Analysis of Notes Receivable and Related Accounts Yoko

Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 3

Analysis of notes receivable and related accounts

The balance sheet of Yoko Corporation reported the following long-term receivables as of
December 31, 2014:
Note receivable from sale of plant P6,000,000
Note receivable from officer 1,600,000
In connection with your audit, you were able to gather the following transactions during 2015
and other information pertaining to the company’s long-term receivables:
a. The note receivable from sale of plant bears interest at 12% per annum. The note is
payable in 3 annual installments of P2,000,000 plus interest on the unpaid balance every
April 1. The initial principal and interest payment was made on April 1, 2015.
b. The note receivable from officer is dated December 31,2014, earns interest at 10% per
annum, and is due on December 31,2017. The 2015 interest was received on December
31,2015.
c. The corporation sold a piece of equipment to Yes, Inc. on April 1, 2015, in exchange for
an P800,000 non-interest bearing note due on April 1,2017. The note had no ready
market, and there was no established exchange price for the equipment. The prevailing
interest rate for a note of this type at April 1, 2015, was 12%. The present value factor of
1 for two periods at 12% is 0.797.
d. A tract of land was sold by the corporation to No Co. on July 1, 2015, for P4,000,000
under an installment sale contract. No Co. signed a 4-year 11% note for P2,800,000 on
July 1,2015, in addition to the down payment of P1,200,000. The equal annual payments
of principal and interest on the note will be P902,500 payable on July 1, 2016, 2017,
2018 and 2019. The land had an established cash price of P4,000,000 and its cost to the
corporation was P3,000,000. The collection of the installments on this note is reasonable
assured.
REQUIRED:
Determine the following as of and for the year ended December 31,2015:
1. Noncurrent receivables
2. Current portion of long-term receivables
3. Accrued interest receivable
4. Interest income
5.
SOLUTION:

Requirement No. 1
Note receivable from sale of plant
Balance, 12/31/12 (P6,000,000 - P2,000,000) 4,000,00
0
Less installment due on April 1, 2013 2,000,00 2,000,00
0 0
Note receivable from officer, due 12/31/14 1,600,00
0
Note receivable from sale of equipment
Present value of note, 4/1/12 (P800,000 x 0.797) 637,60
0
Discount amortization-2012 (P637,600 x 12% x 9/12) 57,38 694,98
4 4
Note receivable from sale of
land
Balance, 12/31/12 2,800,00
0
Less principal installment due on 7/1/13
Total amount to be received 902,50
0
Less interest (P2,800,000 x 11%) 308,00 594,50 2,205,50
0 0 0
Total noncurrent receivables, 12/31/12 6,500,48
4

Requirement No. 2
Note receivable from sale of plant due on 2,000,00
4/1/13 0
Note receivable from sale of land (see no. 1) 594,50
0
Current portion of long-term receivables 2,594,50
0

Requirement No. 3
Note receivable from sale of plant (P4,000,000 x 12% x 9/12) 360,00
0
Note receivable from sale of land (P2,800,000 x 11% x 6/12) 154,00
0
Accrued interest receivable, 12/31/12 514,00
0

Requirement No. 4
Note receivable from sale of plant:
P6,000,000 x 12% x 3/12 180,00
0
P4,000,000 x 12% x 9/12 360,00 540,00
0 0
Note receivable from officer (P1,600,000 x 160,00
10%) 0
Note receivable from sale of equipment (P637,600 x 12% x 57,38
9/12) 4
Note receivable from sale of land (P2,800,000 x 11% x 6/12) 154,00
0
Total interest income for 2012 911,38
4

You might also like