Scribd
Upload
18 views

7.3 Problem

Once you upload an approved document, you will be able to download the document

Uploaded by

Daisy Continente
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
18 views

7.3 Problem

Once you upload an approved document, you will be able to download the document

Uploaded by

Daisy Continente
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 3

PROBLEM 9-9: MODIFIED TERMS

GIVEN:
OLD TERMS:
Principal 8,000,000
Accrued Interest 640,000
OLD Effective rate 8%

NEW TERMS
PV of 1 @ 8% for 2 periods 0.8573 Maturity date : December 31, 2021
PV of an ordinary annuity 1.7833 Interests are to be paid : December 31, 2020 and 2021
New Principal obligation 7,000,000
New interest rate 10%
The accrued interest was forgiven

Present value of New Liablity Present value of New Liablity


Principal (7M x .8573) 6,001,100 Principal (7M x .8573) 6,001,100
Interest (7M x 10%) x 1.7833 1,248,310 7,249,410 Interest (7M x 10%) x 1.7833 1,248,310 7,249,410
Less:Face value of NEW Liab 7,000,000 Less:Carrying value of OLD Liab 8,640,000
Premium on notes payable 249,410 Gain on extinguishment 1,390,590
ENTRY: INTEREST PAID
UPON RECOGNITION: DATE PAID (10%) EXPENSE (8%) AMOR PV
Notes payable -OLD 8,000,000 1/1/2020 7,249,410
Accrued interest payable 640,000 12/31/2020 700,000 579,952.80 120,047.20 7,129,363
Notes payable - New 7,000,000 12/31/2021 700,000 570,349.02 129,650.98 7,000,000
Premium on notes payable 249,410 249,698.18
Gain on extinguishment 1,390,590

ENTRY:
INTEREST PAID: 12/31/20
Interest expense 700,000
Cash 700,000
(7M x 10%)

ENTRY: 12/31/20
AMORTIZATION OF PREMIUM
Premium on notes payable 120,047
Interest expense 120,047

ENTRY: 12/31/21
SETTLEMENT OF DEBT
Notes payable 7,000,000
Cash 7,000,000
ENTRY: 12/31/21
INTEREST PAID
Interest expense 700,000
Cash 700,000
(7M x 10%)

ENTRY: 12/31/21
AMORTIZATION OF PREMIUM
Premium on notes payable 129,651
Interest expense 129,651

You might also like