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
- Question 25 On June 1, 2020, Mitchell Inc. issued 100, 8%, $1,000 bonds dated June 1, 2020 for $108,530. The bonds pay cash interest semiannually each June 30, and December 31, and were issued to yield 6%. The bonds mature May 31, 2025, and the compar uses the effective interest method to amortize bond discounts or premiums. The partial amortization schedule is as follows: Amortization schedule Cash Effective Premium Outstanding Interest Interest amortization Balance 0 06/01/20 $108.530 1 11/30/20 $4.000 $3.256 ($744) 107,786 2 05/31/21 4,000 3,234 (766) 107,020 Required: Prepare journal entries on the following dates. Round to the nearest dollar. 1. June 1, 2020, bond issuance. 2. November 30, 2020, interest payment. 3. December 31, 2020, adjusting entry. Note: You may create a table as follows to organize your journal entries. Date Account titles Debit Credit 1 Cash 10,000 Sales Revenue 10,000 Edt Format Table 12pt v Paragraoh v B I U 24 6. W R. T F G K L 2N M AV alt ctrtarrow_forwardExercise 5-22 (Algo) Price of a bond; interest expense [LO5-9, 5-10] On June 30, 2024, Single Computers issued 7% stated rate bonds with a face amount of $200 million. The bonds mature on June 30, 2039 (15 years). The market rate of interest for similar bond issues was 6% (3.0 % semiannual rate). Interest is paid semiannually (3.5%) on June 30 and December 31, beginning on December 31, 2024. Note: Use tables, Excel, or a financial calculator. (FV of $1. PV of $1. FVA of $1. PVA of $1. FVAD of $1 and PVAD of $1) Required: 1. Determine the price of the bonds on June 30, 2024. 2. Calculate the interest expense Single reports in 2024 for these bonds using the effective interest method. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Calculate the interest expense Single reports in 2024 for these bonds using the effective interest method. Note: Enter all the values as positive value. Round your final answers to nearest whole dollar amount, not in…arrow_forwardExercise 10.9 (Algo) Accounting for Bonds Issued at a Premium: Issuance, Interest Payments, and Retirement (LO10-5, LO10-6) Xonic Corporation issued $8.5 million of 20-year, 8 percent bonds on April 1, 2021, at 102. Interest is paid on March 31 and September 30 of each year, and all of the bonds in the issue mature on March 31, 2041 Xonic's fiscal year ends on December 31. Prepare the following journal entries. a. April 1, 2021, to record the issuance of the bonds. b. September 30, 2021, to pay interest and to amortize the bond premium. c. March 31, 2041, to pay interest, amortize the bond premium, and retire the bonds at maturity (make two separate entries). Assume an adjusting entry was made on December 31, 2040, to recognize interest from October 1 to December 31. d. What is the effect of amortizing the bond premium on (1) annual net income and (2) annual net cash flow from operating activities. (ignore possible income tax effects.) (If no entry is required for a transaction/event,…arrow_forward
- Exercise 14-9 (Algo) Issuance of bonds; effective interest; amortization schedule; financial statement effects [LO14-2] When Patey Pontoons issued 6% bonds on January 1, 2024, with a face amount of $680,000, the market yield for bonds of similar risk and maturity was 11%. The bonds mature December 31, 2027 (4 years). Interest is paid semiannually on June 30 and December 31. Required: Determine the price of the bonds at January 1, 2024. (fill out table provided in image) Prepare the appropriate journal entries at maturity on December 31, 2027. Note: Use tables, Excel, or a financial calculator. (FV of $1, PV of $1, FVA of $1, PVA of $1, FVAD of $1 and PVAD of $1)arrow_forwardof 6 4:21:47 ook rint Required information [The following information applies to the questions displayed below.] Temptation Vacations issues $49 million in bonds on January 1, 2024, that pay interest semiannually on June 30 and December 31. Portions of the bond amortization schedule appear below: (1) Date 1/1/2024 6/30/2024 12/31/2024 (2) Cash Paid for Interest $1,470,000 1,470,000 Market annual interest rate (3) Interest Expense $1,378,755 1,376,473 (4) Decrease in % Carrying Value $91,245 93,527 (5) Carrying Value $55,150, 180 5. What is the market annual interest rate? (Round your answer to the nearest whole percent.) 55,058,935 54,965,408 4arrow_forwardq6 Sun Corp. markets a 10-year bond issue dated January 1, 2018. The bonds pay interest semiannually on January 1 and July 1. If these bonds are sold on August 1, 2018, how many months accrued interest must be paid by the purchaser and over how many months would any discount on the bonds be amortized?A. Accrued interest- 7 month; Amortization period- 120 monthsB. Accrued interest- 7 month; Amortization period- 113 monthsC. Accrued interest- 1 month; Amortization period- 120 monthsD. Accrued interest- 1 month; Amortization period- 113 monthsarrow_forward
- Problem #3 On July 1, 2019, Cody Company paid P1,198,000 of 10%, 20 year bonds with face amount of P1,000,000. Interest is paid on June 30 and December 31. The bonds were purchased to yield 8%. The effective interest method is used to recognize interest income from this long-term investment. What is the carrying amount of the investment in Bonds on December 31, 2019?arrow_forward! Required information Problem 10-10AB (Algo) Effective Interest: Amortization of bond LO P5 [The following information applies to the questions displayed below.] Ike issues $90,000 of 11%, three-year bonds dated January 1, 2020, that pay interest semiannually on June 30 and December 31. They are issued at $92,283 when the market rate is 10%. Problem 10-10AB (Algo) Part 2 2. Complete the below table to calculate the total bond interest expense to be recognized over the bonds' life. Total bond interest expense over life of bonds: Amount repaid: Total repaid payments of Par value at maturity Less amount borrowed 0 Total bond interest expense $ 0arrow_forwardExercise 5-21 (Algo) Price of a bond [LO5-9, 5-10] On September 30, 2024, the Techno Corporation issued 8% stated rate bonds with a face amount of $360 million. The bonds mature on September 30, 2044 (20 years). The market rate of interest for similar bonds was 10%. Interest is paid semiannually on March 31 and September 30. Required: Determine the price of the bonds on September 30, 2024. Note: Use tables, Excel, or a financial calculator. Round your final answers to nearest whole dollar amount, not in millions. (FV of $1, PV of $1, FVA of $1, PVA of $1, FVAD of $1 and PVAD of $1) Time values are based on: n = i= Cash Flow Interest Principal Price of bonds $ Amount 40 5% 9,600,000 $ Present Value 31,195,340arrow_forward
- PROBLEM 24 (Adapted) On January 1, 2020, Aierella Ivy Corporation purchased serial bonds with a face value of P3,000.000 and a 12% stated interest payable annual every December 31. The bonds are to be held as a financial asset at amortized cost with a 10% effective yield. The bonds mature at an annual installment of P1,000,000 every December 31. Requirements: 1. Compute the purchase price of the bonds. 2. Prepare the necessary journal entries to record the transactions. Show your amortization schedule. 3. How much is the investment in bonds on December 31, 2020?arrow_forward18 A company issues P5,000,000, 7.8%, 20-year bonds to yield 8% on January 1, 2022. Interest is paid on June 30 and December 31. The proceeds from the bonds are P4,901,036. Using effective-interest amortization, what will the carrying value of the bonds be on the December 31, 2022 statement of financial position? 4,903,160.00 4903160 4,903,160 4903160arrow_forward1 Saved Help Save & Ex On January 1, 2021, Tennessee Harvester Corporation issued debenture bonds that pay interest semiannually on June 30 and December 31. Portions of the bond amortization schedule appear below: Cash Effective Increase in Outstanding Payment Payment Interest Balance Balance 6,544,432 6,555,654 6,567,437 6,579,809 6,592,799 6,606,439 6,620,761 1 316, 0ее 316,000 316,000 316,000 316, е0е 316,000 327,222 327,783 328,372 328,990 329,640 330,322 11,222 11,783 12,372 12,990 13,640 14,322 3. 4 6 38 316,000 316,000 316,000 384,243 387,655 391,243 68,243 71,655 75,243 7,753,102 7,824,757 7,900,000 39 40 Required: 1. What is the face amount of the bonds? 2. What is the initial selling price of the bonds? 3. What is the term to maturity in years? 4. Interest is determined by what approach? 5. What is the stated annual interest rate? 6. What is the effective annual interest rate? 7. What is the total cash interest paid over the term to maturity? 8. What is the total effective…arrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education