You are on page 1of 2

Problem 7-5

Requirement 1

December 31, 2021 (1,000,000 x .93) 930,000

December 31, 2022 (2,000,000 x .86) 1,720,000

December 31, 2023 (1,000,000 x .93) 2,370,000

Total present value of loan 5,020,000

Loan receivable – 12/31/20 6,000,000

Accrued interest (6,000,000 x 8%) 480,000

Total carrying amount 6,480,000

Present value of loan (5,020,000)

Impairment loss 1,460,000

Requirement 2

2020 Impairment loss 1,460,000

Accrued interest receivable 480,000

` Allowance for loan impairment 980,000

2021 Cash 1,000,000

Loan receivable 1,000,000

Allowance for loan impairment 401,600

Interest income (8% x 5,020,000) 401,600

2022 Cash 2,000,000

Loan receivable 2,000,000

Allowance for loan impairment 353,728

Interest income 353,728


Loan receivable - 12/31/21 5,000,000

Allowance for loan impairment (980,000 - 401,600) (578,400)

Carrying amount – 12/31/21 4,421,600

Interest income for 2022 (8% x 4,421,600) 353,728

You might also like