Documente Academic
Documente Profesional
Documente Cultură
Receivables (Part 3)
2. B
Solution:
Principal amount 150,000
Direct loan origination costs 4,000
Origination fee (150K x 4%) (6,000)
Carrying amount 148,000
3. A
Solution:
Principal amount 150,000
Origination fee (150K x 4%) (6,000)
Carrying amount 144,000
1
5. A Bigco, Inc. has not surrendered control over any amount of
transferred receivables because it is obligated to repurchase
the receivables.
6. D Since the transfer of the bond is used only as security for the
loan, and not as a sale of the bond, Dayco would not recognize
the bond on its books at the time of the transfer. The bond would
be recognized on Dayco's books on the date Rayco defaulted and
at its fair value at that time.
7. C
Solution:
Year Expected fees Fractions
1 40,000 40/80
2 30,000 30/80
3 10,000 10/80
80,000
10. A
Solution:
NP = MV - D
MV = 10,000 + (10,000 x 60/360 x 6%) = 10,100
D = 10,100 x 9% x 30/360 = 75.75
NP = 10,100 – 75.75 = 10,024.25
2. C
2
6. B (260,000 – 3,500) + (625,000 x 12% x 1/12) = 262,750
7. A
MV = 6,000 + (6,000 x 15% x 3/12) = 6,225
D = 6,225 x 10% x 1/12 = 51.88
NP = 6,225 – 51.88 = 6,173.12
Net interest = 6,173.12 net proceeds less 6,000 face amount = 173.12
8. D
MV = 10,000 + (10,000 x 0% x 3/12) = 10,000
D = 10,000 x 10% x 3/12 = 250
NP = 10,000 – 250 = 9,750
9. C
MV = 5,000 + (5,000 x 6% x 2/12) = 5,050
D = 5,050 x 8% x 1/12 = 33.67
NP = 5,050 – 33.67 = 5,016.33
10. C
MV = 10,000 + (10,000 x 9% x 3/12) = 10,225
D = 10,225 x 12% x 2/12 = 204.50
NP = 10,225 – 204.50 = 10,020.50
11. B
MV = 3,000 + (3,000 x 10% x 3/12) = 3,075
D = 3,075 x 12% x 2/12 = 61.50
NP = 3,075 – 61.50 = 3,013.50
12. C
MV = 400,000 + (400,000 x 10% x 6/12) = 420,000
D = 420,000 x 12% x 6/12 = 25,200
NP = 420,000 – 25,200 = 394,800
13. C
MV = 180,000 + (180,000 x 10% x 6/12) = 189,000
D = 189,000 x 12% x 4/12 = 7,560
NP = 189,000 – 7,560 = 181,440
14. C
Using trial and error:
Cash flows PV of 1 @3.5%, n=1 Present value
900,000.00 0.96618357 869,565.22
135,000.00 0.96618357 130,434.78
1,000,000.00
15. D
MV = 70,000 + (70,000 x 0% x 3/12) = 70,000
D = 70,000 x 12% x 1/12 = 700
3
NP = 70,000 – 700 = 69,300
2. Solutions:
Requirement (a):
The PV of the remaining cash flows is computed as follows:
Date Cash flows PV of 1 @11% PV factors Present value
1/1/x3 1,000,000 n=0 1 1,000,000
1/1/x4 1,500,000 n=1 0.900900901 1,351,351
1/1/x5 1,500,000 n=2 0.811622433 1,217,434
3,568,785
Subsequent measurement:
Date Collections Interest income Amortization Present value
1/1/x1 4,124,098
12/31/x1 480,000 453,651 26,349 4,097,749
12/31/x2 480,000 450,752 29,248 4,068,501
.
The impairment loss is computed as follows:
PV of remaining cash flows 3,568,785
Less: Carrying amount (4,068,501)
Impairment loss (499,716)
Requirement (b):
(3,568,785 – 1,000,000) x 11% = 282,566
3. Solutions:
Table #1: Original amortization table:
Date Interest income Unearned interest Present value
1/1/x1 437,378 762,622
4
12/31/x1 91,515 345,864 854,136
12/31/x2 102,496.36 243,367 956,633
12/31/x3 114,795.92 128,571 1,071,429
12/31/x4 128,571.43 0 1,200,000
Recoverable amount
d 1,120,000
- Dec. 31, 20x3
c
CA had no IL been recognized
1,071,429 previously - Dec. 31, 20x3 (Table #1)
b
478,316 Carrying amount - Dec. 31, 20x3 (Table #2)
5
d 900,000
Recoverable amount - Dec. 31, 20x3
b
478,316 Carrying amount - Dec. 31, 20x3 (Table #2)
4. Solution:
Requirement (a):
Date Cash on hand 180,000
Loss on transfer 20,000
Loans receivable 200,000
Requirement (b):
Date Cash on hand 180,000
Liability on repurchase agreement 180,000
Requirement (c):
Date Cash on hand 180,000
Loss on transfer 20,000
Loans receivable (200K – 20K) 180,000
Liability on repurchase agreement 20,000
6. Solution:
(a) Cash 723,000
Finance Charge 27,000
Notes Payable 750,000
6
7. Solutions:
(a) Cash 368,000
Due from Factor (2% × ₱400,000) 8,000
Loss on Sale of Receivables (6% × ₱400,000) 24,000
Accounts Receivable 400,000
8. Solution:
September 1, 2002
Notes Receivable 400,000
Accounts Receivable 400,000
October 1, 2002
Cash 405,066
Interest income 3,945
Notes Receivable 400,000
Gain 1,121