The Midwest Bank Corporation (MBC) made a five-year $10 million loan to Mattress Mart. The loan carries an annual interest rate of 6 percent. MBC accounts for the loan using the amortized cost method. As of the end of the fiscal year, MBC’s statistical credit model estimates the expected value of net credit loss on the loan over the next 12 months to be $100,000. However, the model assigns a comparatively higher probability default over the loan’s life. The expected credit loss over this longer time frame is $1.2 million. 

Required: 

Compute the loan’s book value, net of the allowance for credit loss, and interest income recognized on the loan under each of the following scenarios: 

a. The loan to Mattress Mart is classified as Stage One. 

b. The loan to Mattress Mart is classified as Stage Two. 

c. The loan to Mattress Mart is classified as Stage Three.