Question

In: Accounting

The long-term liabilities section of CPS Transportation’s December 31, 2017, balance sheet included the following: (FV...

The long-term liabilities section of CPS Transportation’s December 31, 2017, balance sheet included the following: (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.)

a. A lease liability with 13 remaining lease payments of $16,000 each, due annually on January 1:

Lease liability $ 113,654
Less: current portion 4,635
$ 109,019

  
The incremental borrowing rate at the inception of the lease was 11% and the lessor’s implicit rate, which was known by CPS Transportation, was 10%.
  
b. A deferred income tax liability due to a single temporary difference. The only difference between CPS Transportation’s taxable income and pretax accounting income is depreciation on a machine acquired on January 1, 2017, for $580,000. The machine’s estimated useful life is five years, with no salvage value. Depreciation is computed using the straight-line method for financial reporting purposes and the MACRS method for tax purposes. Depreciation expense for tax and financial reporting purposes for 2018 through 2021 is as follows:

MACRS Straight-line
Year Depreciation Depreciation Difference
2018 $ 182,000 $ 116,000 $ 66,000
2019 91,000 116,000 (25,000 )
2020 81,000 116,000 (35,000 )
2021 71,000 116,000 (45,000 )


The enacted federal income tax rates are 35% for 2017 and 40% for 2018 through 2021. For the year ended December 31, 2018, CPS’s income before income taxes was $980,000.

On July 1, 2018, CPS Transportation issued $680,000 of 9% bonds. The bonds mature in 10 years and interest is payable each January 1 and July 1. The bonds were issued at a price to yield the investors 10%. CPS records interest at the effective interest rate.

Required:
1. Determine CPS Transportation’s income tax expense and net income for the year ended December 31, 2018.
2. Determine CPS Transportation’s interest expense for the year ended December 31, 2018.
3. Prepare the long-term liabilities section of CPS Transportation's December 31, 2018, balance sheet.

Solutions

Expert Solution

1)
CPS Transportation
INCOME TAX EXPENSE AND NET INCOME
For the Year Ended December 31, 2018
Income before income taxes $980,000.00
Less: Income tax expense:
Current (40% x [$980,000 –66,000]) $365,600.00
Deferred (see calculation below) $26,400.00 $392,000.00
Net income $588,000.00
Deferred income tax expense
Reversal of temporary differences from depreciation giving rise to future taxable amounts
2019 -$25,000.00
2020 -$35,000.00
2021 -$45,000.00
Total -$105,000.00
Effective tax rate for years 2019 through 2021 40.00%
Deferred tax liability, Dec. 31, 2018 -$42,000.00
Less: Dec. 31, 2017 deferred tax liability
Temporary difference-depreciation
2018 $66,000.00
2019 -$25,000.00
2020 -$35,000.00
2021 -$45,000.00
Total -$39,000.00
Effective tax rate for years 2018 through 2021 40.00%
Deferred tax liability, Dec. 31, 2018 -$15,600.00
Increase (credit) needed -$26,400.00
2)
CPS Transportation’s interest expense for the year ended December 31, 2018
Capital lease obligation : (109,019 x 10%) $10,901.90
Bonds payable = $637,628.48 x 10%/2 $31,881.42
Total Interest Expense $42,783.32
Face Value $680,000.00
Coupon payment = PMT = 680000x 9%/2 $30,600.00
Rate = 10%/2 5.00%
Period = 10 x 2 20
Current Price = PV $637,628.48
3)
CPS Transportation
LONG-TERM LIABILITIES SECTION OF BALANCE SHEET
December 31, 2018
Long-term liabilities:
Lease liability - 12 payments of $16000 due annually on January 1 $109,019.00
Less: current portion ($16000 – 10,901.90) $5,098.10 $103,920.90
9% bonds payable due June 30, 2028, $680,000.00
Less: unamortized discount $42,371.52 - ((4.5% x $680,000) - 31,881.42) $41,090.09 $638,909.91
Deferred income tax liability (Part 1) $42,000.00
Total long-term liabilities $784,830.81
Face Value $680,000.00
Issued Price $637,628.48
Discount $42,371.52

Related Solutions

The long-term liabilities section of CPS Transportation’s December 31, 2020, balance sheet included the following: (FV...
The long-term liabilities section of CPS Transportation’s December 31, 2020, balance sheet included the following: (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.) a. A lease liability with 15 remaining lease payments of $38,000 each, due annually on January 1: Lease liability $ 289,031 Less: current portion 9,097 $ 279,934 The incremental borrowing rate at the inception of the lease was 11%...
The long-term liabilities section of CPS Transportation’s December 31, 2015, balance sheet included the following: a.  A...
The long-term liabilities section of CPS Transportation’s December 31, 2015, balance sheet included the following: a.  A lease liability with 15 remaining lease payments of $10,000 each, due annually on January 1: Lease liability $76,061      Less: Current portion     2,394 $73,667 The incremental borrowing rate at the inception of the lease was 11% and the lessor’s implicit rate, which was known by CPS Transportation, was 10%. b.  A deferred income tax liability due to a single temporary difference. The only difference...
Integrating problem—bonds, leases, taxes The long-term liabilities section of CPS Transportation’s December 31, 2015, balance sheet...
Integrating problem—bonds, leases, taxes The long-term liabilities section of CPS Transportation’s December 31, 2015, balance sheet included the following: a.  A lease liability with 15 remaining lease payments of $10,000 each, due annually on January 1: Lease liability $76,061     Less: Current portion     2,394 $73,667 The incremental borrowing rate at the inception of the lease was 11% and the lessor’s implicit rate, which was known by CPS Transportation, was 10%. b.  A deferred income tax liability due to a single temporary...
The long-term liability section of Twin Digital Corporation’s balance sheet as of December 31, 2017, included...
The long-term liability section of Twin Digital Corporation’s balance sheet as of December 31, 2017, included 12% bonds having a face amount of $40 million and a remaining discount of $1 million. Disclosure notes indicate the bonds were issued to yield 14%. Interest expense is recorded at the effective interest rate and paid on January 1 and July 1 of each year. On July 1, 2018, Twin Digital retired the bonds at 103 ($41.2 million) before their scheduled maturity. Required:...
The long-term liability section of Twin Digital Corporation’s balance sheet as of December 31, 2017, included...
The long-term liability section of Twin Digital Corporation’s balance sheet as of December 31, 2017, included 10% bonds having a face amount of $50 million and a remaining discount of $1 million. Disclosure notes indicate the bonds were issued to yield 12%. Interest expense is recorded at the effective interest rate and paid on January 1 and July 1 of each year. On July 1, 2018, Twin Digital retired the bonds at 103 ($51.5 million) before their scheduled maturity. Required:...
Bradley-Link’s December 31, 2018, balance sheet included the following items: Long-Term Liabilities ($ in millions) 8.0%...
Bradley-Link’s December 31, 2018, balance sheet included the following items: Long-Term Liabilities ($ in millions) 8.0% convertible bonds, callable at 102 beginning in 2019, due 2022 (net of unamortized discount of $4) [note 8] $146 11.0% registered bonds callable at 105 beginning in 2028, due 2032 (net of unamortized discount of $1) [note 8] 54 Shareholders’ Equity 5 Equity—stock warrants Note 8: Bonds (in part) The 8.0% bonds were issued in 2005 at 96.0 to yield 10%. Interest is paid...
Bradley-Link’s December 31, 2018, balance sheet included the following items: Long-Term Liabilities ($ in millions) 9.0%...
Bradley-Link’s December 31, 2018, balance sheet included the following items: Long-Term Liabilities ($ in millions) 9.0% convertible bonds, callable at 104 beginning in 2019, due 2022 (net of unamortized discount of $3) [note 8] $197 11.0% registered bonds callable at 107 beginning in 2028, due 2032 (net of unamortized discount of $1) [note 8] 66 Shareholders’ Equity 6 Equity—stock warrants Note 8: Bonds (in part) The 9.0% bonds were issued in 2005 at 97.5 to yield 10%. Interest is paid...
Bradley-Link’s December 31, 2018, balance sheet included the following items: Long-Term Liabilities ($ in millions) 7.0%...
Bradley-Link’s December 31, 2018, balance sheet included the following items: Long-Term Liabilities ($ in millions) 7.0% convertible bonds, callable at 102 beginning in 2019, due 2022 (net of unamortized discount of $3) [note 8] $247 11.0% registered bonds callable at 105 beginning in 2028, due 2032 (net of unamortized discount of $1) [note 8] 56 Shareholders’ Equity 5 Equity—stock warrants Note 8: Bonds (in part) The 7.0% bonds were issued in 2005 at 98.0 to yield 10%. Interest is paid...
Bradley-Link’s December 31, 2018, balance sheet included the following items: Long-Term Liabilities ($ in millions) 11.0%...
Bradley-Link’s December 31, 2018, balance sheet included the following items: Long-Term Liabilities ($ in millions) 11.0% convertible bonds, callable at 104 beginning in 2019, due 2022 (net of unamortized discount of $7) [note 8] $293 11.0% registered bonds callable at 107 beginning in 2028, due 2032 (net of unamortized discount of $2) [note 8] 62 Shareholders’ Equity 8 Equity—stock warrants Note 8: Bonds (in part) The 11.0% bonds were issued in 2005 at 97.0 to yield 10%. Interest is paid...
Bradley-Link’s December 31, 2018, balance sheet included the following items: Long-Term Liabilities ($ in millions) 10.0%...
Bradley-Link’s December 31, 2018, balance sheet included the following items: Long-Term Liabilities ($ in millions) 10.0% convertible bonds, callable at 103 beginning in 2019, due 2022 (net of unamortized discount of $5) [note 8] $195 11.0% registered bonds callable at 106 beginning in 2028, due 2032 (net of unamortized discount of $2) [note 8] 63 Shareholders’ Equity 5 Equity—stock warrants Note 8: Bonds (in part) The 10.0% bonds were issued in 2005 at 97.5 to yield 10%. Interest is paid...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT