Problem 7-13
Cash 5,000,000.00
Factors Holdback 300,000.00
Allowance for Doubtful Accounts 250,000.00
Loss on Factoring 450,000.00
Accounts Receivable
Problem 7-14
Cash 1,840,000.00
Factoring Fee (P 2,000,000 x 3%) 60,000.00
Factors Holdback (P 2,000,000 x 5%) 100,000.00
Accounts Receivable
Problem 7-15
Cash 4,300,000.00
Factoring Fee (P 6,000,000 x 15%) 900,000.00
Factors Holdback (P 6,000,000 x 10%) 600,000.00
Allowance for Doubtful Accounts 200,000.00
Accounts Receivable
Cash 600,000.00
Factors Holdback
Problem 7-16
Cash 6,701,369.86
Factoring Fee (P 8,000,000 x 5%) 400,000.00
Factors Holdback (P 8,000,000 x 10%) 800,000.00
Interest Expense (P 8,000,000 x 15% x 30/365) 98,630.14
Loss on Recourse Obligation 300,000.00
Accounts Receivable
Liability on Recourse Obligation
Loss on Factoring (P 400,000 + 98,630.14 + 300,000)
Problem 7-17
Cash 692,424.66
Factoring Fee (P 750,000 x 2%) 15,000.00
Factor's Holdback (P 750,000 x 4%) 30,000.00
Loss on Recourse Obligation 20,000.00
Interest Expense (P 750,000 x 12% x 51/365) 12,575.34
Accounts Receivable
Liability on Recourse Obligation
Loss on Factoring (P 15,000 + 20,000 + 12,575.34)
Problem 7-18
Jul. 1, 2024 Cash 1,400,000.00
Loss on Factoring 100,000.00
Accounts Receivable
Dec. 15, 2024 Cash 2,450,000.00
Finance Charge (P 2,500,000 x 2%) 50,000.00
Notes Payable
Accounts Receivable - Assigned 5,000,000.00
Accounts Receivable
Doubtful Accounts Expense (P 5,000,000 x 10%) 500,000.00
Allowance for Doubtful Accounts
Factoring
Assignment
Total proceeds from Receivable Financing
A/R Assigned
A/R Unassigned
Less: Allowance for Doubtful Accounts (P 100,000 + 500,000)
Accounts Receivable, Net
Problem 8-6
Principal of the Notes Receivable 6,000,000.00
Interest on Maturity (P 6,000,000 x 10% x 9/12) 450,000.00
Maturity Value 6,450,000.00
Discount (P 6,450,000 x 12% x 6/12) 387,000.00
Net Proceeds 6,063,000.00
Apr. 1, 2024 Cash 6,063,000.00
Loss on Discounting 87,000.00
Notes Receivable - Discounted
Interest Income (P 6,000,000 x 10% x 3/12)
Oct. 1, 2024 Notes Receivable - Discounted 6,000,000.00
Notes Receivable
Accounts Receivable 6,500,000.00
Cash (P 6,450,000 + 50,000)
Dec. 31, 2024 Cash 6,695,000.00
Accounts Receivable
Interest Income (P 6,500,000 x 12% x 3/12)
Problem 8-7
Principal of the Notes Receivable 500,000.00
Interest on Maturity (P 500,000 x 8%) 40,000.00
Maturity Value 540,000.00
Discount (P 540,000 x 10% x 6/12) 27,000.00
Net Proceeds 513,000.00
Cash 513,000.00
Loss on Discounting 7,000.00
Notes Receivable - Discounted
Interest Income (P 500,000 x 8% x 6/12)
Problem 8-8
Principal/Maturity Value of the Notes Receivable 2,000,000.00
Discount (P 2,000,000 x 10% x 6/12) 100,000.00
Net Proceeds 1,900,000.00
Cash 1,900,000.00
Loss on Discounting 100,000.00
Notes Receivable
Problem 8-9
Principal of the Notes Receivable 4,000,000.00
Interest on Maturity (P 4,000,000 x 12% x 90/360) 120,000.00
Maturity Value of the Notes Receivable 4,120,000.00
Less: Discount (P 4,120,000 x 15% x 60/360) 103,000.00
Net Proceeds 4,017,000.00
Cash 4,017,000.00
Loss on Discounting 23,000.00
Notes Receivable
Interest Income (P 4,000,000 x 12% x 30/360)
Problem 8-10
Principal of the Notes Receivable 6,000,000.00
Interest on Maturity (P 6,000,000 x 10% x 6/12) 300,000.00
Maturity value 6,300,000.00
Discount (P 6,300,000 x 12% x 4/12) 252,000.00
Net Proceeds 6,048,000.00
Cash 6,048,000.00
Loss on Discounting 52,000.00
Notes Receivable - Discounted
Interest Income (P 6,000,000 x 10% x 2/12)
Problem 8-11
Principal of the Notes Receivable 1,000,000.00
Interest on Maturity (P 1,000,000 x 8% x 6/12) 40,000.00
Maturity Value 1,040,000.00
Less: Discount (P 1,040,000 x 10% x 6/12) 52,000.00
Net Proceeds 988,000.00
Cash 988,000.00
Loss on Discounting 12,000.00
Notes Receivable
Problem 8-12
Principal of the Notes Receivable 500,000.00
Interest on Maturity (P 500,000 x 10%) 50,000.00
Maturity Value 550,000.00
Less: Discount (P 550,000 x 12% x 6/12) 33,000.00
Net Proceeds 517,000.00
Cash 517,000.00
Loss on Discounting 8,000.00
Notes Receivable - Discounted
Interest Income (P 500,000 x 10% x 6/12)
6,000,000.00
2,000,000.00
6,000,000.00
600,000.00
8,000,000.00
300,000.00
798,630.14
750,000.00
20,000.00
47,575.34
1,500,000.00
2,500,000.00
5,000,000.00
500,000.00
1,400,000.00
2,450,000.00
3,850,000.00
5,000,000.00
1,000,000.00
(600,000.00)
5,400,000.00
6,000,000.00
150,000.00
6,000,000.00
6,500,000.00
6,500,000.00
195,000.00
500,000.00
20,000.00
2,000,000.00
4,000,000.00
40,000.00
6,000,000.00
100,000.00
1,000,000.00
500,000.00
25,000.00