![EBK INTERMEDIATE ACCOUNTING: REPORTING](https://www.bartleby.com/isbn_cover_images/9781337268998/9781337268998_largeCoverImage.jpg)
1.
Prepare
1.
![Check Mark](/static/check-mark.png)
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 carrying value of note:
Calculate total amount to be repaid of notes payable.
Therefore, no gain recognized by the debtor, because the repaid amount of notes is exceeds the current carrying value of the note and interest.
Calculate amount of restructuring agreement 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 | 0.822702 | $1,809,944.44 |
Add: Present value of interest | $176,000 | 3.545951 | $624,087.38 |
Restructuring agreement | $2,434,031.82 |
Table (1)
Note: The Present value of an ordinary annuity of $1 for 4 periods at 5% is 3.545951 (refer Table 4 in TVM Module). And the present value of $1 for 4 periods at 5% is 0.822702 (refer Table 3 in TVM Module).
Working note:
(1)Calculate present value interest amount.
Calculate interest expense and principal reduction using amortization schedule.
AMORTIZATION SCHEDULE - NOTES PAYABLE | ||||
Date | Cash (A) | Interest expense ( B = Prior period D × 5%) | Notes payable (C = A –B) | Carrying Value of Note (D = Prior period D –C) |
1/2/2016 | $2,434,031.82 | |||
12/31/2016 | $176,000 | $121,701.59 | $54,298.41 | $2,379,733.41 |
12/31/2017 | $176,000 | $118,986.67 | $57,013.33 | $2,322,720.08 |
12/31/2018 | $176,000 | $116,136.00 | $59,864.00 | $2,262,857.08 |
12/31/2019 | $2,376,000 | $113,142.92 | $2,262,857.08 | $0.00 |
Table (2)
Prepare journal entries to record the debt restructuring agreement and all subsequent interest payments assuming the bank extends the repayment date as on 31st December 2016, 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 | Interest payable | $34,031.82 | |
Notes payable | $34,031.82 | ||
(To record transfer of accrued interest payable to notes payable) | |||
December 31, 2016 | Interest expense | $121,71.59 | |
Notes payable | $54,298.41 | ||
Cash | $176,000.00 | ||
(To record payment of interest expense and interest payable) | |||
December 31, 2017 | Interest expense | $118,986.67 | |
Notes payable | $57,013.33 | ||
Cash | $176,000.00 | ||
(To record payment of interest expense and interest payable) | |||
December 31, 2018 | Interest expense | $116,136.00 | |
Notes payable | $59,864.00 | ||
Cash | $176,000.00 | ||
(To record payment of interest expense and interest payable) | |||
December 31, 2019 | Interest expense | $113,142.92 | |
Notes payable | $2,262,857.08 | ||
Cash | $2,376,000.00 | ||
(To record payment of interest expense and interest payable) |
Table (3)
2.
Prepare journal entries to record the debt restructuring agreement and all subsequent interest payments 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.
![Check Mark](/static/check-mark.png)
Explanation of Solution
Calculate carrying value of note:
Calculate total amount to be repaid of notes payable.
Calculate gain recognized by the debtor.
Therefore, gain recognized by the debtor is $146,031.82. Because the repaid amount of notes is lesser than the current carrying value of the note and interest.
Prepare journal entries to record the debt restructuring agreement and all subsequent interest payments 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 | Interest payable | $34,031.82 | |
Notes payable | $34,031.82 | ||
(To record transfer of accrued interest payable to notes payable) | |||
January 2, 2016 | Notes payable | $146,031.82 | |
Gain on debt restructure | $146,031.82 | ||
(To record gain on debt restructuring) | |||
December 31, 2016 | Notes payable | $22,000 | |
Cash | $22,000 | ||
(To record payment of notes payable) | |||
December 31, 2017 | Notes payable | $22,000 | |
Cash | $22,000 | ||
(To record payment of notes payable) | |||
December 31, 2018 | Notes payable | $22,000 | |
Cash | $22,000 | ||
(To record payment of notes payable) | |||
December 31, 2019 | Notes payable | $22,000 | |
Cash | $22,000 | ||
(To record payment of notes payable) |
Table (4)
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.
![Check Mark](/static/check-mark.png)
Explanation of Solution
Calculate gain recognized by the debtor.
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 | Notes payable | $2,400,000 | |
Interest payable | $34,031.82 | ||
Gain on Debt restructure | $114,031.82 | ||
Common stock | $800,000 | ||
Additional paid in capital on common stock (balancing figure) | $1,520,000.00 | ||
(To record payment of debt restructuring) |
Table (5)
Working note:
(2)Calculate common stock.
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.
![Check Mark](/static/check-mark.png)
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 | Notes payable | $2,400,000 | |
Interest payable | $34,031.82 | ||
Gain on debt restructure | $134,031.82 | ||
Gain on disposal of land | $100,000 | ||
Land | $2,200,000.00 | ||
(To record payment of debt restructuring) |
Table (6)
Working notes:
(3)Calculate gain on debt restructure.
(4)Calculate gain recognized by the debtor.
Want to see more full solutions like this?
Chapter 14 Solutions
EBK INTERMEDIATE ACCOUNTING: REPORTING
- Please correct answer with accounting questionarrow_forwardA company has decided to purchase equipment, needing to borrow $100,000 from its local bank to make the purchase. The bank gives the company two options: (a) 60-month installment note with 4% interest or (b) 120-month installment note with 8% interest. Lenders often charge a higher interest rate for longer-term loans to compensate for additional risk of lending for a longer time period. Record $100,000 cash received from the issuance of the 120-month installment note with 8% interest.Record $100,000 cash received from the issuance of the 120-month installment note with 8% interest. Select the options to display a 120-month installment note with 12% interest. How much of the principal amount is due after the 60th payment?arrow_forward!??arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning
![Text book image](https://www.bartleby.com/isbn_cover_images/9781337788281/9781337788281_smallCoverImage.jpg)