Tenth National Bank has a $200,000, 12% note receivable from Priday Company that is due on December 31, 2022. On December 31, 2019, Priday misses the interest payment due on that date. The bank expects that the company will also miss the next payment, but will pay the principal on the maturity date. On December 31, 2020, Priday misses the interest payment due on that date. On December 31, 2021, Priday pays half the interest payment due on that date and is not expected to pay the other half.
In early January 2022, the bank and the company agree to a loan restructuring because of the financial condition of the company. The bank forgives the unpaid interest, extends the loan to December 31, 2024, and reduces the interest rate to 6%. The market rate for the loan is estimated to be 10% at this time.
Required:
- 1. Compute the value of the impaired loan on December 31, 2019.
- 2. Prepare the
journal entries from 2019 to 2024 for the bank to record the above events. Assume that Priday makes all required payments under the modified agreement.
1.
Prepare the value of impaired loan on December 31, 2019.
Explanation of Solution
Compute the value of impaired loan as on December 31, 2019.
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 journal entries to record 2019 to 2024 for the bank to record the given events, assume Company P makes all required payments under the modified agreement.
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 2019 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, 2019 | Interest receivable | $24,000 | |
Interest revenue | $24,000 | ||
(To record adjusting entry to record interest receivable) | |||
December 31, 2019 | Bad debt expense (1) | $45,428.63 | |
Interest receivable | $24,000 | ||
Allowance for doubtful notes | $21,428.63 | ||
(To record adjusting entry to record bad debts expense) | |||
December 31, 2020 | 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, 2021 | Interest receivable | $24,000 | |
Interest revenue | $24,000 | ||
(To record adjusting entry to record interest receivable) | |||
December 31, 2021 | Bad debt expense (3) | $12,000 | |
Cash | $12,000 | ||
Interest receivable | $24,000 | ||
(To record adjustment entry to record bad debts expense) | |||
January 2, 2022 | Loss on restructured loan (4) | $28,822.03 | |
Notes receivable | $28,822.03 | ||
(To record loss on restructured loan) | |||
December 31, 2022 | Cash | $12,000 | |
Notes receivable | $8,541.36 | ||
Interest revenue (6) | $20,541.36 | ||
(To record bank recognizes interest revenue) | |||
December 31, 2023 | Cash | $12,000 | |
Notes receivable | $9,566.32 | ||
Interest revenue (7) | $21,566.32 | ||
(To record bank recognizes interest revenue) | |||
December 31, 2024 | Cash | $12,000 | |
Notes receivable | $10,714.35 | ||
Interest revenue (8) | $22,714.35 | ||
(To record bank recognizes interest revenue) | |||
December 31, 2024 | 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
INTERM.ACCT.:REPORTING...-CENGAGENOWV2
- Element Surfboards issued a $210,800 note on January 1, 2018 to a customer, Leona Marland, in exchange for merchandise. Terms of the note are 9-month maturity date on October 1, 2018 at a 10.2% annual interest rate. Leona Marland does not pay on her account and dishonors the note. On December 2, 2018, Element Surfboards decides to sell the dishonored note to a collection agency for 30% of its value. Record the journal entries for Element Surfboards for the following transactions. A. Initial sale on January 1, 2018 B. Dishonored note entry on October 1, 2018 C. Receivable sale on December 2, 2018arrow_forwardOn December 31, 2020, Sheridan Company has $5970000 of short-term notes payable due on February 14, 2021. On January 10, 2019, Sheridan arranged a line of credit with Beach Bank which allows Sheridan to borrow up to $4470000 at one percent above the prime rate for three years. On February 2, 2021, Sheridan borrowed $3630000 from Beach Bank and used $1460000 additional cash to liquidate $5130000 of the short-term notes payable. The amount of the short-term notes payable that should be reported as current liabilities on the December 31, 2020 balance sheet which is issued on March 5, 2021 is O $0. O $2340000. O $840000. O $1500000.arrow_forwardOn December 31, 2020, Vaughn Manufacturing has $6030000 of short-term notes payable due on February 14, 2021. On January 10, 2019, Vaughn arranged a line of credit with Beach Bank which allows Vaughn to borrow up to $4470000 at one percent above the prime rate for three years. On February 2, 2021, Vaughn borrowed $3560000 from Beach Bank and used $1450000 additional cash to liquidate $5120000 of the short-term notes payable. The amount of the short-term notes payable that should be reported as current liabilities on the December 31, 2020 balance sheet which is issued on March 5, 2021 is $910000. $0. $2470000. $1560000.arrow_forward
- Yolo Corporation experienced financial difficulty in 2020. It decided to go into note receivable discounting to be able to ease some of its financing problems. During 2020, the following transactions relating to it transpired: May 1 Discounted at the bank a 4-month, 10% interest bearing note receivable from a customer dated February 1, 2020, P400,000. Discount rate was 12%. June 1 Bank informed Yolo that the 4-month note was honored and paid by its issuer. June 30 Discounted at the bank an 8-month, non-interest bearing note receivable from a customer dated January 1, 2020, P200,000. Discount rate was 15% August 1 Discounted at the bank a 180-day, 12% interest bearing note receivable dated June 15, 2020, P300,000. Discount rate was 15%. September 5 The bank informed Yolo that the 8-month note was in default. The full maturity value and protest fee of P5,000 was paid by Yolo the next day. December 1 The customer paid the maturity value of the 8-month note, protest fee, and 10% interest…arrow_forwardOn September 1, 2020, Thunder Company received an P80,000, 12%, 120-day note from a credit customer wishing to extend its repayment period. On October 2, 2020, thirty days after the note was received, Thunder discounted the note at the bank at 14%. How much cash did Thunder Company receive from the bank? *arrow_forwardOn June 30, 2020, Dive Company discounted at the bank a customer's P6,000,000, 6-month, 10% note receivable dated April 30, 2020. The bank discounted the note at 12%. 1.What amount should be reported as net proceeds from the discounted note receivable? 2.What is the loss on note receivable discounting?arrow_forward
- On December 31, 2021, LOL Company is experiencing extreme financial pressure and is in default in meeting interest payment on its long-term note of P7,000,000 due on December 31, 2021. The interest rate is 10% payable every December 31. In an agreement with the creditor, LOL obtained the following changes in the terms of the note: * The accrued interest of P700,000 on December 31, 2021 is forgiven. The principal is reduced by P1,000,000. * The new interest rate is 8%. The new date of maturity is December 31, 2026. At the time of restructuring, the market rate of interest was 10%. What is LOL Company's gain on debt restructuring?arrow_forwardMax Corp. sold goods for $36,000 on July 17, 2020, and accepted a 12%, 90-day note. On August 1, the note was sold to a bank at a 15% discount rate. Required: a. Compute the proceeds. Assume a 360-day year. b. If the maker dishonored the note at maturity, prepare the entry for Max Corp. assuming $75 of bank protest fees. If an amount box does not require an entry, leave it blank.arrow_forwardLowlife Company defaulted on a $250,000 loan that was due on December 31, 2018. The bank has agreed toallow Lowlife to repay the $250,000 by making a series of equal annual payments beginning on December 31,2019.Required:1. Calculate the required annual payment if the bank’s interest rate is 10% and four payments are to be made.2. Calculate the required annual payment if the bank’s interest rate is 8% and five payments are to be made.3. If the bank’s interest rate is 10%, how many annual payments of $51,351 would be required to repay the debt?4. If three payments of $104,087 are to be made, what interest rate is the bank charging Lowlife?arrow_forward
- On October 31 2022. BB Company discounted at the bank a customer's P600,000 interest-bearing note, 6 month, 12% note, dated July 1, 2020 with recourse. The bank discounted the note at 10%. How much is the gain or loss should the company recognize as a result of discounting the notes receivable?arrow_forwardSolid Bank loaned P5,000,000 to a borrower on January 1, 2018. The terms of the loan require principal payments of P 1,000,000 each year for 5 years plus interest at 8%. The first principal and interest payment is due on January 1, 2019. The borrower made the required payments during 2019 and 2020. However, during 2020 the borrower began to experience financial difficulties, requiring the bank to reassess the collectibility of the loan. On December 31, 2020, the bank has determined that the remaining principal payment will be collected as originally scheduled but the collection of the interest is unlikely. The bank did not accrue the interest on December 31, 2020. Present value of 1 at 8%For one period 0.926For two periods 0.857 For three periods 0.794 1. What is the interest income for 2021?2. What is the carrying amount of the loan receivable on December 31, 2021?arrow_forwardSolid Bank loaned P5,000,000 to a borrower on January 1, 2018. The terms of the loan require principal payments of P 1,000,000 each year for 5 years plus interest at 8%. The first principal and interest payment is due on January 1, 2019. The borrower made the required payments during 2019 and 2020. However, during 2020 the borrower began to experience financial difficulties, requiring the bank to reassess the collectibility of the loan. On December 31, 2020, the bank has determined that the remaining principal payment will be collected as originally scheduled but the collection of the interest is unlikely. The bank did not accrue the interest on December 31, 2020. Present value of 1 at 8%For one period 0.926For two periods 0.857 For three periods 0.794 1. What is the impairment loss for 2020?2. What is the interest income for 2021?3. What is the carrying amount of the loan receivable on December 31, 2021?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