Module 4 Loans and Receivables
Module 4 Loans and Receivables
Module 4 Loans and Receivables
TOPIC OVERVIEW:
This chapter discusses loans and receivables, its characteristics and classifications, initial and
subsequent measurement of each type of receivable and provision for bad debts.
LEARNING OBJECTIVES:
RECEIVABLES
Receivable is a financial asset that represents a contractual right to receive cash or another
financial asset from another entity. It represents the amount collectible from customers and
others, most frequently arising from sale of merchandise, claims for money lent, or the
performance of services.
Classification of receivables
A. As to source
1. Trade receivables – refer to claims arising from sale of merchandise or services in
the ordinary course of the business operations. This includes:
1
a. Accounts Receivable/customer’s accounts/trade debtors – these are open
accounts not supported by promissory note arising from sale of merchandise or
services in the ordinary course of business.
b. Notes Receivable – is a formal claim against another that is evidenced by a
written promise called promissory note, or a written order to pay at a later time
called time draft. Negotiable promissory note is an unconditional written
agreement to pay a certain sum of money on a specific or determinable date to
order of the payee or to bearer.
Note: Only negotiable promissory note is included as part of notes receivable.
Dishonored notes receivable do not qualify as note receivable in the statement of
financial position as well as overdue notes. They are reclassified as accounts
receivable together with the accrued interest.
2. Nontrade receivables – these are the receivables that arise from sources other than
from the sale of goods or services in the normal course of the business.
1. Loans to officers, shareholders, directors and employees Noncurrent if due more than
12 months from the reporting
date
2. Advances to affiliates Long-term investment, unless
collectible within one year
(short-term investment)
3. Advances to supplier for acquisition of merchandise Current asset
4. Accrued income receivables such as dividends receivable, Current asset
accrued rent income, accrued royalties income and
accrued interest on bonds investments
5. Deposits to guarantee performance or payment or to cover Current asset
possible damages or losses
6. Deposit with creditors, claims for losses and damages Current asset
7. Claims receivables from common carriers for damaged or Current asset
lost goods; claims against creditors for returned, damaged
or lost goods
8. Claims for tax funds or rebates Current asset
9. Special deposit on contract bids Normally classified as other
noncurrent assets unless
collectible within one year
(current assets)
10. Debit balance of creditors account that may arise from Current asset if material,
overpayments or returns and allowances otherwise it may be netted
against accounts payable with
credit balance.
Normal operating cycleis the period between the acquisition of material entering
into a process (or the purchase of goods for resale) and its realization in cash or an
instrument that is readily convertible into cash.
INITIAL RECOGNITION
Receivables are recognized simultaneously with the recognition of revenue under PFRS 15. An
entity shall recognize revenue to depict the transfer of promised goods or services to customers
in an amount that reflects the consideration to which the entity expects to be entitled in exchange
for those goods or services. [PFRS 15.2]
Once an entity is permitted to recognize revenue under PFRS 15, the seller should recognize the
corresponding debit as a receivable or contract asset and should derecognize the inventory.
Conversely, the buyer should recognize the inventory and payable in its books.
A ‘bill-and-hold’ arrangement is a contract under which an entity bills a customer for a product
but the entity retains physical possession of the product until it is transferred to the customer at a
point in time in the future. For example, a customer may request an entity to enter into such a
contract because of the customer’s lack of available space for the product or because of delays in
the customer’s production schedules.
Revenue is recognized when the customer to have obtained control of a product. A customer has
obtained control when all of the following criteria are met:
3
(a) The reason for the bill-and-hold arrangement must be substantive (for example, the
customer has requested the arrangement);
(b) The product must be identified separately as belonging to the customer;
(c) The product currently must be ready for physical transfer to the customer; and
(d) The entity cannot have the ability to use the product or to direct it to another customer.
Revenue is not recognized when there is simply an intention to acquire or manufacture the
goods in time for delivery.
Layaway sales
Layaway sales are sales where the goods are delivered only when the buyer has paid a final
installment in a series of payments.
Revenue from such sales is recognized when the goods are delivered. However, when
experience indicates that most such sales are consummated, revenue may be recognized when a
significant deposit is received provided the goods are on hand, identified and ready for delivery
to the buyer.
Revenue from such sales is generally recognized when the control has been transferred.
However, when the buyer is acting in substance as an agent, the sale is treated as a consignment
sale.
4
Orders when payment (or partial payment) is received in advance of delivery for goods not
presently held in inventory, for example, the gods are still to be manufactured or will be
delivered directly to the customer from a third party.
Revenue is recognized when the control of goods are transferred to the buyer. Normally, control
is transferred when delivery takes place.
When the items involved are of similar value in each time period, revenue is recognized on a
straight-line basis over the period in which the items are dispatched. When the items vary in
value from period to period, revenue is recognized on the basis of the sales value of the item
dispatched in relation to the total estimated sales value of all items covered by the subscription.
Installment sales
Installment sales are sales under which the consideration is receivable in installments.
Revenue attributable to the sales price, exclusive of interest is recognized at the date of sale.
The sale price is the present value of the consideration, determined by discounting the
instalments receivable at the imputed rate of interest. The interest element is recognized as
revenue as it is earned using the effective interest method.
Credit card is a plastic card which enables the holder to obtain credit up to a predetermined limit
from the issuer of the card for the purchase of goods and services. Service is usually charged
ranging from 1% to 5%.
On January 1, of the current year, Oxide sold merchandise to customers using BPI Master Card
totalling P 1,000,000/ On January 6, BPI Master Card remitted in full the amount minus service
charge of 5%.
Required:
SOLUTION:
5
Accounts receivable – BPI Master Card P 1,000,000
INITIAL MEASUREMENT
Receivables are recognized simultaneously with the recognition of revenue under PFRS 15.
Under PFRS 15 Revenue from Contract with Customers, revenue should be measured at the
amount of the transaction price (which excludes estimates of variable consideration), while
under PFRS 9 Financial Instruments, financial asset (e.g., receivables) are initially measured at
fair value plus transaction cost.
The transaction price is the amount of consideration to which an entity expects to be entitled in
exchange for transferring promised goods or services to a customer, excluding amounts collected
on behalf of third parties (for example, some sales taxes). The consideration promised in a
contract with a customer may include fixed amounts, variable amounts, or both.
Upon initial recognition of a receivable from a contract with a customer, any difference between
the measurement of the receivable in accordance with PFRS 9 and the corresponding amount of
revenue recognized shall be presented as an expense (for example, as an impairment loss).
SUBSEQUENT MEASUREMENT
Receivables are subsequently measured at amortized cost (net realizable value) using the
effective interest rate method.
Amortized cost is the amount at which the receivable is measured initially minus principal
repayments, plus or minus the cumulative amortization of any difference between the initial
amount recognized and the principal maturity minus reduction for impairment or uncollectibility.
The amortizedcost is also mentioned under PFRS 9 as the gross carrying amount of the asset
less allowance for expected credit loss.
SHORT-TERM RECEIVABLES
Short-term receivables with no stated interest rates can be measured initially at transaction price
(e.g. invoice price) when the effect of discounting is immaterial.
Financing Element
As provided under paragraph 60 of PFRS 15, an entity shall adjust the promised amount of
consideration for the effects of the time value of money if the timing of payments agreed to by
the parties to the contract (either explicitly or implicitly) provides the customer or the entity with
a significant benefit of financing the transfer of goods or services to the customer. However
under paragraph 63 of PFRS 15, as a practical expedient, an entity need not adjust the promised
6
amount of consideration for the effects of a significant financing component if the entity expects,
at contract inception, that the period between when the entity transfers a promised good or
service to a customer and when the customer pays for that good or service will be one year or
less.
Trade discounts are given to encourage prospective customers to buy the goods in large
quantities. These discounts are deducted from the list price to arrive at the invoice price and are
never recognized in the accounting record since the journal entry is based on the amount on the
sales invoice.
Note: Sales (revenue) and related receivables are always recorded net of trade discounts, which
is the same with the transaction price.
Cash discounts are reductions from invoice price as an inducement for prompt payment of an
account within the discount period (e.g., 2/10, n/30). This is also called sales discount from the
point of view of the seller, while it is termed as purchase discount from the point of view of the
buyer.
1) Gross price method – sales and receivables are recorded at the gross amount. Sales
discounts taken by customers are debited to the Sales Discounts account which is
reported as a reduction of sales. This is considered to be more practical than the net
method.
Note: Discount is computed based on invoice price, not including freight paid by the
seller.
2) Net price method – sales and receivables are recorded at the net amount. Sales discounts
not taken by customers are credited to the Sales Discount Forfeited (discounts not taken)
account, which is reported in the “other income” line item of the statement of
comprehensive income. This method is considered to be theoretically correct since the
receivable and sales are recorded using the cash price equivalent.
3) Allowance method – account receivable and sales are recorded at gross amount and a
corresponding allowance for sales discount is recorded.
7
To record sales return:
Sales return (invoice price) xxx Sales return (invoice price – xxx
sales discount)
Accounts receivable xxx Accounts receivable xxx
To record collection within discount period:
Cash xxx Cash xxx
Sales discount xxx Accounts receivable xxx
Accounts receivable xxx
To record collection beyond the discount period:
Cash xxx Cash xxx
Accounts receivable xxx Sales discount forfeited xxx
Accounts receivable xxx
Jan. 02 Sold 10,000 units of merchandise to Rex Company at a selling price of P 100
terms 2/10, 1/20, n/30.
Jan. 04 Sold 15,000 units of merchandise to Zeus Company at a selling price of P 100
with terms 2/10, 1/20, n/30.
Jan. 06 Rex returned 2,000 units of goods to the company.
Jan. 10 Rex paid his account availing of the cash discount.
Feb. 02 Zeus Company paid his account.
Required: Prepare all the necessary entries assuming the company used:
1) Gross Method 2) Net Method
Journal Entries: Gross Method
Date Account title Debit Credit
Jan. 02 Accounts Receivable 1,000,000
Sales 1,000,000
8
Jan. 10 Cash 784,000
Sales Discount (P 800,000 x 2%) 16,000
Accounts Receivable 800,000
Freight Charge
9
Synthetic FOB Destination
Synthetic FOB Destination is a shipping term in which a consumer product entities may ship
goods “FOB shipping point” but have arrangements with their customers under which the seller
continues to bear risk of loss or damage (either explicitly or implicitly) that is not covered by the
carrier while the product is in transit.
Accounting Treatment
This arrangement may give rise to two performance obligations: (1) sale of a product and (2)
protection against the risk of loss during transit. Instead of deferring all revenue recognition,
consumer products entities would need to allocate the transaction price to each identified
performance obligation and assess the satisfaction of each performance obligation separately. In
those cases, revenue recognition could be accelerated depending on the determination of when
control related to the underlying performance obligations is transferred.
Note:
If the terms are FOB Destination, freight prepaid and FOB Shipping Point, freight
collect; the total net cash collection or payment should be before freight. The freight
payment is ignored because it was paid by the appropriate parties.
10
Summary Journal Entries – Accounting For Freight
SELLER BUYER
FOB Destination, Freight prepaid
Freight Out xxx No journal entry
Cash xxx
FOB Destination, Freight collect
Freight Out xxx Accounts Payable xxx
Accounts receivable xxx Cash xxx
FOB Shipping Point, Freight collect
No journal entry Freight-In xxx
Cash xxx
FOB Shipping Point, Freight prepaid
Accounts receivable xxx Freight-In xxx
Cash xxx Accounts payable xxx
Notes:
11
Required: Using the above independent cases:
1.) Prepare the journal entries for the freight both on the part of the buyer and seller.
2.) Compute for the net cash collection on January 20, 2017.
SOLUTION:
Case No. 1: FOB destination point, freight paid
Requirement No. 1
SELLER BUYER
Freight out ₱2,000 No journal entry
Cash ₱2,000
Requirement No. 2
Invoice price of merchandise sold
(₱200,000 x 90% x 80%) ₱144,000
Less: Invoice price of merchandise returned 10,000
Net invoice price ₱134,000
Less: Sales discount (2% x ₱134,000) 2,680
Total cash collection ₱131,320
SELLER BUYER
Freight out ₱2,000 Accounts payable ₱2,000
Accounts receivable ₱2,000 Cash ₱2,000
Requirement No. 2
Invoice price of merchandise sold
(₱200,000 x 90% x 80%) ₱144,000
Less: Invoice price of merchandise returned 10,000
Net invoice price ₱134,000
Less: Sales discount (2% x ₱134,000) 2,680
Collection before freight 131,320
Less: Freight paid by buyer - (FOB Destination, freight collect) 2,000
12
Total net cash collection ₱129,320
SELLER BUYER
No journal entry Freight-in ₱2,000
Cash ₱2,000
Requirement No. 2
Invoice price of merchandise sold
(₱200,000 x 90% x 80%) ₱144,000
Less: Invoice price of merchandise returned 10,000
Net invoice price ₱134,000
Less: Sales discount (2% x ₱134,000) 2,680
Total cash collection ₱131,320
SELLER BUYER
Accounts receivable 2,000 Freight-in 2,000
Cash 2,000 Accounts payable 2,000
Requirement No. 2
Invoice price of merchandise sold
(₱200,000 x 90% x 80%) ₱144,000
Less: Invoice price of merchandise returned 10,000
Net invoice price ₱134,000
Less: Sales discount (2% x ₱134,000) 2,680
Collection before freight 131,320
Add: Freight paid by buyer - (FOB shipping point, freight prepaid) 2,000
Total cash collection ₱133,320
13
1.) FAS or free alongside: A trade term requiring the seller to deliver goods to a named port
alongside a vessel designated by the buyer. The buyer has to bear all costs and risks of loss of or
damage to the goods from that moment it has been placed alongside the vessel.
2.) CFR or cost and freight: A trade term in which the seller must pay the costs and freight
necessary to bring the goods to the named port of destination. The title and risk of loss of or
damage to the goods shall pass to the buyer after the goods have been delivered on board the
vessel.
3.) CIF or cost, insurance and freight: A trade term which is the same with CFR but in
addition, the seller is required to procure marine insurance during carriage.
4.) Ex-ship: A trade term in which the seller bears all expenses and risk of loss until the goods
are unloaded up to the port of destination at which time and risk of loss shall pass to the buyer.
2.) Allowance method (GAAP): At the end of each accounting period, an estimate is made
of expected losses from uncollectible accounts. This estimate is debited to Bad Debt Expense
and credited to the Allowance for Doubtful Accounts. This method is justified because a
company has incurred a loss the moment customers receive goods or services that they will never
pay for. This is true even if the specific identity of such customers will not be known for some
time.
Comments: Matches cost against revenue and receivable would be properly measured at net
realizable value.
14
1.) Percentage of sales (Income Statement Approach): Bad debt expense is estimated
directly by multiplying a percentage to a sales account (e.g. credit sales, net credit sale, net sales,
gross sales).
Advantage: Proper matching of cost against revenue is achieved.
Argument: Accounts receivable may not be shown at estimated realizable value because the
allowance for doubtful accounts may prove excessive or inadequate.
3.) Aging the A/R (Balance Sheet Approach): This is the same procedure in apercentage of
receivables; the only difference is the percentage use for each term in the aging schedule.
Advantage: It is more accurate and scientific computation of the allowance for doubtful
accounts; thus, the accounts receivable are fairly presented in the statement of financial position
at net realizable value.
Argument: It violates matching principle and time consuming if large number of accounts are
involved.
Past due accounts refers to the period beyond the maximum credit term.
Note:
Change in estimating bad debts treated as change in accounting estimate. Accordingly,
the effect should be treated currently and prospectively.
15
Accounts receivable
Beginning balance XX XX Ending balance
Sales on account XX XX Sales returns and allowance*
Recoveries XX XX Sales discount
XX Collections including recoveries
XX Accounts written-off
Total =
Total =
The items in the T- accounts are derived from the following journal entries:
16
Cash XX
Accounts receivable XX
Debit Credit
Accounts receivable ₱1,500,000
Allowance for doubtful accounts ₱40,000
Sales 10,000,000
Sales returns and allowances 700,000
The following analysis pertains to the accounts receivable reported in the trial balance:
17
Requirement No. 1
Net Sales (₱10,000,000 - ₱700,000) ₱9,300,000
Multiply by: Percentage of uncollectible 2%
Bad debts expense ₱186,000
Requirement No. 2
Allowance for bad debts, beg. ₱ 40,000
Add: Bad debts expense (No.1) 186,000
Allowance for bad debts, end ₱ 226,000
Requirement No. 3
Accounts receivable, end ₱ 1,500,000
Multiply by: Percentage of uncollectible 5%
Allowance for bad debts, end ₱ 75,000
Requirement No. 4
Allowance for bad debts, beg. ₱ 40,000
Add: Bad debts expense (squeeze) 35,000
Allowance for bad debts, end ₱75,000
Requirement No. 5
Accounts receivable, end ₱ 1,500,000
Less: Allowance for bad debts - end 75,000
Net realizable value ₱ 1,425,000
Requirement No. 7
Accounts receivables end 1,500,000
Less: allowance for bad debts 90,000
Net realizable value P1,410,000
Note: The allowance method will still be used in solving problems and expectex to be used in
problems in the board for several years before it will be replaced by the impairment methodology
18
of PFRS 9 on January 1, 2018. For more deatiled discussion on impairment under PFRS 9
(v2014), please refer to chapter 14 and 15.
Allowance for sales Discount (PAS 18)
Allowance for sales discount may be recognized when it is probable that the cusdtomers will
avail cash discounts in the future and the company is usieng the gross method in accounting for
its sales. The journal entry to recors an allowance is as follows:
Sales discount xx
Allowance for sales discount xx
Financial statement presentation
Statement of Financial position
Current Assets :
Acct. Receivable xx
Less: allowance For sales dis. xx xx
Income statement
Sales xx
Less: sales discount xx xx
Allowance for sales discount (PFRS 15) Under PFRS 15,revenue is measured at transaction
price. Transaction price is the amount of consideration to which an entity expects to be entitled
in exchange for transferring promised goods or services to a costumer excluding amounts
collected on behalf of third parties( for example , some sales taxes ). The company should
therefore determine on initial recognition the variable consideration consiydering the discount
and recognize revenue net of expected discount. Hence, aallowance for sales discount under
PFRS 15 256 is not used. However, sales discount may be recorded if the actual cash discount
available by the customer exceeds the expectation.
Required:
Prepare the journal entry to record the sale, allowance for sales discount (if any) and cash
discount availed by the customer under PAS 18 and PFRS 15.
19
Sales discount (₱100,000 x 2% x 50%) 1,000
Allowance for sales discount 1,000
On December 31, 2016, the receivable then is included in the statement of financial position as
follows:
Accounts receivable, end ₱100,000
Less: Allowance for sales discount 1,000
Net realizable value ₱ 99,000
To account for the transfer of products with a right of return (and for some services that are
provided subject to a refund), an entity shall recognize all of the following:
(a) revenue for the transferred products in the amount of consideration to which the entity
expects to be entitled (therefore, revenue would not be recognized for the products expected to
be returned);
(b) a refund liability; and
(c) an asset (and corresponding adjustment to cost of sales) for its right to recover products from
customers on setting the refund liability.
In other words an entity would recognize revenue only to the extent that it is highly probable that
a significant reversal in the amount of cumulative revenue recognized will not occur when the
uncertainly associated with the right of return is subsequently resolved.
Sale on approval when the buyer has negotiated a limited right of return (PAS 18 and
PFRS 15)
If there is uncertainty about the possibility of return, revenue is recognized when the shipment
has been formally accepted by the buyer or the goods have been delivered and the time period
for rejection has elapsed.
21
within 30 days upon purchase if the buyers are not satisfied with the goods. The company uses
perpetual inventory system in recording its inventories.
Required:
Provide all the necessary entries under PAS 18 and PFRS 15 assuming:
1.) Jimar Co. can reliably estimate that 30% of the goods sold will be returned within the agreed
period of time. On January 5, 2018, 45% of the goods were actually returned and the balance of
receivable was collected.
2.) Jimar Co. cannot reliably estimate future returns. On February 1, 2018, the customer did not
return any of the goods.
SOLUTION:
Requirement No. 1 PAS 18
2017:
Dec. 31 Accounts receivable ₱150,000
Sales ₱150,000
22
Note: Revenue is recognized since the time period for rejecting/accepting has elapsed.
LOAN RECEIVABLE
For banks and other financial institutions, loans receivable arise from loans to heterogeneous
customers.
23
Loans receivable should be initially measured at fair value plus transaction cost. In other words,
the following items should be considered in the initial measurement of loans receivable which is
directly related in granting a loan to a customer or borrower.
1) Origination fees include compensation for activities such as evaluating the borrower’s
financial condition, evaluating guaranties, collateral and other security, negotiating the terms of
the loan, preparing and processing documents and closing the loan transaction. Origination fees
received from the borrower is recorded as unearned interest income.
2) Direct origination cost refers to origination cost or transaction cost not chargeable to
costumers.
Therefore, the initial carrying amount of the loans receivable may be computed as follows:
Principal Amount xx
Less: Origination fee received (xx)
Add: Direct origination cost xx
Initial present value or carrying amount xx
Journal entries
1. To record the loan
Loan receivable xx
Cash xx
24
SUBSEQUENT MEASUREMENT: LOAN RECEIVABLE
Loans receivable is subsequently measured amortized cost using effective interest method. Since
loans receivable frequently involves transaction cost, a new effective rate should be computed
through interpolation. When computing the effective interest rate, always remember the rule on
present value, that ‘’the higher the interest rate, the lower the present value,’’
Required:
A. Compute the following:
1. Effective interest rate.
2. Interest income on December 31, 2017
3. Carrying amount of the loans receivable, December 31, 2017
4. Current portion of the loans receivable, December 31, 2017
5. Non current portion of the loans receivable, December 31, 2017
B. Prepare all the necessary entries in 2017.
SOLUTION:
Requirement No. 1 – Steps:
1. Compute for the initial present value of the loan receivable.
Principal ₱5,000,000
Add: Direct origination cost incurred 200,000
Less: Origination fees received 500,000
Initial present value of loan receivable ₱4,700,000
2. Get the present value using a lower rate (in this example 11%, the present value is
₱4,844,700.)
Note: There is a discount if effective rate is greater than nominal rate premium if otherwise.
3. Compute the present value using a higher rate (in this example, the present value using 12% is
₱4,696,150).
25
The present value of lower rate must be higher than the net proceeds while the present value of
the higher rate must be lower than the net proceeds.
Present value of Principal (₱5,000,000 x .6355) ₱3,117,500
Add: PV of interest payments (₱5M x 10%x 3.0373) 1,518,650
Total present value ₱4,636,150
PV of LR – PV of HR
X = 11.97%
PV of LR – PV of HR
X = 11.97%
26
01/01/2017 ₱ 4,700,000
12/31/2017 500,000 562,590 62,590 4, 762, 590
12/31/2018 500,000 570,082 70,082 4,832,672
12/31/2019 500,000 578,471 78,471 4,911,143
12/31/2020 500,000 587,864 88,857 5,000,000
Requirement No: 2
Interest income = ₱ 562,960 (see amortization table above)
Requirement No: 3
Principal amount collectible beyond one year ₱ 5,000,000
Less: unearned interest income 237,410
Carrying amount of notes receivable ₱ 4,762,590
Requirement No: 4
Zero, the entire note receivable is collectible beyond one year.
Requirement No: 5
Principal amount collectible beyond one year ₱ 5,000,000
Less: Unearned interest income 237,410
Carrying amount of notes receivable ₱ 4,762,590
The entire principal amount of notes receivable is treated as noncurrent asset since it is
collectible beyond one year from the reporting date.
27
Unearned interest income 62,950
Interest income 62,950
(e.g. ₱5M)
Would have been amortized
Gain on impairment
cost had been there no Vs.
impairment (e.g. ₱5M) recovery (₱.2M)- P&L
Actual amortized cost, date of
reversal (e.g. ₱5M)
Impairment of Receivable
28
Carrying amount of the receivable xx
Less: Present value of expected future cash flows discounted
using the original effective rate xx
Receivable impairment loss xx
The date is from the date of impairment until date of receipt of cash.
Illustration:Impairment Loss
On January 1, 2016, Kinakaya P Company granted a five year loan to a borrower amounting to
₱5,000,000. The loan bears interest of 10% and is collectible every December 31.
29
On December 31, 2017, Kinakaya Pa considers the loan impaired and that only ₱4,000,000
principal amount will be collected. No cash was received in 2017. The prevailing rate of interest
for a loan of this type is 12%.
Case No. 2:Kinakaya pa Company did not accrue the interest on December 31, 2017 and the
entire ₱4,000,000 will be collected on the maturity date.
Case No. 3:Kinakaya pa Company did not accrue the interest on December 31, 2017 and the
₱4,000,000 will be collectible as follows:
Date Amount
December 31, 2018 ₱1,500,000
December 31, 2019 ₱2,500.000
Case No. 4: Kinakaya Pa Company did not accrue the interest on December 31, 2017 and the
₱4,000,000 will be collectible as follows:
Date Amount
January 1, 2018 ₱1,000,000
December 31, 2018 ₱2,000,000
December 31, 2019 ₱1,000,000
Required:
A. Compute for the following:
1) Loan impairment loss in 2017.
2) Interest income in 2018.
3) Carrying amount of the loan, December 31, 2018.
B. Prepare the necessary entries from the date of impairment to 2018.
SOLUTION:
CASE NO. 1
Requirement No. 1
Carrying amount of receivable:
Principal 5,000,000
Add: Accrued interest
(₱5,000,000 x 10% x 12/12) 500,000 5,500,000
Less: Present value of expected cash flows
(₱4,000,000 x .7513) 3,005,200
Loan impairment - 12/31/2017 2,494,800
30
Amortization Table
Date Interest Income Present value
12/31/2017 3,005,200
12/31/2018 300,520 3,305,720
12/31/2019 330,572 3,636,292
12/31/2020 363,708 4,000,000
Requirement No. 2
Interest Income = ₱300,520 (see amortization table above)
Requirement No. 3
Carrying amount = ₱3,305,720 (see amortization table above)
Journal entries:
12/31/2017 Loan Impairment ₱2,494,800
Accrued interest receivable ₱500,000
Allowance for loan impairment 1,994,800
CASE NO. 2
Requirement No. 1
Carrying amount of receivable = Principal ₱5,000,000
Less: Present value of excepted cash flows
(₱4,000,000 x .7513) 3,005,200
Loan impairment - 12/31/2017 ₱1,994,800
Amortization Table
Date Interest Income Present value
12/31/2017 3,005,200
12/31/2018 300,520 3,305,720
12/31/2019 330,572 3,636,292
12/31/2020 363,708 4,000,000
31
Requirement No. 2
Interest Income = ₱300,520 (see amortization table above)
Requirement No. 3
Carrying amount = ₱3,305,720 (see amortization table above)
Journal entries
12/31/2017 Loan Impairment ₱1,994,800
Allowance for loan impairment ₱1,994,800
CASE NO. 3
Requirement No. 1
Carrying amount of receivable = Principal ₱5,000,000
Less: Present value of excepted cash flows 3,429,650
Loan impairment - 12/31/2017 ₱1,570,350
Amortization Table
Annual Interest Present
Date Collection Income Amortization Value
12/31/2017 ₱3,429,650
12/31/2018 1,500,000 342,965 1,157,035 2,272,615
12/31/2019 2,500,000 227,262 2,272,615
Requirement No. 2
32
Interest Income = ₱342,965 (see amortization table above)
Requirement No. 3
Carrying amount = ₱2,272,615 (see amortization table above)
Journal entries:
12/31/17 Loan Impairment ₱1,570,350
Allowance for loan impairment ₱1,570,350
Cash 1,500,000
Loan Receivable 1,500,000
CASE NO. 4
Requirement No. 1
Carrying amount of receivable = Principal ₱5,000,000
Less: Present value of excepted cash flows 3,644,600
Loan impairment - 12/31/2017 ₱1,355,400
Amortization Table
Date Annual Interest Income Amortization Present value
Collection
12/31/2017 ₱3,644,600
12/31/2018 1,000,000 1,000,000 2,644,600
12/31/2018 2,000,000 264,460 1,735,540 909,060
33
12/31/2019 1,000,000 90,906 909,060 -
Requirement No. 2
Interest Income = ₱264,460 (see amortization table above)
Requirement No. 3
Carrying amount = ₱909,060 (see amortization table above)
Journal entries:
12/31/17 Loan Impairment ₱1,355,400
Allowance for loan impairment ₱1,355,400
Cash 2,000,000
Loan Receivable 2,000,000
On January 1, 2018, Kinakaya Pa Company granted a five year loan to a borrower amounting to
₱5,000,000. The loan bears interest of 10% and to be collectible every December 31.
On December 31, 2019, Kinakaya Pa considers the loan impaired and that only ₱4,000,000
principal amount will be collected. No cash flows received in 2019 and the company did not
accrue the interest because of the impairment. The prevailing rate of interest for a loan of this
type is 12%.
On December 31, 2020, the financial condition of the borrower has improved and that it can pay
its entire unpaid obligation, including principal and interest at maturity.
Required:
34
1.) Compute for the gain on reversal of impairment loss in 2020 under
a.) PAS 39
b.) PFRS 9 (2014)
2.) Prepare all the necessary entries in 2019 and 2020 under:
a.) PAS 39
b.) PFRS 9 (2014)
SOLUTION:
Recall that the loan impairment is computed follows:
Carrying amount of receivable = Principal ₱5,000,000
Less: Present value of expected cash flows
(4,000,000 x .7513) 3,005,200
Loan impairment – 12/31/2019 ₱1,994,800
Amortization Table
Date Interest Income Present value
12/31/2019 3,005,200
12/31/2020 300,520 3,305,720
12/31/2021 330,572 3,636,292
12/31/2022 363,708 4,000,000
35
12/31/18 Allowance for loan impairment 300,520
Interest income 300,520
Allowance for loan impairment 1,694,280
Gain on impairment recovery 1,694,280
Statement of Financial Position, 12/31/2020
Loan Receivable (₱3,305,720 + ₱1,694,280) ₱5,000,000
RECEIVABLE FINANCING
Sufficient cash is an essential part of running the operations of a business. However, there are
some occasions in which an entity may have insufficient funds to use for its operations. An entity
may generate cash from various source of financing. One form of raising fund is through
receivable financing which is the capability or financial flexibility of the company to generate
cash out its receivables.
36
1. Pledging of receivable
2. Assignment of receivable
3. Factoring of receivable
4. Discounting of receivable
PLEDGING/ HYPOTHECATING
Pledging or hypothecating of receivables refers to borrowing of money from the bank or any
financial institution in which receivables in general are used as collateral or security for a loan.
Since receivables in general are used as collateral, pledging is sometimes called general
assignment.
Required:
Prepare the entries in relation to the assignment of the accounts receivables, assuming
amortization of interest deducted in advance is to be made equally for the entire loan term.
SOLUTION:
Journal entries are:
Oct. 1 Cash (₱1,000,000 - ₱120,000) ₱880,000
Discount on Notes payable
(₱1,000,000 x 12% x 12/12) 120,000
Notes payable-bank ₱1,000,000
Income Statement
Interest expense ₱ 30,000
37
ASSIGNMENT
Assignment is a more formal borrowing arrangement in which the specific receivables are
identified and used as security. The assignor or borrower transfers its rights in some of its
accounts receivables to a lender or assignee in consideration for a loan. The following are some
of the characteristics of an assignment.
a.) The loan is at a specified percentage of the face value of the collateral and interest and
service fees are charged to the assignor (borrower).
b.) The debtors are occasionally notified to make payments to the assignee (lender) but most
assignments are not on a notification basis.
c.) Assigned accounts are segregated from other accounts. The notes payable should be
deducted from the balance of A/R assigned to determine the equity in assigned accounts
receivable.
Non-notification Notification
38
To record collection:
Cash xx Notes payable bank
Sales discount xx Sales discount xx
A/R - assigned xx A/R - assigned xx
To record remittance:
N/P – bank xx Interest expense xx
Interest expense xx Cash xx
Cash xx
As you may have observed from the foregoing journal entries, the difference between
notification and non-notification is on the recording of remittance to the bank. Non-notification
calls for the buyer to pay directly to the seller and the seller will remit the total payment (i.e.
principal and interest) to the bank, while notification basis calls for the buyer to remit directly to
the bank and the seller will pay an additional amount to cover the interest.
39
On December 30, of the current year, cash collections on the assigned accounts amounted to
₱450,000.
On December 31, Nokia Company remitted in full the amount collected plus interest due on the
outstanding balance of the loan.
Required:
1.) Compute for the cash received from assignment.
2.) Prepare the journal entries in relation to the assignment of the accounts receivables.
3.) Compute for the amount of equity over the assigned accounts to be disclosed on
December 31.
SOLUTION:
Requirement No. 1
Notes payable ₱750,000
Less: Service charges (5% x ₱750,000) 37,500
Cash received ₱712,500
Requirement No. 2
Nov.1 Accounts receivable – assigned ₱1,000,000
Accounts receivable ₱1,000,000
` To separate the accounts
Requirement No. 3
Account receivable-assigned (₱1,000,000- ₱450,000) ₱550,000
Less: Notes payable (₱750,000- ₱450,000) 300,000
Equity in assigned accounts to be disclosed in the notes ₱250,000
On August 1, Canon Company received a statement that Josiah had collected ₱1,100,000 of
these accounts and had made an additional charge of 1% of the total outstanding payable as of
July 31. This charge is to be deducted at the time of the first remittance due to Canon Company
from the Josiah Finance.
On September 1, Canon Company received a second statement from Josiah Finance, together
with a check for the amount due. The statement indicated that the Josiah had collected an
additional of ₱600,000 and had made a further charge of 1% of the balance outstanding as of
August 31.
Required:
1.) Compute for the cash received from assignment.
2.) Prepare the entries in relation to the assignment of the accounts receivable.
SOLUTION:
Requirement No. 1
Notes payable (₱2,000,000 x 80%) ₱1,600,000
Less: Finance charges (1% x ₱2,000,000) 20,000
Cash received ₱1,580,000
Requirement No. 2
Jul. 7 Accounts receivable-assigned ₱2,000,000
Accounts receivable ₱2,000,000
To separate the accounts
Cash 1,580,000
Service charge 20,000
Notes payable-bank 1,600,000
Factors holdback
Factors holdback is the portion retained for a particular price to cover probable sales return,
discount and allowance. Receivable from factoris presented as current asset.
42
To record factoring:
Cash xxx Cash xxx
Allowance for bad debt xxx Allowance for bad debt xxx
Loss on factoring xxx Loss on factoring xxx
Receivable-factor xxx Receivable-factor xxx
Accounts receivable xxx Accounts receivable xxx
To record the excess cash returned by the factor less sales return:
Cash xxx Cash xxx
Sales return xxx Sales return xxx
Receivable-factor xxx Receivable - factor xxx
To record factoring:
Cash xxx Cash xxx
Allowance for bad debt xxx Allowance for bad debt xxx
Factoring fee (net of Factoring fee (net of
allowance for bad debt) xxx allowance for bad debt) xxx
Interest expense xxx Interest expense xxx
Receivable-factor xxx Loss on factoring* xxx
Accounts receivable xxx Receivable-factor xxx
Accounts receivable xxx
Estd. recourse obligation xxx
To record the excess cash returned by the factor less sales return:
Cash xxx Cash xxx
Sales return xxx Sales return xxx
Receivable-factor xxx Receivable - factor xxx
43
To record transfer of recourse obligation- no further payment was made:
N/A Estimated recourse xxx
Obligation
Gain on recourse obligation xxx
Required:
1.) Cash received
2.) Cost of factoring
3.) Journal entry to record the transaction
SOLUTION:
Case No. 1: Factoring without recourse
Requirement No.1
Net selling price ₱85,000
Less: Factors holdback (5% x ₱85,000) 4,250
Net cash received ₱80,750
Requirement No. 2
Net selling price ₱85,000
44
Less: Recourse obligation (if any) 0
Net Proceeds 85,000
Less: Book value of Accounts receivable (₱100,000-₱3,000) 97,000
Gain (loss) on sale (₱12,000)
Requirement No. 2
Net selling price ₱85,000
Less: Recourse obligation (if any) 5,000
Net Proceeds 80,000
Less: Book value of Accounts receivable (₱100,000-₱3,000) 97,000
Gain (loss) on sale (₱17,000)
Required:
1.) What is the amount of cash initially received by Andrix Company from the factoring?
2.) If all accounts are collected, what is the cost of factoring the accounts receivable?
SOLUTION:
Requirement No. 1
Gross amount of receivable ₱600,000
Less: Factoring fee (3% x ₱600,000) 18,000
Interest expense (₱600,000 x 15% x 54/365) 13,315
Net selling price ₱568,685
Less: Factors holdback (₱600,000 x 5%) 30,000
Net cash received ₱538,685
Requirement No. 2
The cost of factoring is equal to:
Factoring fee (3% x ₱600,000) ₱18,000
Interest expense (₱600,000 x 15% x 54/365) 13,315
Total cost of factoring (₱31,315)
DISCOUNTING OF NOTES
Discounting of notes is a sale of the note to a third party, usually a bank. The sale is usually on a
with recourse basis which means that upon the default of the debtor, the seller of the note
becomes liable for its maturity value.
Discounting may either be:
1. Without recourse – endorser avoids future liability even if the maker refuses to pay the
endorsee on the date of maturity.
2.With recourse – the endorser shall pay the endorsee if the maker dishonors the note. This is
the contingent or secondary liability of the endorsee. Discounting with recourse may be
accounted as either:
46
a. Conditional sale recognizing contingent liability
b. Secured borrowing
Graphical presentation:
Entire term of the note
47
Discounting Without Recourse
FS Presentation in Current Asset Section:
Accounts Receivable xx
Less: Allowance for doubtful accounts (xx)
Add: Notes Receivable, net of NR discounted xx
Trade and other Receivable xx
At maturity date, the note was dishonored and the bank charged a ₱2,500 protest fee.
Required:
Prepare all the necessary entries assuming the notes receivable was
1) Discounted without recourse
2) Discounted with recourse
48
a) Conditional sale recognizing contingent liability
b) Secured borrowing
SOLUTION:
Maturity Value = Principal + Interest
= ₱600,000+ (₱600,000 x 10% x 90/360)
= ₱615,000
Net Proceeds = ₱615,000 - (₱615,000 x 12% x 60/360)
= ₱602,700
Requirement No. 1
1) Discounted without recourse
Cash ₱602,700
Loss on NR discounting 2,300
Note receivable ₱600,000
Interest income (actual interest earned on
The date of discounting) 5,000
Cash xx
Discount on notes payable xx
Notes payable – bank xx
Interest expense xx
Discount on Notes payable xx
Required:
1) Determine the following:
a) Net proceeds from discounting
b) Effective rate
2) Prepare all the necessary entries in 2016.
50
SOLUTION:
Requirement No. 1
Note payable ₱500,000
Less: Discount on note payable (₱500,000 x 12%) ( 60,000)
Net proceeds (1.a) ₱440,000
Requirement No. 2
July 1 Cash ₱440,000
Discount on notes payable 60,000
Notes payable-bank ₱500,000
Examples of events or transactions in which receivable are derecognized or removed from the
statement of financial position is when it is:
1) Collected:
2) Sold (e.g., factored or discounted without recourse;
3) Exchanged to another asset (e.g. accounts receivable to notes receivable);
4) Used to settle an existing obligation (asset swap);
5) Condoned; or
6) No future economic benefits is expected to be realized (e.g., worthless).
51
The difference between the carrying amount (measured at the date of derecognition) and the
consideration received (including any new asset obtained less any new liability assumed) shall be
recognized in profit or loss.
Non-trade receivable which is not currently collectible may either be presented in the statement
of financial position as long –term investments and other noncurrent assets.
Receivable denominated in foreign currency should be translated in the reporting date at the
exchange rate on reporting (i.e., closing rate).
Illustration:
On December 31, Miami Co’s “Accounts receivable” balance per ledger of ₱1,250,000 includes:
52
15. Prepaid insurance – 4 months remaining in the policy 4,000
period
16. Advances to or receivable from stockholders,
(₱100,000 is collectible currently) 250,000
17. Advance to affiliates 125,000
18. Subscription receivables 150,000
19. Special deposits on contract bids 30,000
20. Dividend receivables 10,000
21. Notes receivable dishonored 5,000
22. Accrued rent receivables 6,000
23. Claims against common carriers 4,900
24. Acceptance of 8-month note from employees arising
from sale of inventory6,000
25. Trade installment receivable due within 16 months,
Gross of unearned interest income of ₱20,000 220,000
TOTAL ₱1,250,000
Required:
Based on the above data, compute for the following:
1. Trade Accounts receivable as of December 31
2. Trade Notes Receivables as of December 31
3. Trade and other receivables to be presented in the Current Asset section
of the balance sheet
4. Noncurrent receivables as of December 31
5. Non-trade receivables as of December 31
SOLUTION:
Requirement No. 1
1. MasterCard or VISA credit card sale of merchandise to
customer ₱10,000
11. Other Trade Accounts receivable-unassigned 50,000
12. Trade Accounts receivable-assigned 10,000
21. Notes receivable dishonored 5,000
25. Trade installment receivable due within 16 months, net
(₱220,000 - ₱20,000) 200,000
Total Trade Accounts Receivable ₱275,000
Requirement No. 2
7. Acceptance of 6-month note for past due-account
arising from sale of inventory ₱5,000
24. Acceptance of 8-month note from employees arising
53
from sale of inventory 6,000
Total Trade Notes Receivable ₱11,000
Requirement No. 2
Total Trade Accounts Receivable (No. 1) ₱275,000
Total Trade Notes Receivable (No. 2) 11,000
2. Overpayment to supplier for inventory purchased on account 20,000
3. Insurance claim on automobile accident 2,000
4. Advance to sales manager due in one year 4,000
6. Interest due on 5-year note from company president,
interest payable annually. 6,000
8. Accrued interest receivable on the note above 100
14. Claim for a tax refund from last year 3,000
16. Advances to or receivable from stockholders 250,000
20. Dividend receivables 10,000
22. Accrued rent receivables 6,000
23. Claims against common carriers 4,900
Total Trade and other receivables current asset ₱442,000
Requirement No. 4
5-year Note receivable due from company president
5. (This was issued by the president for the loan granted
to him.) ₱300,000
13. Note receivable customer (This note is for a cash loan
made to this customer collectible in 3 years. ) 30,000
16. Advances to or receivable from stockholders,
(₱250,000-₱100,000) 150,000
17. Advance to affiliates 125,000
19. Special deposits on contract bids 30,000
Total Noncurrent Receivables ₱635,000
OR
Unadjusted Accounts receivable (net of ₱20,000
Unearned interest income and ₱4,000 uncollectible
acct) - ₱1,250,000 - ₱20,000 - ₱4,000 ₱1,226,000
9. Add: Overpayment by customer of an AR 5,000
Total 1,231,000
15. Less: Prepaid insurance – 4 months 4,000
Subscription receivables – noncurrent 150,000
Total Trade and other receivables current asset 442,000
Total Noncurrent Receivables ₱635,000
54
Requirement No. 5
Unadjusted Accounts receivable (net of ₱20,000
Unearned interest income and ₱4,000 uncollectible
acct) - ₱1,250,000 - ₱20,000 - ₱4,000 ₱1,226,000
9. Add: Overpayment by customer of an AR 5,000
Total 1,231,000
15. Less: Prepaid insurance – 4 months 4,000
Total Trade Accounts Receivable (No. 1) 275,000
Total Trade Notes Receivable (No. 2) 11,000
Subscription receivables – noncurrent 150,000
Total Nontrade Receivables ₱ 791,000
Notes:
Prepaid insurance for 4 months is a separate item in the current asset section of the statement
of financial position.
Overpayment by customer of an account receivable is a current liability.
Subscription receivable is deducted from the subscribed share capital in the shareholders’
equity section of the statement of financial position.
55