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 $48,000
each, due annually on January 1:
Lease liability | $ | 365,092 | |
Less: current portion | 11,491 | ||
$ | 353,601 | ||
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, 2020, for $660,000. 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
2021 through 2024 is as follows:
Year | MACRS Depreciation |
Straight-line Depreciation |
Difference | ||||||
2021 | $ | 216,000 | $ | 132,000 | $ | 84,000 | |||
2022 | 108,000 | 132,000 | (24,000 | ) | |||||
2023 | 98,000 | 132,000 | (34,000 | ) | |||||
2024 | 88,000 | 132,000 | (44,000 | ) | |||||
The enacted federal income tax rates are 20% for 2020 and 25% for
2021 through 2024. CPS had a deferred tax liability of $4,500 as of
December 31, 2020. For the year ended December 31, 2021, CPS’s
income before income taxes was $1,060,000.
On July 1, 2021, CPS Transportation issued $760,000 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, 2021.
2. Determine CPS Transportation’s interest expense
for the year ended December 31, 2021.
3. Prepare the long-term liabilities section of
CPS Transportation's December 31, 2021, balance sheet.
1) | ||
CPS Transportation | ||
INCOME TAX EXPENSE AND NET INCOME | ||
For the Year Ended December 31, 2021 | ||
Income before income taxes | $1,060,000.00 | |
Less: Income tax expense: | ||
Current (25% x [$1,060,000 –84,000]) | $244,000.00 | |
Deferred (see calculation below) | $21,000.00 | $265,000.00 |
Net income | $795,000.00 | |
Deferred income tax expense | ||
Reversal of temporary differences from depreciation giving rise to future taxable amounts | ||
2022 | -$24,000.00 | |
2023 | -$34,000.00 | |
2024 | -$44,000.00 | |
Total | -$102,000.00 | |
Effective tax rate for years 2022 through 2024 | 25% | |
Deferred tax liability, Dec. 31, 2018 | -$25,500.00 | |
Less: Dec. 31, 2017 deferred tax liability | ||
Temporary difference-depreciation | ||
2021 | $84,000.00 | |
2022 | -$24,000.00 | |
2023 | -$34,000.00 | |
2024 | -$44,000.00 | |
Total | -$18,000.00 | |
Effective tax rate for years 2021 through 2024 | 25.00% | |
Deferred tax liability, Dec. 31, 2021 | -$4,500.00 | |
Increase (credit) needed | -$21,000.00 | |
2) | ||
CPS Transportation’s interest expense for the year ended December 31, 2018 | ||
Capital lease obligation : (353061 x 10%) | $35,360.10 | |
Bonds payable = $712,643.60 x 10%/2 | $35,632.18 | |
Total Interest Expense | $70,992.28 | |
Face Value | $760,000.00 | |
Coupon payment = PMT = 760000x 9%/2 | $34,200.00 | |
Rate = 10%/2 | 5.00% | |
Period = 10 x 2 | 20 | |
Current Price = PV | $712,643.60 | |
3) | ||
CPS Transportation | ||
LONG-TERM LIABILITIES SECTION OF BALANCE SHEET | ||
December 31, 2018 | ||
Long-term liabilities: | ||
Lease liability - 12 payments of $48000 due annually on January 1 | $353,601.00 | |
Less: current portion ($48000 – 353061) | $12,639.90 | $340,961.10 |
9% bonds payable due June 30, 2028, | $760,000.00 | |
Less: unamortized discount $47,356.40 - ((4.5% x $760,000) - 35,632.18) | $48,788.58 | $711,211.42 |
Deferred income tax liability (Part 1) | $25,500.00 | |
Total long-term liabilities | $1,077,672.52 | |
Face Value | $760,000.00 | |
Issued Price | $712,643.60 | |
Discount | $47,356.40 | |
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 $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%...
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 15 remaining lease payments of $26,000 each, due annually on January 1: Lease liability $ 197,758 Less: current portion 6,224 $ 191,534 The incremental borrowing rate at the inception of the lease was...
The long-term liabilities section of CPS Transportation's December 31, 2020. balance sheet included the following: (EV of $1. PV of si EVA of S1, PVA of $1. FVAD of S1 and PVAD of $1) (Use appropriate factor(s) from the tables provided.) a. A lease liability with 15 remaining lease payments of $42.000 each, due annually on January 1: Lease liability Less: current portion $319,455 10,054 $389,401 The incremental borrowing rate at the inception of the lease was 11% and the...
The long-term liabilities section of CPS Transportation's December 31, 2020, balance sheet included the following: (EV of $1, PV of $1. EVA of $1. PVA of $1. FVAD of $1 and PVAD of 5) (Use appropriate factor(s) from the tables provided.) a. A lease liability with 15 remaining lease payments of $30,000 each, due annually on January 1: Lease liability Lesst current portion 1228, 182 2,1112 $221,000 The incremental borrowing rate at the inception of the lease was 11% and...
you can find all the tables online 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 $24,000 each, due annually on January 1: Lease liability Less: current portion $182,546 5,745 $176, 801 The incremental borrowing rate at the...
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.) TABLE 5 Future Value of an Annuity Due of $1 FVAD = (1 + i)" – 1 *(1 + i) n/i 1 2 3 4 5 1.0% 1.0100 2.0301 3.0604 4.1010 5.1520 1.5% 1.0150 2.0452 3.0909 4.1523 5.2296 2.0%...
Problem 16-12 Integrating problem-bonds, leases, taxes (LO16-1, 16-5, 16-8] The long-term liabilitles 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 15 remaining lease payments of $22,000 each, due annually on January 1: $ 188, 309 Lease liability Less: current portion 6,935 $ 181,374 The Incremental...
00 The enacted federal income tax rates are 20% for 2020 and 25% for 2021 through 2024. CPS had a deferred tax liability of $11,500 as of December 31, 2020. For the year ended December 31, 2021, CPS's income before income taxes was $920,000. On July 1, 2021, CPS Transportation issued $620,000 of 9% bonds. The bonds mature in 20 years, and interest is payable each January 1 and July 1. The bonds were issued at a price to yield...
The long-term liability section of Twin Digital Corporation's balance sheet as of December 31, 2020, 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, 2021, Twin Digital retired the bonds at 103 ($41.2 million) before their scheduled maturity. Required:...
The long-term liability section of Northwest Corporation's balance sheet as of December 31, 2020, included 4% bonds having a face amount of $500,000 and a remaining discount of $90,000. Disclosure notes indicate the bonds were issued to yield 7%. Interest expense is recorded at the effective interest rate and paid on January 1 and July 1 of each year. On July 1, 2021, Northwest retired the bonds at 101 before their scheduled maturity. What is the amount of gain (loss)...