Question

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 $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.

0 1
Add a comment Improve this question Transcribed image text
Answer #1
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
Add a comment
Know the answer?
Add Answer to:
The long-term liabilities section of CPS Transportation’s December 31, 2020, balance sheet included the following: (FV...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • 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...

    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...

    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...

    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,...

    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...

    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...

    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...

    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...

    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%...

    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)...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT