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 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.
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.
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.
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
Cengagenowv2, 1 Term Printed Access Card For Wahlen/jones/pagach’s Intermediate Accounting: Reporting And Analysis, 2017 Update, 2nd
- 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_forwardOn 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_forward(Term Modification without Gain—Debtor’s Entries) On December 31, 2017, American Bank enters into a debt restructuring agreement with Barkley Company, which is now experiencing financial trouble. The bank agrees to restructure a 12%, issued at par, $3,000,000 note receivable by the following modifications:1. Reducing the principal obligation from $3,000,000 to $2,400,000.2. Extending the maturity date from December 31, 2017, to January 1, 2021.3. Reducing the interest rate from 12% to 10%.Barkley pays interest at the end of each year. On January 1, 2021, Barkley Company pays $2,400,000 in cash to American Bank.Instructions(a) Will the gain recorded by Barkley be equal to the loss recorded by American Bank under the debt restructuring?(b) Can Barkley Company record a gain under the term modification mentioned above? Explain.(c) Assuming that the interest rate Barkley should use to compute interest expense in future periods is 1.4276%, prepare the interest payment schedule of the note…arrow_forward
- Rothschild Chair Company, Incorporated, was indebted to First Lincoln Bank under a $40 million, 10% unsecured note. The note was signed January 1, 2014, and was due December 31, 2027. Annual interest was last paid on December 31, 2022. At January 1, 2024. Rothschild Chair Company was experiencing severe financial difficulties and negotiated a restructuring of the terms of the debt agreement Note: Use appropriate factor(s) from the tables provided. (FV of $1. PV of $1. FVA of $1. PVA of $1. FVAD of $1 and PVAD of $1) Required: Prepare all journal entries by First Lincoln Bank to record the restructuring and any remaining transactions, for current and future years, relating to the debt under each of the independent circumstances below: 1. First Lincoln Bank agreed to settle the debt in exchange for land having a fair value of $36 million but carried on Rothschild Chair Company's books at $33 million. 2. First Lincoln Bank agreed to (a) forgive the interest accrued from last year, (b)…arrow_forwardRothschild Chair Company, was indebted to First Lincoln Bank under a $20 million, 10% unsecured note. The note was signed January 1, 2011, and was due December 31, 2024. Annual interest was paid on December 31, 2019. At January 1, 2021, Rothschild Chair Company was experiencing severe financial difficulties and negotiated a restructuting of the terms of the debt agreement. REQUIRED: Prepare all journal entries by First Lincoln Bank to record the restructuring and any remaining transactions, for current and future years, relating to the debt under each of the independent circumstances below: 1.-First Linconl Bank agreed to settle the debt in exchange for land having a fair value of $16 million but carried on Rothschild Chair company's book at $13 million 2.-First Lincoln Bank agreed to a) forgive the interest accrued from last year, b) reduce the remaining four interest payments to $1 million each, and c) reduce the principal to $15 millionarrow_forwardAt January 1, 2024, Rothschild Chair Company, Incorporated, was indebted to First Lincoln Bank under a $35 million, 12% unsecured note. The note was signed January 1, 2021, and was due December 31, 2027. Annual interest was last paid on December 31, 2022. Rothschild Chair Company was experiencing severe financial difficulties and negotiated a restructuring of the terms of the debt agreement. Required: Prepare all journal entries by Rothschild Chair Company, Incorporated, to record the restructuring and any remaining transactions relating to the debt under each of the independent circumstances below: 1. First Lincoln Bank agreed to settle the debt in exchange for land having a fair value of $31 million but carried on Rothschild Chair Company's books at $26.5 million. 2. First Lincoln Bank agreed to (a) forgive the interest accrued from last year, (b) reduce the remaining four interest payments to $1 million each, and (c) reduce the principal to $28.5 million. 3. First Lincoln Bank…arrow_forward
- (Debtor/Creditor Entries for Modification of Troubled Debt) Vargo Corp. owes $270,000 to First Trust. The debt is a 10-year, 12% note due December 31, 2017. Because Vargo Corp. is in financial trouble, First Trust agrees to extend the maturity date to December 31, 2019, reduce the principal to $220,000, and reduce the interest rate to 5%, payable annually on December 31.Instructions(a) Prepare the journal entries on Vargo’s books on December 31, 2017, 2018, 2019.(b) Prepare the journal entries on First Trust’s books on December 31, 2017, 2018, 2019.arrow_forwardThe balance sheet for Ivanhoe Company reports the following information on July 1, 2022. IVANHOE COMPANYBalance Sheet (partial) Long-term liabilities Bonds payable $400,000 Less: Discount on bonds payable 9,000 $391,000 Ivanhoe decides to redeem these bonds at 109 after paying annual interest.Prepare the journal entry to record the redemption on July 1, 2022. (Credit account titles are automatically indented when amount is entered. Do not indent manually.) Date Account Titles and Explanation Debit Credit July 1 enter an account title enter a debit amount enter a credit amount enter an account title enter a debit amount enter a credit amount enter an account title enter a debit amount enter a credit amount enter an account title enter a debit amount enter a credit amountarrow_forwardRothschild Chair Company, Incorporated, was indebted to First Lincoln Bank under a $20 million, 10% unsecured note. The note was signed January 1, 2014, and was due December 31, 2027. Annual interest was last paid on December 31, 2022. At January 1, 2024, Rothschild Chair Company was experiencing severe financial difficulties and negotiated a restructuring of the terms of the debt agreement. Note: Use appropriate factor(s) from the tables provided. (FV of $1, PV of $1, FVA of $1, PVA of $1, FVAD of $1 and PVAD of $1) Required: Prepare all journal entries by First Lincoln Bank to record the restructuring and any remaining transactions, for current and future years, relating to the debt under each of the independent circumstances below: 1. First Lincoln Bank agreed to settle the debt in exchange for land having a fair value of $16 million but carried on Rothschild Chair Company's books at $13 million. 2. First Lincoln Bank agreed to (a) forgive the interest accrued from last year, (b)…arrow_forward
- (Refinancing of Short-Term Debt) On December 31, 2017, Kate Holmes Company has $7,000,000 of short-term debt in the form of notes payable to Gotham State Bank due in 2018. On January 28, 2018, Holmes enters into a refinancing agreement with Gotham that will permit it to borrow up to 60% of the gross amount of its accounts receivable. Receivables areexpected to range between a low of $6,000,000 in May to a high of $8,000,000 in October during the year 2018. The interest cost of the maturing short-term debt is 15%, and the new agreement calls for a fluctuating interest at 1% above the prime rate on notes due in 2022. Holmes’s December 31, 2017, balance sheet is issued on February 15, 2018.InstructionsPrepare a partial balance sheet for Holmes at December 31, 2017, showing how its $7,000,000 of short-term debt should be presented, including footnote disclosure.arrow_forwardAt January 1, 2021, Rothschild Chair Company, Inc., was Indebted to First Lincoln Bank under a $20 million, 10% unsecured note. The note was signed January 1, 2018, and was due December 31, 2024. Annual interest was last pald on December 31, 2019. Rothschild Chair Company was experiencing severe financial difficulties and negotiated a restructuring of the terms of the debt agreement. (FV of $1, PV of $1, FVA of $1, PVA of $1, FVAD of $1 and PVAD of $1) (Use approprlate factor(s) from the tables provlded.) Check my work Required: Prepare all journal entries by Rothschild Chair Company, Inc., to record the restructuring and any remaining transactions relating to the debt under each of the independent circumstances below: 1. First Lincoln Bank agreed to settle the debt in exchange for land having a fair value of $16 million but carried on Rothschild Chair Company's books at $13 million. 2. First Lincoln Bank agreed to (a) forgive the interest accrued from last year, (b) reduce the…arrow_forwardAt January 1, 2021, Rothschild Chair Company, Inc., was indebted to First Lincoln Bank under a $39 million, 10% unsecured note. The note was signed January 1, 2018, and was due December 31, 2024. Annual interest was last paid on December 31, 2019. Rothschild Chair Company was experiencing severe financial difficulties and negotiated a restructuring of the terms of the debt agreement. (FV of $1, PV of $1, FVA of $1, PVA of $1, FVAD of $1 and PVAD of $1) (Use appropriate factor(s) from the tables provided.) Required: Prepare all journal entries by Rothschild Chair Company, Inc., to record the restructuring and any remaining transactions relating to the debt under each of the independent circumstances below: 1. First Lincoln Bank agreed to settle the debt in exchange for land having a fair value of $35 million but carried on Rothschild Chair Company's books at $30.1 million. 2. First Lincoln Bank agreed to (a) forgive the interest accrued from last year, (b) reduce the remaining four…arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning