Professional Documents
Culture Documents
Sol. Man. - Chapter 5 - Notes Receivable - Ia Part 1a
Sol. Man. - Chapter 5 - Notes Receivable - Ia Part 1a
Sol. Man. - Chapter 5 - Notes Receivable - Ia Part 1a
Notes Receivable
2. C
3. Solutions:
Initial measurement:
₱133,100 x PV of ₱1 @10%, n= 3 = ₱100,000
Requirement (a):
Date Interest income Unearned interest Present value
1/1/x1 33,100 100,000
12/31/x1 10,000 23,100 110,000
12/31/x2 11,000 12,100 121,000
12/31/x3 12,100 - 133,100
Requirement (b):
1/1/x1
Note receivable 133,100
Unearned interest 33,100
Land 100,000
12/31/x1
Unearned interest 10,000
Interest income 10,000
1
12/31/x2
Unearned interest 11,000
Interest income 11,000
12/31/x3
Unearned interest 12,100
Interest income 12,100
12/31/x3
Cash 133,100
Note receivable 133,100
4. C
5. Solutions:
Initial measurement:
₱100,000 x PV ordinary annuity of ₱1 @10%, n=3 = ₱248,685
Requirement (a):
Date Collections Interest income Amortization Present value
1/1/x1 248,685
12/31/x1 100,000 24,869 75,132 173,554
12/31/x2 100,000 17,355 82,645 90,909
12/31/x3 100,000 9,091 90,909 (0)
Requirement (b):
Current portion = 82,645 (see table above)
Noncurrent portion = 173,554 (see table above)
Requirement (c):
Interest income in 20x2 and 20x3: (17,355 + 9,091) = 26,446
OR
Outstanding balance of face amount (100K x 2) 200,000
Carrying amt. on 12/31/x1 (173,554)
Unearned interest on 12/31/x1 26,446
Requirement (d):
1/1/x1
Note receivable 300,000
Accum. depreciation 700,000
Loss (squeeze) 51,315
Unearned interest (300,000 – 248,685) 51,315
Equipment 1,000,000
12/31/x1
2
Unearned interest 24,869
Interest income 24,869
Cash 100,000
Note receivable 100,000
12/31/x2
Unearned interest 17,355
Interest income 17,355
Cash 100,000
Note receivable 100,000
12/31/x3
Unearned interest 9,091
Interest income 9,091
Cash 100,000
Note receivable 100,000
6. D
7. Solutions:
Initial measurement:
(1.2M ÷ 3) = 400,000;
400,000 x PV of an annuity due of ₱1 @10%, n=3 = 1,094,215
Requirement (a):
Date Collections Interest income Amortization Present value
1/1/x1 1,094,215
1/1/x1 400,000 - 400,000 694,215
1/1/x2 400,000 69,421 330,579 363,636
1/1/x3 400,000 36,364 363,636 (0)
Requirement (b):
69,421 – see table above.
3
PROBLEM 3: EXERCISES
1. Solutions:
Initial measurement:
₱1,000,000 x PV of ₱1 @14%, n= 4 = ₱592,080
Requirement (a):
Date Interest income Unearned interest Present value
1/1/x1 407,920 592,080
12/31/x1 82,891 325,029 674,971
12/31/x2 94,496 230,533 769,467
12/31/x3 107,725 122,807 877,193
12/31/x4 122,807 0 1,000,000
Requirement (b):
1/1/x1
Note receivable 1,000,000
Unearned interest 407,920
Land 500,000
Gain 92,080
12/31/x1
Unearned interest 82,891
Interest income 82,891
12/31/x2
Unearned interest 94,496
Interest income 94,496
12/31/x3
Unearned interest 107,725
Interest income 107,725
12/31/x4
Unearned interest 122,807
Interest income 122,807
Cash 1,000,000
Note receivable 1,000,000
2. Solutions:
Initial measurement:
₱900,000 x PV of ₱1 @12%, n= 3 = ₱640,602
Requirement (a):
Date Interest income Unearned interest Present value
1/1/x1 259,398 640,602
4
12/31/x1 76,872 182,526 717,474
12/31/x2 86,097 96,429 803,571
12/31/x3 96,429 0 900,000
Requirement (b):
1/1/x1
Note receivable 900,000
Accum. depn. 400,000
Loss 159,398
Unearned interest 259,398
Machinery 1,200,000
12/31/x1
Unearned interest 76,872
Interest income 76,872
12/31/x2
Unearned interest 86,097
Interest income 86,097
12/31/x3
Unearned interest 96,429
Interest income 96,429
12/31/x3
Cash 900,000
Note receivable 900,000
3. Solution:
Initial measurement:
₱250,000 x PV of ₱1 @14%, n= 4 = ₱759,337
Requirement (a):
Date Collections Interest income Amortization Present value
1/1/x1 759,337
12/31/x1 250,000 91,120 158,880 600,457
12/31/x2 250,000 72,055 177,945 422,512
12/31/x3 250,000 50,701 199,299 223,214
12/31/x4 250,000 26,786 223,214 -
Requirement (b):
Current portion = 177,945 (see table above)
Noncurrent portion = 422,512 (see table above)
Requirement (c):
5
1/1/x1
Note receivable 1,000,000
Loss (squeeze) 240,663
Unearned interest (1M – 759,337) 240,663
Land 1,000,000
12/31/x1
Unearned interest 91,120
Interest income 91,120
Cash 250,000
Note receivable 250,000
12/31/x2
Unearned interest 72,055
Interest income 72,055
Cash 250,000
Note receivable 250,000
12/31/x3
Unearned interest 50,701
Interest income 50,701
Cash 250,000
Note receivable 250,000
12/31/x4
Unearned interest 26,786
Interest income 26,786
Cash 250,000
Note receivable 250,000
4. Solution:
Initial measurement:
₱400,000 x PV of ₱1 @15%, n= 3 = ₱913,290
Requirement (a):
Date Collections Interest income Amortization Present value
1/1/x1 913,290
12/31/x1 400,000 136,994 263,006 650,284
12/31/x2 400,000 97,543 302,457 347,826
12/31/x3 400,000 52,174 347,826 (0)
6
Requirement (b):
Current portion = 302,457 (see table above)
Noncurrent portion = 347,826 (see table above)
Requirement (c):
1/1/x1
Note receivable 1,200,000
Loss (squeeze) 86,710
Unearned interest (1.2M – 913,290) 286,710
Land 1,000,000
12/31/x1
Unearned interest 136,994
Interest income 136,994
Cash 400,000
Note receivable 400,000
12/31/x2
Unearned interest 97,543
Interest income 97,543
Cash 400,000
Note receivable 400,000
12/31/x3
Unearned interest 52,174
Interest income 52,174
Cash 400,000
Note receivable 400,000
5. Solution:
Initial measurement:
(300,000 x PV of an annuity due of 1 @9%, n=3) = 827,733
Requirement (a):
Date Collections Interest income Amortization Present value
1/1/x1 827,733
1/1/x1 300,000 - 300,000 527,733
1/1/x2 300,000 47,496 252,504 275,229
1/1/x3 300,000 24,771 275,229 (0)
7
Requirement (b):
Interest income in 20x1 = 47,496 (see table above)
Requirement (c):
1/1/x1
Cash 100,000
Note receivable 900,000
Unearned interest (900K – 827,733) 72,267
Land 800,000
Gain (squeeze) 127,733
1/1/x1
Cash 300,000
Note receivable 300,000
12/31/x1
Unearned interest 47,496
Interest income 47,496
6. Solution:
Face amount (1) (400,000 x 4) = 1,600,000
Unearned interest at initial recognition (2) (1.6M – 1,119,272) = 480,728
Effective interest rate (3) (179,084 ÷ 1,119,272) = 16%
Term of the note (in years) (4) 4 years
7. Solutions:
First step: Place the given information on the amortization table:
Date Collections Interest income Amortization Present value
1/1/x1 911,205
12/31/x1 300,000
12/31/x2 300,000 86,466 213,534 507,015
12/31/x3 300,000
12/31/x4 300,000
8
Second step: Squeeze for the carrying amount of the note on December 31,
20x1.
Date Collections Interest income Amortization Present value
1/1/x1 911,205
12/31/x1 300,000 720,549*
12/31/x2 300,000 86,466 213,534 507,015
12/31/x3 300,000
12/31/x4 300,000
9
PROBLEM 4: CLASSROOM ACTIVITIES
ACTIVITY 1:
The learners perform the activity, grade themselves, and then pass their
scores to the teacher for recording.
ACTIVITY 2:
The learners perform the activity, grade themselves, and then pass their
scores to the teacher for recording.
ACTIVITY 3:
The learners perform the activity and then pass their printed work to the
teacher for grading.
ACTIVITY 4:
The learners perform the activity and then pass their printed work to the
teacher for grading.
10
PROBLEM 5: MULTIPLE CHOICE - THEORY
1. D 6. D 11. A
2. B 7. D 12. B
3. D 8. C 13. C
4. B 9. C 14. D
5. C 10. C 15. A
11