Integrating problem; bonds; lease transactions; lessee and lessor; statement of cash flow effects
• LO21–3, LO21–5, LO21–6
Digital Telephony issued 10% bonds, dated January 1, with a face amount of $32 million on January 1, 2018. The bonds mature in 2028 (10 years). For bonds of similar risk and maturity the market yield is 12%. Interest is paid semiannually on June 30 and December 31. Digital recorded the issue as follows:
Cash | 28,329,472 | |
Discount on bonds | 3,670,528 | |
Bonds payable | 32,000,000 |
Digital also leased switching equipment to Midsouth Communications, Inc., on September 30, 2018. Digital purchased the equipment from MDS Corp. at a cost of $6 million. The five-year lease agreement calls for Midsouth to make quarterly lease payments of $391,548, payable each September 30, December 31, March 31, and June 30, with the first payment on September 30, 2018. Digital’s implicit interest rate is 12%.
Required:
- 1. What would be the amount(s) related to the bonds that Digital would report in its statement of cash flows for the year ended December 31, 2018, if Digital uses the direct method? The indirect method?
- 2. What would be the amounts related to the lease that Midsouth would report in its statement of cash flows for the year ended December 31, 2018?
- 3. What would be the amounts related to the lease that Digital would report in its statement of cash flows for the year ended December 31, 2018?
- 4. Assume MDS manufactured the equipment at a cost of $5 million and that Midsouth leased the equipment directly from MDS. What would be the amounts related to the lease that MDS would report in its statement of cash flows for the year ended December 31, 2018?
a)
Statement of cash flows: This statement reports all the cash transactions which are responsible for inflow and outflow of cash, and result of these transactions is reported as ending balance of cash at the end of reported period.
Journal: Journal is the method of recording monetary business transactions in chronological order. It records the debit and credit aspects of each transaction to abide by the double-entry system
Rules of Debit and Credit:
Following rules are followed for debiting and crediting different accounts while they occur in business transactions:
- Debit, all increase in assets, expenses and dividends, all decrease in liabilities, revenues and stockholders’ equities.
- Credit, all increase in liabilities, revenues, and stockholders’ equities, all decrease in assets, expenses.
To Determine: The amount which the Company D would report as cash related to bonds during the reporting period, using direct and indirect method.
Explanation of Solution
Company D would report $23,329,472 as cash inflow from the sale of bonds, under the financing activities, in doth the methods.
The payment of interest by bondholders is considered as operating activity, as this is an interest being paid on the loan taken by the company. Hence it is considered as an expense and recorded as operating activity.
Calculate the interest payable on bonds.
Date | Account Title | Debit ($) | Credit ($) |
06.30.18 | Interest expense (1) | $1,699,768 | |
Discount on bonds payable (3) | $99,768 | ||
Cash (2) | $1,600,000 | ||
(To record the amount of interest to be paid) | |||
12.31.18 | Interest expense (4) | $1,705,754 | |
Discount on bonds payable (5) | $105,754 | ||
Cash (2) | $1,600,000 | ||
(To record the amount of interest to be paid) |
Table (1)
Explanation:
- Interest expense decreases the stockholder's equity; hence debit the interest expense account.
- Discount on bonds payable is a liability which is increased; hence credit the discount on bonds payable.
- Cash is being paid, cash is an asset which is being decreased; hence credit the cash account.
Working Note:
Calculate the interest expense.
Calculate the Cash paid.
Calculate the discount on bonds payable.
Calculate the interest expense.
Calculate the discount on bonds payable.
Under the direct method, the interest would be reduced as an expense under operating activity. However under indirect method, the discount on the bonds payable would be added to net income as the interest of $1,600,000 would be reduced while calculating the net income.
b)
Explanation of Solution
Company M would report $6 million as an investment with a lease, and note it as non cash transaction in the disclosure notes of the financial statement.
Calculate the Present Annuity Value:
As per table 6, present value for
Number of leases payables: 20
Interest rate: 3%
Of annuity due for $1 are 15.3238.
The amount related to the asset value reported by Company M is shown below.
Date | Account Title | Debit ($) | Credit ($) |
09.30.18 | Right-of-use asset (6) | $6,000,000 | |
Lease payable | $6,000,000 | ||
(To record the amount to be paid for the asset) |
Table (2)
Explanation:
- Right-to-use asset is being purchased, this increases the assets; hence debit the Right-of-use asset.
- Lease payable is a liability, as the liability is increased; credit the lease payable account.
The amount of lease payable by Company M is shown below.
Date | Account Title | Debit ($) | Credit ($) |
09.30.18 | Lease payable | $391,548 | |
Cash | $391,548 | ||
(To record the amount of lease payable) |
Table (3)
Explanation:
- Lease payable is a liability, as the liability is reduced; debit the lease payable account.
- Cash is being paid, cash is an asset which is being reduced; hence credit the cash account.
The amount related to lease reported by Company M is shown below.
Date | Account Title | Debit ($) | Credit ($) |
12.31.18 | Interest expense (7) | $168,254 | |
Lease payable (8) | $223,294 | ||
Cash | $391,548 | ||
(To record the amount of interest to be recorded by Company M) |
Table (4)
Explanation:
- Interest expense decreases the stockholder's equity; hence debit the interest expense account.
- Lease payable is a liability, as the liability is reduced; debit the lease payable account.
- Cash is being paid, cash is an asset which is being reduced; hence credit the cash account.
Working Note:
Calculate the interest expense.
Calculate the lease payable.
The amount of depreciation provided by Company M is shown below.
Date | Account Title | Debit ($) | Credit ($) |
Amortization expense (9) | $300,000 | ||
Right-of-use asset | $300,000 | ||
(To record the depreciation for the asset) |
Table (5)
Explanation:
- Amortization expense is a contra asset being debited.
- Right-to-use asset is being depreciated, this decreases the value of assets; hence credit the Right-of-use asset.
Working Note:
Calculate the amortization expense.
Company M, shall report the following things in the statement of cash flow:
- Amount of Lease payable $614,842 ($391,548 + 223,294), as financing activity.
- Interest expense $168,254, as operating activity.
- Amortization expense being a non-cash transaction is not recorded.
c)
Explanation of Solution
Company D would report $6 million as an investment with a lease, and note it as non cash transaction in the disclosure notes of the financial statement.
The amount related to the asset value reported by Company D is shown below.
Date | Account Title | Debit ($) | Credit ($) |
09.30.18 | Lease receivable (6) | $6,000,000 | |
Inventory of equipment | $6,000,000 | ||
(To record the amount to be paid for the asset) |
Table (6)
Explanation:
- Lease receivable is an asset, which is increased; hence debit the lease receivable account.
- Inventory of equipment is an asset, which is decreased; credit the inventory of equipment account.
The amount of lease payable by Company D is shown below.
Date | Account Title | Debit ($) | Credit ($) |
09.30.18 | Cash | $391,548 | |
Lease receivable | $391,548 | ||
(To record the amount of lease payable) |
Table (7)
Explanation:
- Cash is received, cash is an asset which is being increased; hence debit the cash account.
- Lease receivable is an asset which is being reduced; hence credit the lease receivable account.
The amount related to lease reported by Company D is shown below.
Date | Account Title | Debit ($) | Credit ($) |
12.31.18 | Cash | $391,548 | |
Lease receivable | $223,294 | ||
Interest revenue (10) | $168,254 | ||
(To record the amount of interest to be recorded by Company D) |
Table (8)
Explanation:
- Cash is received, cash is an asset which is being increased; hence debit the cash account.
- Lease receivable is an asset which is being reduced; hence credit the lease receivable account.
- Interest revenue increases the stockholder's equity; hence credit the interest revenue account
Working Note:
Calculate the interest revenue.
Company D, shall report the following things in the statement of cash flow:
- Amount of Lease receivable $614,842 ($391,548 + 223,294), as cash inflow from financing activity.
- Interest revenue $168,254, as cash inflow from operating activity.
d)
Explanation of Solution
Company MD would report $5 million as an investment with a lease, and note it as non cash transaction in the disclosure notes of the financial statement.
The amount related to the asset value reported by Company MD is shown below.
Date | Account Title | Debit ($) | Credit ($) |
09.30.18 | Lease receivable (6) | $6,000,000 | |
Cost of goods sold | $5,000,000 | ||
Sales revenue | $6,000,000 | ||
Inventory of equipment | $5,000,000 | ||
(To record the amount to be paid for the asset) |
Table (9)
Explanation:
- Lease receivable is an asset, which is increased; hence debit the lease receivable account.
- Cost of goods sold, is an asset which is being increased; hence debit the cash account.
- Sales revenue increases the stockholder's equity; hence credit the sales revenue account.
- Inventory of equipment is an asset, which is decreased; credit the inventory of equipment account.
The amount of lease payable by Company MD is shown below.
Date | Account Title | Debit ($) | Credit ($) |
09.30.18 | Cash | $391,548 | |
Lease receivable | $391,548 | ||
(To record the amount of lease payable) |
Table (10)
Explanation:
- Cash is received, cash is an asset which is being increased; hence debit the cash account.
- Lease receivable is an asset which is being reduced; hence credit the lease receivable account.
The amount related to lease reported by Company D is shown below.
Date | Account Title | Debit ($) | Credit ($) |
12.31.18 | Cash | $391,548 | |
Lease receivable | $223,294 | ||
Interest revenue (10) | $168,254 | ||
(To record the amount of interest to be recorded by Company D) |
Table (11)
Explanation:
- Cash is received, cash is an asset which is being increased; hence debit the cash account.
- Lease receivable is an asset which is being reduced; hence credit the lease receivable account.
- Interest revenue increases the stockholder's equity; hence credit the interest revenue account.
Want to see more full solutions like this?
Chapter 21 Solutions
SPICELAND GEN CMB LL INTRM ACCTG; CNCT
- P6–23 Bond valuation and yield to maturity Mark Goldsmith’s broker has shown him two bonds issued by different companies. Each has a maturity of 5 years, a par value of $1,000, and a yield to maturity of 7.5%. The first bond is issued by Crabbe Waste Disposal Corporation and has a coupon rate of 6.324% paid annually. The second bond, issued by Malfoy Enterprises, has a coupon rate of 8.8% paid annually. A. Calculate the selling price for each bond. B. Mark has $20,000 to invest. If he wants to invest only in bonds issued by Crabbe Waste Disposal, how many of those bonds could he buy? What if he wants to invest only in bonds issued by Malfoy Enterprises? Round your answers to the nearest integer. C. What is the total interest income that Mark could earn each year if he invested only in Crabbe bonds? How much interest would he earn each year if he invested only in Malfoy bonds?arrow_forwardQ 10. The duration of to be approved loan of $15 million is 4 years. The increase in credit risk premium for bonds belonging to the same risk category of the loan has been estimated to be 4.5 per cent. What is the capital at risk if the current average level of interest rates for this category of bonds is 10 percent? a) $357,142.86 b) $1,789,565 c) $2,454,545.45 d) $2,755,357.14 e) $1,964,285.71arrow_forwardProblem 3: Callable Bonds: On Jan. 1, 2021, Z Corporation paid P3,300,000 for a 9%, P3,000,000 face value bond. The bond pays interest every June 30 and Dec. 31, and is due on Dec. 31, 2028. However, Z foresees that the issuer will likely call the bonds on Dec. 31, 2026 for a call price of 103. As a financial analyst, you deem it appropriate to use a risk-adjusted return of 11% for Z’s investment. Based on your analysis, how much did Z overpay or (underpay) for its investment?arrow_forward
- Current position analysis The bond indenture for the 10-year, 9% debenture bonds issued January 2, 20Y5, required working capital of 100,000, a current ratio of 1.5, and a quick ratio of 1.0 at the end of each calendar year until the bonds mature. At December 31, 20Y6, the three measures were computed as follows: 1. Current assets: Cash...................................... 102,000 Temporary investments.................... 48,000 Accounts and notes receivable (net)......... 120,000 Inventories................................ 36,000 Prepaid expenses.......................... 24,000 Intangible assets.......................... 124,800 Property, plant, and equipment............. 55,200 Total current assets (net)................ 510,000 Current liabilities: Accounts and short-term notes payable..... 96,000 Accrued liabilities.......................... 204,000 Total current liabilities.................. 300,000 Working capital............................. 210,000 2. Current ratio................................ 1.7 510,000 300,000 3. Quick ratio.............................................. 1.2 115,200 96,000 a. List the errors in the determination of the three measures of current position analysis. b. Is the company satisfying the terms of the bond indenture? Explain.arrow_forward(Appendix 13.1) Derivatives Danburg. Company has a 5 million, 9% bank loan outstanding with its local bank. On January 1, 2019, when the loan has 4 years remaining, Danburg contracts with Bradford Investment Bank to enter into a 4-year interest-rate swap with a 5 million notional amount. Danburg agrees to receive from Bradford a fixed interest rate of 9% and to pay Bradford an interest amount each year that is variable based on the LIBOR interest rate at the beginning of the year. The interest payments are made at year-end. The applicable interest rate on the swap is reset each year after the annual interest payment is made. The LIBOR interest rate is 8.6% and 9.5% at the beginning of 2019 and 2020, respectively. The 3-year fixed interest rate is 10% at December 31, 2019, and the 2 year rate is 8% at December 31, 2020. Required: 1. Prepare the journal entries of Danburg for the bank loan and derivative for 2019 and 2020. Round calculations to the nearest dollar. 2. Prepare the appropriate disclosures in Danburgs financial statements for 2019 and 2020.arrow_forwardQ.22 You are considering an investment in 30 year bond issued by Toy Company. The bonds have no special covenants and the 1 yr T bills are currently earning 5.25% The following information is available: Real risk free rate = 2.25% Default Risk Premium = 1.25% Liquidity risk premium = 0.50% Maturity Risk Premium = 2.00% What is the inflation premium?arrow_forward
- QUESTION 38 ABC Inc. plans to issue $500,000 face value bonds with a stated interest rate of 10% and market interest rate of 12%. They will mature in 10 years. Interest will be paid semiannually. At the date of issuance, compute the present value (bond issue price) of the future cash flows. Following are appropriate factors from tables: Table % / n Present Value of $1 Present Value of ordinary annuity of $1 10%/10 .38554 6.14457 12%/10 .32197 5.65022 5%/20 .37689 12.46221 6%/20 .31180 11.46992 $286,748 $155,900 $442,648 $467,455.25arrow_forwardA 9.50% coupon Hess Corp bond yields 1.47% and matures on April 21, 2023. A trade settles on July 22, 2018. Coupon interest is paid April 21 and October 21 of each year. What is the interest that the buyer must pay to the seller in addition to the offer price? Round to 2 decimal places. 23.33 is not the answerarrow_forward20.1 Evaluate the following statements: S1 The proceeds of a bond with a face amount of P100,000,000 which sells at 102 will be P102,000,000. S2 The proceeds of a bond with a face amount of P100,000,000 which sells at 98 will be P98,000,000. S3 When bonds are issued at a discount, the bonds payable account may be credited for the proceeds from the issue. S4 When bonds are issued at a premium, amortizing the premium using the effective interest method, will increase the amortization. a. Only 1 statement is correct b. All statements are correct c. Only 2 statements are correct d. Only 3 statements are correct e. All statements are incorrectarrow_forward
- 6. [HW] $100,000 bond redeemable at par on October 1, 2038, is purchased on January 15, 2017. Interest is 5.9% payable semi-annually and the yield is 9% compounded semi-annually. a) What is the cash price of the bond? b) What is the accrued interest? c) What is the purchase price? SDT = CPN = RDT = RV = ACT 2/Y YLD = PRI = AI = a) $70,634.65 b) $1718.13 c) 72,352.78arrow_forwardQ23 You are considering an investment in 30 year bond issued by Toy Company. The bonds have no special covenants and the 1 yr T bills are currently earning 5.75% The following information is available: Real risk free rate = 2.5% Default Risk Premium = 1.5% Liquidity risk premium = 0.50% Maturity Risk Premium = 2.00% What is the fair interestrate for the toy company bonds?arrow_forwardOnly typed answer A 9.50% coupon Hess Corp bond yields 1.47% and matures on April 21, 2023. A trade settles on July 22, 2018. Coupon interest is paid April 21 and October 21 of each year. What is the interest that the buyer must pay to the seller in addition to the offer price? Round to 2 decimal places. 23.33 is not the answerarrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningAccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Corporate Financial AccountingAccountingISBN:9781305653535Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage Learning