
1.
Prepare the value of impaired loan on December 31, 2016.
1.

Explanation of Solution
Compute the value of impaired loan as on December 31, 2016.
Particulars | Amount (A) | Present value factor (B) | Present value factor (C) |
Value of the Bonds (A × B × C) | |
Present value of principal | $200,000 | 0.711780 | $142,356.00 | ||
Add: Present value of interest | $24,000 | 1.690051 | 0.892857 | $36,215.37 | |
The value of impaired loan | $178,571.37 |
Table (1)
Note: The Present value of an ordinary annuity of $1 for 3 periods at 12% is 1.690051 (refer Table 4 in TVM Module). And the present value of $1 for 3 periods at 6% is 0.711780, and the present value of $1 for 1 periods at 12% is 0.892857 (refer Table 3 in TVM Module).
Working note:
(1)Calculate present value interest amount.
Therefore, the value of impaired loan amount is $178,571.37.
2.
Prepare
2.

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.
Prepare journal entries to record 2016 to 2024 for the bank to record the given events, assume Company P makes all required payments under the modified agreement.
Date | Account titles and Explanation | Debit | Credit |
December 31, 2016 | Interest receivable | $24,000 | |
Interest revenue | $24,000 | ||
(To record | |||
December 31, 2016 | Bad debt expense (1) | $45,428.63 | |
Interest receivable | $24,000 | ||
Allowance for doubtful notes | $21,428.63 | ||
(To record adjusting entry to record | |||
December 31, 2017 | Allowance for doubtful notes (2) | $21,428.63 | |
Interest revenue | $21,428.63 | ||
(To record adjustment entry to record allowance for doubtful notes) | |||
December 31, 2018 | Interest receivable | $24,000 | |
Interest revenue | $24,000 | ||
(To record adjusting entry to record interest receivable) | |||
December 31, 2018 | Bad debt expense (3) | $12,000 | |
Cash | $12,000 | ||
Interest receivable | $24,000 | ||
(To record adjustment entry to record bad debts expense) | |||
January 2, 2019 | Loss on restructured loan (4) | $28,822.03 | |
Notes receivable | $28,822.03 | ||
(To record loss on restructured loan) | |||
December 31, 2019 | Cash | $12,000 | |
Notes receivable | $8,541.36 | ||
Interest revenue (6) | $20,541.36 | ||
(To record bank recognizes interest revenue) | |||
December 31, 2020 | Cash | $12,000 | |
Notes receivable | $9,566.32 | ||
Interest revenue (7) | $21,566.32 | ||
(To record bank recognizes interest revenue) | |||
December 31, 2021 | Cash | $12,000 | |
Notes receivable | $10,714.35 | ||
Interest revenue (8) | $22,714.35 | ||
(To record bank recognizes interest revenue) | |||
December 31, 2021 | Cash | $200,000 | |
Notes receivable | $2,000,000 | ||
(To record cash received for issuing notes receivable) |
Table (2)
Working notes:
(1)Calculate bad debts expense.
(2)Calculate allowance for doubtful notes.
(3)Calculate bad debts expense.
(4)Calculate loss on restructured loan.
(5)Calculate value of restructured loan.
Particulars | Amount (A) | Present value factor (B) | Value of the Bonds (A × B) |
Present value of principal | $200,000 | 0.711780 | $142,356.00 |
Add: Present value of interest ($200,000 × 12%) | $12,000 | 2.401831 | $28,821.97 |
Value of restructured loan | $171,177.97 |
Table (1)
Note: The Present value of an ordinary annuity of $1 for 3 periods at 12% is 2.401831 (refer Table 4 in TVM Module). And the present value of $1 for 3 periods at 12% is 0.711780 (refer Table 3 in TVM Module).
(6)Calculate interest revenue.
(7)Calculate interest revenue.
(8)Calculate interest revenue.
Want to see more full solutions like this?
Chapter 14 Solutions
Intermediate Accounting: Reporting and Analysis
- A trial balance will balance even if A. a journal entry to record the purchase of equipment for cash of $52100 is not posted. B. a $13100 cash dividend is debited to dividends for $13100 and credited to cash for $1310. C. a $510 collection on accounts receivable is credited to accounts receivable for $510 without a corresponding debit. D. a purchase of supplies for $595 on account is debited to supplies for $595 and credited to accounts payable for $559.arrow_forwardEquipment costing $15200 is purchased by paying $3800 cash and signing a note payable for the remainder. The journal entry to record this transaction should include a credit to Notes Payable. credit to Notes Receivable. credit to Equipment. debit to Cash.arrow_forwardAt December 1, 2025, a company's Accounts Receivable balance was $20160. During December, the company had credit sales of $54000 and collected accounts receivable of $43200. At December 31, 2025, the Accounts Receivable balance is A. $30960 debit. B. $30960 credit. C. $74160 debit. D. $20160 debit.arrow_forward
- Whispering Winds Corp.'s trial balance at the end of its first month of operations reported the following accounts and amounts with normal balances: Cash $14720 Prepaid insurance 460 Accounts receivable 2300 Accounts payable 1840 Notes payable 2760 Common stock 4600 Dividends 460 Revenues 20240 Expenses 11500 Total credits on Whispering Winds Corp's trial balance are A. $28980. B. $30360. C. $29900. D. $29440arrow_forwardSwifty Corporation's trial balance reported the following normal balances at the end of its first year: Cash $14440 Prepaid insurance 530 Accounts receivable 2660 Accounts payable 2130 Notes payable 3190 Common stock 4100 Dividends 530 Revenues 22040 Expenses 13300 What amount did Swifty Corporation's trial balance show as total credits? A. $31460 B. $32520 C. $30930 D. $31990arrow_forwardMonty Inc., a major retailer of high-end office furniture, operates several stores and is a publicly traded company. The company is currently preparing its statement of cash flows. The comparative statement of financial position and income statement for Monty as at May 31, 2020, are as The following is additional information about transactions during the year ended May 31, 2020 for Monty Inc., which follows IFRS. Plant assets costing $69,000 were purchased by paying $47,000 in cash and issuing 5,000 common shares. In order to supplement its cash, Monty issued 4,000 additional common shares. Cash dividends of $35,000 were declered and paid at the end of the fiscal year. create direct method cash flow statement, show your workarrow_forward
- Following is additional information about transactiona during the year ended May 31, 2020 for Monty Inc., which follows IFRS. Plant assets costing $69,000 were purchased by paying $47,000 in cash and issuing 5,000 common shares. In order to supplement iRs cash, Monty Issued 4,000 additional common shares. Cash dividends of $35,000 were declared and paid at the end of the fiscal year. PRepare a direct Method Cash FLow using the format.arrow_forwardmake a trail balancearrow_forwardOn July 31, 2025, the general ledger of Cullumber Legal Services Inc. showed the following balances: Cash $4,960, Accounts Receivable $1,860, Supplies $620, Equipment $6,200, Accounts Payable $5,080, Common Stock $4,340, and Retained Earnings $4,220. During August, the following transactions occurred. Aug. 3 5 Collected $1,490 of accounts receivable due from customers. Received $1,610 cash for issuing common stock to new investors. 6 Paid $3,350 cash on accounts payable. 7 Performed legal services of $8,060, of which $3,720 was collected in cash and the remainder was due on account. 2 2 2 2 2 12 Purchased additional equipment for $1,490, paying $500 in cash and the balance on account. 14 Paid salaries $4,340, rent $1,120, and advertising expenses $340 for the month of August. 18 20 24 26 27 Collected the balance for the services performed on August 7. Paid cash dividend of $620 to stockholders. Billed a client $1,240 for legal services performed. Received $2,480 from Laurentian Bank;…arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningPrinciples of Accounting Volume 1AccountingISBN:9781947172685Author:OpenStaxPublisher:OpenStax CollegeEBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENT

