1.
Prepare
1.
Explanation of Solution
Troubled Debt Restructuring:
A troubled debt restructuring happens if a creditor, for legal or economic reasons associated to a debtor’s financial complications, grants a concession to a debtor that would not be otherwise considered.
Calculate amount of restructured loan using effective interest rate method.
Particulars | Amount (A) | Present value factor (B) | Value of the Bonds (A × B) |
Present value of principal | $2,200,000 | 0.683013 | $1,502,628.60 |
Add: Present value of interest | $176,000 | 3.169865 | $557,89624 |
Value of restructured loan | $2,060,524.84 |
Table (1)
Note: The Present value of an ordinary annuity of $1 for 4 periods at 10% is 3.169865 (refer Table 4 in TVM Module). And the present value of $1 for 4 periods at 10% is 0.683013 (refer Table 3 in TVM Module).
Working note:
(1)Calculate present value interest amount.
Calculate interest revenue and principal adjustment.
AMORTIZATION SCHEDUE - NOTES PAYABLE | ||||
Date | Cash (A) | Interest revenue (B = Prior period D × 10%) | Notes receivable (C = B–A) | Carrying value of note (D = Prior period D + C) |
1/2/2016 | $2,060,524.84 | |||
12/31/2016 | $176,000 | $206,052.48 | $30,052.48 | $2,090,577.32 |
12/31/2017 | $176,000 | $209,057.73 | $33,057.73 | $2,123,635.06 |
12/31/2018 | $176,000 | $212,363.51 | $36,363.51 | $2,159,998.56 |
12/31/2019 | $2,376,000 | $216,001.44 | ($2,159,998.56) | $0.00 |
Table (2)
Prepare journal entries to record the debt restructuring agreement and all subsequent interest received assuming the bank extends the repayment date as on 31st December 2019, forgives the accrued interest owed, reduces the principal by $200,000 and reduces the interest to 8%.
Date | Account titles and Explanation | Debit | Credit |
January 2, 2016 | Loss on restructured loan | $373,506.98 | |
Interest receivable | $34,031.82 | ||
Notes receivable | $339,475.16 | ||
(To record loss on restructured loan | |||
December 31, 2016 | Cash | $176,000 | |
Notes receivable | $30,052.48 | ||
Interest revenue | $206,052.48 | ||
(To record receipt of interest revenue) | |||
December 31, 2017 | Cash | $176,000 | |
Notes receivable | $33,057.73 | ||
Interest revenue | $209,057.73 | ||
(To record receipt of interest revenue) | |||
December 31, 2018 | Cash | $176,000 | |
Notes receivable | $36,363.51 | ||
Interest revenue | $212,363.51 | ||
(To record receipt of interest revenue) | |||
December 31, 2019 | Cash | $2,376,000.00 | |
Notes receivable | $216,001.44 | ||
Interest revenue | $2,159,998.56 | ||
(To record receipt of interest revenue) |
Table (3)
2.
Prepare journal entries to record the debt restructuring agreement and all subsequent interest received assuming the bank extends the repayment date to December 31, 2019, forgives the interest owed, reduces the principal by $200,000, and reduces the interest rate to 1%.
2.
Explanation of Solution
Calculate amount of restructured loan using effective interest rate method.
Particulars | Amount (A) | Present value factor (B) | Value of the Bonds (A × B) |
Present value of principal | $2,200,000 | 0.683013 | $1,502,628.60 |
Add: Present value of interest | $22,000 | 3.169865 | $69,737.03 |
Value of restructured loan | $1,572,365.63 |
Table (4)
Note: The Present value of an ordinary annuity of $1 for 4 periods at 10% is 3.169865 (refer Table 4 in TVM Module). And the present value of $1 for 4 periods at 10% is 0.683013 (refer Table 3 in TVM Module).
Working note:
(1)Calculate present value interest amount.
Calculate interest revenue and principal adjustment.
AMORTIZATION SCHEDUE - NOTES PAYABLE | ||||
Date | Cash (A) | Interest revenue ( B = Prior period D × 10%) | Notes receivable ( C = B–A) | Carrying value of note (D = Prior period D + C) |
1/2/2016 | $1,572,365.63 | |||
12/31/2016 | $22,000 | $157,236.56 | $135,236.56 | $1,707,602.19 |
12/31/2017 | $22,000 | $170,760.22 | $148,760.22 | $1,856,362.41 |
12/31/2018 | $22,000 | $185,636.24 | $163,636.24 | $2,019,998.65 |
12/31/2019 | $2,222,000 | $202,001.35 | ($2,019,998.65) | $0.00 |
Table (5)
Prepare journal entries to record the debt restructuring agreement and all subsequent interest received assuming the bank extends the repayment date to December 31, 2019, forgives the interest owed, reduces the principal by $200,000, and reduces the interest rate to 1%.
Date | Account titles and Explanation | Debit | Credit |
January 2, 2016 | Loss on restructured loan | $861,666.19 | |
Interest receivable | $34,031.82 | ||
Notes receivable | $827,634.37 | ||
(To record loss on restructured loan | |||
December 31, 2016 | Cash | $22,000 | |
Notes receivable | $135,236.56 | ||
Interest revenue | $157,236.56 | ||
(To record receipt of interest revenue) | |||
December 31, 2017 | Cash | $22,000 | |
Notes receivable | $148,760.22 | ||
Interest revenue | $170,760.22 | ||
(To record receipt of interest revenue) | |||
December 31, 2018 | Cash | $22,000 | |
Notes receivable | $163,636.24 | ||
Interest revenue | $185,636.24 | ||
(To record receipt of interest revenue) | |||
December 31, 2019 | Cash | $2,222,000.00 | |
Notes receivable | $2,019,998.65 | ||
Interest revenue | $202,001.35 | ||
(To record receipt of interest revenue) |
Table (6)
3.
Prepare journal entries to record the debt restructuring agreement assuming the bank accepts 160,000 shares of Corporation O, par value of common stock, which is currently selling for $14.50 per share, in full settlement of the debt.
3.
Explanation of Solution
Calculate loss recognized by the creditor.
Prepare journal entries to record the debt restructuring agreement assuming the bank accepts 160,000 shares of Corporation O, par value of common stock, which is currently selling for $14.50 per share, in full settlement of the debt.
Date | Account titles and Explanation | Debit | Credit |
January 2, 2016 | Investment in Company O | $2,320,000.00 | |
Loss on restructured loan | $114,031.82 | ||
Notes receivable | $2,400,000.00 | ||
Interest receivable | $34,031.82 | ||
(To record full settlement of debt restructuring) |
Table (7)
4.
Prepare journal entries to record the debt restructuring agreement assuming the bank accepts land with a fair value of $2,300,000 in full settlement of the debt. The land is being carried on Corporation O’s books at a cost of $2,200,000.
4.
Explanation of Solution
Prepare journal entries to record the debt restructuring agreement assuming the bank accepts land with a fair value of $2,300,000 in full settlement of the debt. The land is being carried on Corporation O’s books at a cost of $2,200,000.
Date | Account titles and Explanation | Debit | Credit |
January 2, 2016 | Land | $2,300,000.00 | |
Loss on restructured loan | $134,031.82 | ||
Notes receivable | $2,400,000.00 | ||
Interest receivable | $34,031.82 | ||
(To record full settlement of debt restructuring) |
Table (8)
(4)Calculate gain recognized by the creditor.
Want to see more full solutions like this?
Chapter 14 Solutions
EBK INTERMEDIATE ACCOUNTING: REPORTING
- Restructuring (Debtor) Oakwood Corporation is delinquent on a 2,400,000, 10% note to Second National Bank that was due January 1, 2019. At that time, Oakwood owed the principal amount plus 34,031.82 of accrued interest. Oakwood enters into a debt restructuring agreement with the bank on January 2, 2019. Required: Prepare the journal entries for Oakwood to record the debt restructuring agreement and all subsequent interest payments assuming the following independent alternatives: 1. The bank extends the repayment date to December 31, 2022, forgives the accrued interest owed, reduces the principal by 200,000, and reduces the interest rate to 8%. 2. The bank extends the repayment date to December 31, 2022, forgives the accrued interest owed, reduces the principal by 200,000, and reduces the interest rate to 1%. 3. The bank accepts 160,000 shares of Oakwoods 55 par value common stock, which is currently selling for 14.50 per share, in full settlement of the debt. 4. The bank accepts land with a fair value of 2,300,000 in full settlement of the debt. The land is being carried on Oakwoods books at a cost of 2,200,000.arrow_forwardSaverin, Inc. produces and sells outdoor equipment. On July 1, 2016, Saverin, Inc. issued 62,500,000 of 10-year, 9% bonds at a market (effective) interest rate of 8%, receiving cash of 66,747,178. Interest on the bonds is payable semiannually on December 31 and June 30. The fiscal year of the company is the calendar year. Instructions 1. Journalize the entry to record the amount of cash proceeds from the issuance of the bonds. 2. Journalize the entries to record the following: a. The first semiannual interest payment on December 31, 2016, and the amortization of the bond premium, using the interest method. (Round to the nearest dollar.) b. The interest payment on June 30, 2017, and the amortization of the bond premium, using the interest method. (Round to the nearest dollar.) 3. Determine the total interest expense for 2016.arrow_forwardDisclosure of Debt On May 1, 2019, Ramden Company issues 13% bonds with a face value of 2 million. The bond contract calls for retirement of the bonds in periodic installments of 200,000, starting on May 1, 2020, and continuing on each May 1 thereafter until all bonds are retired. Required: How would the preceding information appear in Ramdens balance sheets on December 31, 2019, and 2020?arrow_forward
- On January 1, 2019, Northfield Corporation becomes delinquent on a 100,000, 14% note to First National Bank, on which 16,651 of interest has accrued. On January 2, 2019, the bank agrees to restructure the note. It forgives the accrued interest, extends the repayment date to December 31, 2021, and reduces the interest rate to 10%. Required: Prepare a schedule for Northfield to compute the annual interest expense in regard to the preceding note for each year of the restructuring agreement.arrow_forwardNaval Inc. issued $200,000 face value bonds at a discount and received $190,000. At the end of 2018, the balance in the Discount on Bonds Payable account is $5,000. This years balance sheet will show a net liability of ________. A. $200,000 B. $180,000 C. $195,000 D. $205,000arrow_forwardProblem Reporting Long-Term Debt Fridley Manufacturings accounting records reveal the following account balances after adjusting entries are made on December 31, 2020. Required: Prepare the current liabilities and long-term debt portions of Fridleys balance sheet at December 31, 2020. Provide a separate line item for each issue (do not combine separate bonds or notes payable), but some items may need to be split into more than one item. Accounts payable $ 62,500 Bonds payable (9.4%, due in 2027) 800,000 Lease liability* 41,500 Bonds payable (8.7%, due in 2023) 50,000 Deferred tax liability* 133.400 Discount on bonds payable (94%, due in 2027) 12,600 Income taxes payable 26,900 * Long term liability Interest payable $ 38,700 Installment note payable (8%, equal installments due 2021 to 2024) 120,000 Notes payable (7.8%, due in 2025) 400,000 Premium on notes payable (7.8%, due in 2025) 6, [00 Note payable, 4% $50,000 face amount. due in 2026 (net of discount) 31,900arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningFinancial AccountingAccountingISBN:9781305088436Author:Carl Warren, Jim Reeve, Jonathan DuchacPublisher:Cengage LearningFinancial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage Learning
- Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningPrinciples of Accounting Volume 1AccountingISBN:9781947172685Author:OpenStaxPublisher:OpenStax College