Академический Документы
Профессиональный Документы
Культура Документы
While this is generally true, more precisely a current liability is a debt that can reasonably be
expected to be paid: (a) from existing current assets or through the creation of other current
liabilities and (2) within one year or the operating cycle, whichever is longer.
2.
In the balance sheet, Notes Payable of $20,000 and Interest Payable of $450 ($20,000 X 9% X
3/12) should be reported as current liabilities. In the income statement, Interest Expense of $450
should be reported under other expenses and losses.
3.
(a) Disagree. The company only serves as a collection agent for the taxing authority. It does not
report sales taxes as an expense; it merely forwards the amount paid by the customer to the
government.
(b) The entry to record the proceeds is:
Cash ........................................................................................
Sales ................................................................................
Sales Taxes Payable........................................................
4.
8,550
8,000
550
810,000
162,000
810,000
162,000
5.
Three taxes commonly withheld by employers from employees gross pay are (1) federal income
taxes, (2) state income taxes, and (3) social security (FICA) taxes.
6.
(a) Three taxes commonly paid by employers on employees salaries and wages are (1) social
security (FICA) taxes, (2) state unemployment taxes, and (3) federal unemployment taxes.
(b) Taxes withheld from employees gross pay and not yet remitted to the appropriate
government agency are reported in the balance sheet as current liabilities.
7.
The liabilities that Tootsie Roll identified as current are: Accounts payable, Dividends payable,
Accrued liabilities, and Income taxes payable.
8.
(a) Long-term liabilities are obligations that are expected to be paid after one year. Examples
include bonds and long-term notes.
(b) Bonds are a form of interest-bearing notes payable used by corporations, universities, and
governmental agencies.
10-1
(a) Secured bonds have specific assets of the issuer pledged as collateral. In contrast, unsecured
bonds are issued against the general credit of the borrower.
(b) Convertible bonds permit bondholders to convert them into common stock at their option. In
contrast, callable bonds are subject to call and retirement at a stated dollar amount prior to
maturity at the option of the issuer.
10.
(a) Face value is the amount of principal due at the maturity date.
(b) The contractual interest rate is the rate used to determine the amount of cash interest the
borrower pays and the investor receives. This rate is also called the stated interest rate
because it is the rate stated on the bonds.
(c)
11.
A bond certificate is a legal document that indicates the name of the issuer, the face value of
the bonds, and such other data as the contractual interest rate and maturity date of the bonds.
(a) A convertible bond permits bondholders to convert it into common stock at the option of the
bondholders.
(b) For bondholders, the conversion option gives an opportunity to benefit if the market price
of the common stock increases substantially. For the issuer, convertible bonds usually have:
(1) a lower rate of interest than other debt securities, (2) a higher selling price.
12.
The two major obligations incurred by a company when bonds are issued are the interest
payments due on a periodic basis and the principal which must be paid at maturity.
13.
Less than. Investors were required to pay more than the face value; therefore, the market interest
rate is less than the contractual rate.
14.
No, Oprah is not right. The market price on any bond is a function of three factors: (1) the dollar
amounts to be received by the investor (interest and principal), (2) the length of time until the
amounts are received (interest payment dates and maturity date), and (3) the market interest rate.
15.
16.
$664,000. The balance of the Bonds Payable account minus the balance of the Discount on
Bonds Payable account (or plus the balance of the Premium on Bonds Payable account) equals
the carrying value of the bonds.
17.
Debits:
Credits:
18.
10-2
Bonds Payable (for the face value) and Premium on Bonds Payable (for the
unamortized balance).
Cash (for 97% of the face value) and Gain on Bond Redemption (to balance entry).
Two issues need to be considered. First, by financing a major purchase such as this with shortterm financing the company will reduce its liquidity. In the case of Hangers Inc., its current ratio
will decrease from 2.2:1 to a less acceptable level of 1.5:1. However, of equal concern is that by
financing a long-term project with short-term financing the company is exposing itself to interest
rate risk. The company has the choice of locking in a long-term rate of 8%, or continually refinancing at whatever the short-term rate is when its short-term debt matures. If short-term rates
increase substantially the increase in interest expense could significantly reduce the companys
profitability.
Copyright 2010 John Wiley & Sons, Inc.
10-3
The straight-line method of amortization results in the same amortized amount being assigned to
Interest Expense each interest period. This amount is determined by dividing the total bond
discount or premium by the number of interest periods the bonds will be outstanding.
*27.
The total amount of interest expense is $10,800. Interest expense is the interest to be paid in cash
less the premium amortization for the year. Cash to be paid equals 6% X $200,000 or $12,000.
Total premium equals 3% of $200,000 or $6,000. Since this is to be amortized over 5 years (the
life of the bonds) in equal amounts, the amortization amount is $6,000 5 = $1,200. Thus,
$12,000 $1,200 or $10,800 is the interest expense for 2010.
*28.
Lucia is probably indicating that since the borrower has the use of the bond proceeds over the
term of the bonds, the borrowing rate in each period should be the same. The effective-interest
method results in a varying amount of interest expense but a constant rate of interest on the
balance outstanding. Accordingly, it results in a better matching of expenses with revenues than
the straight-line method.
*29.
Decrease. Under the effective-interest method the interest expense per period is determined
by multiplying the carrying value of the bonds by the effective-interest rate. When bonds are
issued at a premium, the carrying value decreases over the life of the bonds. As a result, the interest
expense will also decrease over the life of the bonds because it is determined by multiplying the
decreasing carrying value of the bonds at the beginning of the period by the effective-interest rate.
10-4
Cash ..........................................................
Notes Payable ...................................
90,000
Interest Expense.......................................
Interest Payable
($90,000 X 8% X 6/12)....................
3,600
90,000
3,600
Cash ..................................................................
Sales ..........................................................
Sales Taxes Payable.................................
11,395
10,750
645
10-5
304,000
30,400
304,000
30,400
Issue Stock
Issue Bond
$1,500,000
0
1,500,000
450,000
$1,050,000
$1,500,000
120,000
1,380,000
414,000
$ 966,000
900,000
$1.17
700,000
$1.38
Net income is higher if stock is used. However, earnings per share is lower
than earnings per share if bonds are used because of the additional shares
of stock that are outstanding.
(b) Dec. 31
(c) Jan. 1
10-6
Cash.................................................
Bonds Payable
(2,000 X $1,000) ...................
2,000,000
140,000
140,000
2,000,000
140,000
140,000
2,000,000
70,000
2,040,000
30,000
$700,000
21,000
$679,000
80,000
$759,000
$ 20,000
155,000
240,000
40,000
7,800
3,500
1,400
$ 467,700
$900,000
45,000
855,000
80,000
935,000
$1,402,700
10-7
Working capital and the current ratio measure a companys ability to pay
obligations and meet cash needs. Adidass current assets are 79% larger
than the amount of its current liabilities which indicates a relatively high
degree of liquidity.
Debt to total assets and times interest earned measure a companys ability
to survive over a long period of time. Adidass debt to total assets ratio
indicates that approximately $.66 of every dollar invested in assets was
provided by creditors. Adidass times interest earned ratio of 4.67 indicates
that its earnings are adequate to make interest payments as they come due.
BRIEF EXERCISE 10-11
(a) Debt to total assets:
Without operating leases
$14,180
= 59%
$24,004
$14,180 + $740
= 60%
$24,004 + $740
(b) CN does not have significant operating leases, therefore its assets and
liabilities reflect its true financial position. By increasing its assets and
liabilities for these operating leases we see that its debt to total assets
ratio increases only slightly from 59% to 60%.
10-8
(b) Dec. 31
2,970,000
30,000
183,000
3,000,000
3,000
180,000
4,120,000
296,000
4,000,000
120,000
24,000
320,000
46,884
1,884
45,000
(b) Interest expense is greater than interest paid because the bonds sold
at a discount. The bonds sold at a discount because investors demand
a market interest rate higher than the contractual interest rate. Interest
expense is calculated using the effective interest rate which is higher
than the stated rate used to compute the cash payment.
(c) Interest expense increases each period because the bond carrying
value increases each period. As the market interest rate is applied to
this bond carrying value, interest expense will increase.
10-9
DO IT! 10-2
(a) To determine wages payable, reduce wages expense by the withholdings
for FICA, federal income tax, and state income tax.
Feb. 28 Wages Expense .............................................
FICA Taxes Payable ..................................
Federal Income Taxes Payable.................
State Income Taxes Payable.....................
Wages Payable ..........................................
74,000
4,200
7,300
1,800
60,700
(b) Payroll taxes would be for the companys share of FICA, as well as for
federal and state unemployment tax.
Feb. 28 Payroll Tax Expense......................................
FICA Taxes Payable ..................................
Federal Unemployment Taxes Payable....
State Unemployment Taxes Payable .......
4,470
4,200
110
160
DO IT! 10-3
1.
2.
3.
4.
5.
10-10
False. Mortgage bonds and sinking fund bonds are both examples of
secured bonds.
False. Convertible bonds can be converted into common stock at the
bondholders option; callable bonds can be retired by the issuer at a
set amount prior to maturity.
True.
True.
True.
DO IT! 10-4
(a)
(b)
Cash ......................................................................
Bonds Payable................................................
Premium on Bonds Payable ..........................
(To record sale of bonds at a premium)
312,000
300,000
12,000
Long-term liabilities
Bonds payable ................................................
Plus: Premium on bonds payable ................
$300,000
12,000
$312,000
DO IT! 10-5
Bonds Payable .....................................................
Loss on Bond Redemption..................................
Cash ($400,000 X .99) .....................................
Discount on Bonds Payable ..........................
(To record redemption of bonds at 99)
400,000
6,000
396,000
10,000
10-11
SOLUTIONS TO EXERCISES
EXERCISE 10-1
(a) June 1
Cash ..........................................................
Notes Payable...................................
16,000
16,000
Notes Payable...........................................
Interest Payable........................................
Cash ..................................................
120
120
$120
X 7
$840
16,000
840
16,840
EXERCISE 10-2
(a) Principal X .08 X 4/12 = $400
Principal = $400 (.08 X 4/12)
Principal = $15,000
(b) $18,500 X Interest Rate X 4/12 = $555
Interest Rate = $555 ($18,500 X 4/12)
Interest Rate = 9 percent
(c) Initial Borrowing:
May 15
Cash ........................................................
Notes Payable .................................
15,000
15,000
Repayment:
Sept. 15
10-12
Notes Payable.........................................
Interest Expense.....................................
Cash.................................................
15,000
400
15,400
EXERCISE 10-3
(a) June 1
(b) June 30
(c) Dec.
40,000
300
300
41,800
15
GRAINGER COMPANY
Cash ..................................................................... 26,750
Sales .............................................................
Sales Taxes Payable....................................
DARBY COMPANY
Cash ..................................................................... 13,780
Sales ($13,780 1.06) ..................................
Sales Taxes Payable
($13,780 $13,000)...................................
25,000
1,750
13,000
780
10-13
EXERCISE 10-5
(a) Mar. 31
(b) Mar. 31
60,000
5,290
4,590
7,500
3,100
400
44,410
4,590
700
EXERCISE 10-6
(a) $1,265,000 $230 = 5,500 season tickets sold.
(b) $1,265,000 20 home games = $63,250 revenue recognized per home
game.
$759,000 $63,250 = 12 home games already played.
(c) Cash......................................................................... 1,265,000
Unearned Season Ticket Revenue .................
1,265,000
(d) Unearned Season Ticket Revenue.........................
Season Ticket Revenue ..................................
63,250
63,250
EXERCISE 10-7
(a) Nov.
(b) Dec. 31
10-14
156,000
13,000
156,000
13,000
39,000
39,000
EXERCISE 10-8
2010
(a) Sept. 1
(b) Dec. 31
2011
(c) Sept. 1
Cash .......................................................
Bonds Payable ...............................
600,000
16,000
600,000
16,000
32,000
16,000
48,000
EXERCISE 10-9
(a) Jan. 1
(b) Dec. 31
(c) Jan. 1
Cash .......................................................
Bonds Payable ...............................
300,000
21,000
21,000
300,000
21,000
21,000
10-15
EXERCISE 10-10
(a) The General Electric bonds were issued at a premium and the Boeing
bonds were issued at a discount.
(b) The prices of the two bonds differed because bond price is based on the
market rate of interest not the stated rate of interest. Market interest
rates must have been different when the two bonds were issued causing
the selling prices to differ.
(c) Cash (1.1112 X $800,000).......................................
Bonds Payable .................................................
Premium on Bonds Payable............................
888,960
792,640
7,360
800,000
88,960
800,000
EXERCISE 10-11
2010
(a) Jan. 1
(b) Dec. 31
2011
(c) Jan. 1
2030
(d) Jan. 1
10-16
Cash.......................................................
Bonds Payable ..............................
400,000
32,000
32,000
400,000
400,000
32,000
32,000
400,000
EXERCISE 10-12
(a) June 30
(b) June 30
Bonds Payable......................................
Loss on Bond Redemption ..................
Cash ($140,000 X 102%) ...............
Discount on Bonds Payable*
($140,000 $122,500)................
140,000
20,300*
Bonds Payable.....................................
Premium on Bonds Payable ...............
Cash ($170,000 X 98%) ................
Gain on Bond Redemption..........
170,000
14,000
142,800
17,500
166,600
17,400**
Account
Classification
Accounts payable
Accrued pension liability
Accrued liabilities
Bonds payable
Current portion of longterm debt
Income taxes payable
Notes payablelong-term
Operating leases
Loans payablelong-term
Payroll-related liabilities
Short-term borrowings
Unused operating line of
credit
Warranty liabilitycurrent
Reason
Current liability
Due within one year
Long-term liability Likely relates to pensions. Not
due within one year
Current liability
Due within one year
Long-term liability Not due within one year
Current liability
Due within one year
Current liability
Due within one year
Long-term liability Not due within one year
N/A
Not a balance sheet itemmay
be disclosed in notes
Long-term liability Not due within one year
Current liability
Due within one year
Current liability
Due within one year
N/A
Not a balance sheet item as
unusedmay be disclosed
in notes
Current liability
Can be current and/or long-term
depending on the length of the
warranty. This is current
10-17
EDMONDS INC.
(Partial) Balance Sheet
January 31, 2010
(in thousands)
Current liabilities
Accounts payable ......................................
Short-term borrowings ..............................
Current portion of long-term debt ............
Warranty liability........................................
Accrued liabilities ......................................
Payroll-related liabilities............................
Income taxes payable................................
Total current liabilities ..........................
Long-term liabilities
Notes payable, long-term ..........................
Bonds payable ...........................................
Accrued pension liability ..........................
Loans payablelong-term........................
Total long-term liabilities.....................
Total liabilities ...................................................
$4,263.9
2,563.6
1,992.2
1,417.3
1,258.1
558.1
235.2
$12,288.4
$6,746.7
1,961.2
1,215.2
335.6
10,258.7
$22,547.1
EXERCISE 10-14
(a) 1.
2.
3.
4.
A current ratio that is less than 1.30 indicates lower liquidity. The debt to
total assets ratio indicates that $.47 of each dollar of asset have been
financed by creditors. The times interest earned ratio of over 13 times
indicates that McDonalds income is large enough to make required
interest payments as they come due.
10-18
10-19
EXERCISE 10-17
(a)
(b) Dec. 31
2011
(c) Jan. 1
2030
(d) Jan. 1
10-20
515,000
34,250
35,000
500,000
500,000
15,000
750
35,000
35,000
500,000
*EXERCISE 10-19
2009
(a) Dec. 31
2010
(b) Dec. 31
2019
(c) Dec. 31
Cash ......................................................
Discount on Bonds Payable ................
Bonds Payable ..............................
290,000
10,000
25,000
Bonds Payable......................................
Cash...............................................
300,000
300,000
1,000
24,000
300,000
*EXERCISE 10-20
2010
(a) Jan. 1
(b) Dec. 31
2011
(c) Jan. 1
Cash........................................................
Discount on Bonds Payable..................
Bonds Payable ...............................
Bond Interest Expense
(559,740 X 8%).....................................
Discount on Bonds Payable..........
Bond Interest Payable
($600,000 X 7%) ...........................
559,740
40,260
600,000
44,779
2,779
42,000
42,000
42,000
10-21
(A)
Interest
Periods
Issue date
1
2
(B)
Interest Expense
to Be Recorded
Interest to
(8% X Preceding
Be Paid
Bond Carrying Value)
(7% X $600,000)
[(E) X .08]
42,000
42,000
44,779
45,002
(C)
(D)
(E)
Discount
Amortization
(B) (A)
Unamortized
Discount
(D) (C)
Bond
Carrying Value
[$600,000 (D)]
2,779
3,002
40,260
37,481
34,479
559,740
562,519
565,521
10-22
(b), (c)
*EXERCISE 10-21
2010
(a) Jan. 1
(b) Dec. 31
2011
(c) Jan. 1
Cash .......................................................
Bonds Payable...............................
Premium on Bonds Payable .........
Bond Interest Expense
($483,120 X 6%) ..................................
Premium on Bonds Payable.................
Bond Interest Payable
($450,000 X 7%)...........................
483,120
450,000
33,120
28,987
2,513
31,500
31,500
31,500
10-23
10-24
Copyright 2010 John Wiley & Sons, Inc.
(b), (c)
(A)
Interest
Periods
Issue date
1
2
(B)
Interest Expense
to Be Recorded
Interest to
(6% X Preceding
Be Paid
Bond Carrying Value)
(7% X $450,000)
[(E) X .06]
31,500
31,500
28,987
28,836
(C)
(D)
(E)
Premium
Amortization
(A) (B)
Unamortized
Premium
(D) (C)
Bond
Carrying Value
[$450,000 (D)]
2,513
2,664
33,120
30,607
27,943
483,120
480,607
477,943
*EXERCISE 10-22
2010
2011
Dec. 31
June 30
Dec. 31
Issuance of Note
Cash .................................................
Mortgage Notes Payable .........
330,000
330,000
13,200
7,923
21,123
21,123
Cash
Payment
(B)
Interest
Expense
(D X 4%)
(C)
Reduction
of Principal
(A) (B)
$21,123
21,123
$13,200
12,883
$7,923
8,240
(D)
Principal
Balance
(D) (C)
$330,000
322,077
313,837
10-25
SOLUTIONS TO PROBLEMS
PROBLEM 10-1A
(a) Jan. 1
5
12
14
20
(b) Jan. 31
31
31
10-26
Cash..........................................................
Notes Payable...................................
15,000
Cash..........................................................
Sales ($6,510 1.05).........................
Sales Taxes Payable
($6,510 $6,200) ...........................
6,510
10,000
6,600
25,200
100
70,000
5,355
15,000
6,200
310
10,000
6,600
24,000
1,200
100
5,355
5,000
1,500
58,145
5,355
$ 15,000*
42,500*
58,145*
10,710*
9,000*
5,000*
1,510*
1,500*
100
$143,465*
10-27
PROBLEM 10-2A
(a) Sept. 1
30
Oct.
1
31
Nov.
30
Merchandise Inventory or
Purchases ...........................................
Notes Payable .................................
12,000
Interest Expense
($12,000 X .08 X 1/12)..........................
Interest Payable ..............................
80
Climbing Wall..........................................
Notes Payable .................................
12,000
80
16,000
16,000
Interest Expense
[($16,000 X .09 X 1/12) + $80] .............
Interest Payable ..............................
Vehicles...................................................
Notes Payable .................................
Cash.................................................
200
200
33,000
25,000
8,000
Interest Expense
[($25,000 X .06 X 1/12) + $120 + $80] .......
325
31
325
Notes Payable.........................................
Interest Payable ......................................
Cash.................................................
12,000
240
245
12,240
245
(b)
12/1
Notes Payable
12,000 9/1
10/1
11/1
12,000
16,000
25,000
10-28
12/1
Interest Payable
240 9/30
10/31
11/30
12/31
12/31 Bal.
80
200
325
245
610
41,000
610
10-29
PROBLEM 10-3A
(a) Jan. 1
(b) Jan. 1
(c) Dec. 31
10-30
40,000
100,000
4,000
32,000
40,000**
104,000
32,000
PROBLEM 10-4A
2009
(a) Oct. 1
(b) Dec. 31
Cash ..................................................
Bonds Payable ..........................
700,000
12,250
(e) Dec. 31
(f)
2011
Jan. 1
700,000
12,250
12,250
700,000
36,750
12,250
49,000
12,250
12,250
Bonds Payable..................................
Loss on Bond Redemption ..............
Cash ($700,000 X 102%) ...........
700,000
14,000
12,250
12,250
714,000
10-31
PROBLEM 10-5A
2010
(a) Jan. 1
5,880,000
120,000
6,000,000*
$6,000,000
114,000 $5,886,000*
6,000,000
228,000
6,120,000*
108,000*
*$6,000,000 $5,892,000
10-32
PROBLEM 10-6A
(a)
1. Current ratio
2. Free cash flow
2006
2005
$2,601 $2,887
$3,620 $3,848
= .90:1
= .94:1
$1,406 $1,399 $14 = ($7) $2,118 $1,146 $14 = $958
$7,011 $13,460
= 52%
$9181 $128
= 7.17 times
$7,328 $14,003
= 52%
$9012 $122
= 7.39 times
10-33
*PROBLEM 10-7A
(a) Jan. 1
(b) Dec. 31
(c) Jan. 1
168,000
172,200
400,000
18,300
168,000**
4,200**
168,000**
412,000**
6,300**
143,500
3,500**
140,000**
10-34
*PROBLEM 10-8A
(a) Jan. 1
Dec. 31
(b) Jan. 1
Dec. 31
2,060,000
114,000
1,960,000
40,000
124,000
2,000,000
60,000
6,000
120,000
2,000,000
4,000
120,000
(c) Premium
Current Liabilities
Bond interest payable..............................
Long-term Liabilities
Bonds payable, due 2020 ........................
Add: Premium on bonds payable ..........
$ 120,000
$2,000,000
54,000
2,054,000
Discount
Current Liabilities
Bond interest payable..............................
Long-term Liabilities
Bonds payable, due 2020 ........................
Less: Discount on bonds payable .........
$ 120,000
$2,000,000
36,000
1,964,000
10-35
*PROBLEM 10-9A
(a) 1.
2.
1/1/10
1/1/10
3,030,000
2,910,000
3,000,000
30,000
90,000
3,000,000
2.
(d) 1.
2.
10-36
12/31/10
12/31/10
264,000
288,000
Long-term Liabilities:
Bonds Payable ....................................
Plus: Unamortized Bond
Premium ...................................
Long-term Liabilities:
Bonds Payable ....................................
Less: Unamortized Bond
Discount...................................
6,000
270,000
18,000
270,000
$3,000,000
24,000 $3,024,000
$3,000,000
72,000 $2,928,000
Annual
Interest
Periods
Issue date
1
2
3
(A)
Interest to
Be Paid
(9% X $3,000,000)
$270,000
270,000
270,000
(B)
Interest Expense
to Be Recorded
(A) (C)
(C)
Premium
Amortization
($30,000 5)
$264,000
264,000
264,000
$6,000
6,000
6,000
(B)
Interest Expense
to Be Recorded
(A) + (C)
(C)
Discount
Amortization
($90,000 5)
(D)
(E)
Unamortized
Bond
Premium
Carrying Value
(D) (C)
[$3,000,000 + (D)]
$30,000
24,000
18,000
12,000
$3,030,000
3,024,000
3,018,000
3,012,000
(2)
Annual
Interest
Periods
Issue date
1
2
3
(A)
Interest to
Be Paid
(9% X $3,000,000)
$270,000
270,000
270,000
$288,000
288,000
288,000
$18,000
18,000
18,000
(D)
(E)
Unamortized
Bond
Discount
Carrying Value
(D) (C)
[$3,000,000 (D)]
$90,000
72,000
54,000
36,000
$2,910,000
2,928,000
2,946,000
2,964,000
(b), (1)
10-37
*PROBLEM 10-10A
2010
(a) Jan. 1
(b)
Cash.................................................
Discount on Bonds Payable ..........
Bonds Payable ........................
1,679,219
120,781
1,800,000
IRIK CORP.
Bond Discount Amortization
Effective-Interest MethodAnnual Interest Payments
7% Bonds Issued at 8%
(A)
Annual
Interest
Periods
(B)
(C)
(D)
(E)
Interest Discount UnamorBond
Interest Expense
Amortized
Carrying
to Be
to Be
tization Discount
Value
Paid
Recorded (B) (A) (D) (C) ($1,800,000 D)
Issue date
1
$126,000 $134,338
2
126,000 135,005
3
126,000 135,725
(c) Dec. 31
2011
(d) Jan. 1
(e) Dec. 31
10-38
$8,338
9,005
9,725
$120,781
112,443
103,438
93,713
$1,679,219
1,687,557
1,696,562
1,706,287
134,338
8,338
126,000
126,000
126,000
135,005
9,005
126,000
*PROBLEM 10-11A
(a) 1.
2.
3.
4.
Jan. 1
Dec. 31
Jan. 1
Dec. 31
2010
Cash............................................ 3,441,605
Bonds Payable ...................
Premium on Bonds
Payable ...........................
Bond Interest Expense
($3,441,605 X 6%) ...................
Premium on Bonds
Payable ...................................
Bond Interest Payable
($3,000,000 X 8%) ...........
2011
Bond Interest Payable ...............
Cash ....................................
Bond Interest Expense ..............
[($3,441,605 $33,504) X 6%]
Premium on Bonds
Payable ...................................
Bond Interest Payable........
3,000,000
441,605
206,496
33,504
240,000
240,000
240,000
204,486
35,514
240,000
3,372,587
10-39
*PROBLEM 10-12A
(a)
(A)
Quarterly
Interest Period
Issue Date
1
2
3
4
5
(b) Dec. 31
Cash
Payment
$22,095
22,095
22,095
22,095
22,095
(B)
Interest
Expense
(D) X 2%
$6,000
5,678
5,350
5,015
4,673
(C)
Reduction
of Principal
(A) (B)
(D)
Principal
Balance
(D) (C)
$16,095
16,417
16,745
17,080
17,422
$300,000
283,905
267,488
250,743
233,663
216,241
6,000
16,095
22,095
$ 67,664*
216,241***
$283,905*
10-40
*PROBLEM 10-13A
(a)
Period
July 1, 2009
June 30, 2010
June 30, 2011
June 30, 2012
June 30, 2013
June 30, 2014
Total
Cash
Payment
(A)
$29,267
29,267
29,267
29,267
29,267
146,335
Interest
Principal
Expense
Reduction
Balance
(B) = (D) X 7% (C) = (A) (B) (D) = (D) (C)
$120,000
$8,400
$20,867
99,133
6,939
22,328
76,805
5,376
23,891
52,914
3,704
25,563
27,351
1,916*
27,351
0
26,335
120,000
1/09 Cash...................................................
Notes Payable ..............................
120,000
20,867
8,400
22,328
6,939
(c) 2011
Current liabilities
Current portion of 7% notes payable ................
Long-term liabilities
Note payable, 7%, due in 2014
($76,805 $23,891)..........................................
120,000
29,267
29,267
$23,891
$52,914
10-41
PROBLEM 10-1B
(a) Jan. 1
5
12
14
20
(b) Jan. 31
31
31
10-42
Cash..........................................................
Notes Payable...................................
18,000
Cash..........................................................
Sales ($18,550 106%).....................
Sales Taxes Payable
($18,550 $17,500) .......................
18,550
8,000
8,500
26,500
105
50,000
3,825
18,000
17,500
1,050
8,000
8,500
25,000
1,500
105
3,825
3,800
1,100
41,275
3,825
$ 18,000*
52,000*
41,275*
7,650*
3,800*
3,000*
2,550*
1,100*
105
$129,480*
10-43
PROBLEM 10-2B
(a) Mar.
1
31
Apr.
1
30
May
1
31
Bicycles.....................................................
Notes Payable ...................................
10,000
10,000
Interest Expense
($10,000 X .06 X 1/12)............................
Interest Payable ................................
Land...........................................................
Notes Payable ...................................
50
50
30,000
30,000
Interest Expense
[($30,000 X .08 X 1/12) + $50] ...............
Interest Payable ................................
Cash ..........................................................
Notes Payable ...................................
250
250
15,000
15,000
Interest Expense
[($15,000 X .06 X 1/12) + $50 + $200] .........
325
30
325
Notes Payable...........................................
Interest Payable ($10,000 X .06 X 3/12) ...
Cash...................................................
10,000
150
275
10,150
275
(b)
6/1
Notes Payable
10,000 3/1
4/1
5/1
10,000
30,000
15,000
10-44
6/1
Interest Payable
150 3/31
4/30
5/31
6/30
6/30 Bal.
50
250
325
275
750
45,000
750
10-45
PROBLEM 10-3B
(a) Jan.
(b) Jan.
1
1
(c) Dec. 31
10-46
96,000
Bonds Payable........................................
Loss on Bond Redemption ....................
Cash ($300,000 X 105%) .................
300,000
15,000
72,000
96,000
315,000
72,000
PROBLEM 10-4B
(a) 2009
April 1
Cash .........................................................
Bonds Payable .................................
600,000
(b) Dec. 31
31,500
(e) Dec. 31
(f)
2011
Jan.
600,000
31,500
31,500
600,000
10,500
31,500
42,000
31,500
31,500
600,000
12,000
31,500
31,500
612,000
10-47
PROBLEM 10-5B
(a)
Jan. 1
2010
Cash ($5,000,000 X 103%) ................
Bonds Payable ..........................
Premium on Bonds
Payable ..................................
2011
Bonds Payable ..................................
Premium on Bonds Payable ............
Loss on Bond Redemption
($5,135,000 $5,200,000)..............
Cash ($5,000,000 X 104%).........
5,150,000*
5,000,000
150,000
$5,000,000
142,500 $5,142,500
5,000,000*
135,000*
65,000*
5,200,000
*$5,135,000 $5,000,000
10-48
PROBLEM 10-6B
(a)
1. Current ratio
2. Free cash flow
3. Debt to total assets
ratio
2007
$131,818 $134,870
= .98:1
$22,108 $4,005
= $18,103
$270,530 $349,492
= 77%
2006
$147,025 $153,919
= .96:1
$1,865 $10,381
= ($8,516)
$302,184 $410,855
= 74%
(b) In terms of liquidity, Krispy Creme is not in good health. Its current
ratio improved slightly in 2007 over 2006, but is still below 1. Its free cash
flow did improve from a negative $8,516 to positive $18,103. Krispy
Creme may have difficulty meeting its current obligations with existing
current assets. Solvency also appears unhealthy since its debt to total
assets ratio for 2007 and 2006 is 77% and 74% respectively.
(c) Debt to total assets ratioadjusting for $270,530,000 + $135,000,000 = 84%
operating leases
$349,492,000 + $135,000,000
Krispy Cremes use of operating leases (vs. capital leases) causes the
company to appear less solvent. Accounting for the operating leases as
if they were capital leases increases assets and liabilities by $135 million.
The debt to total assets ratio increases from 77% to 84%.
10-49
*PROBLEM 10-7B
(a) Jan. 1
(b) Dec. 31
(c) Jan. 1
2010
Bond Interest Payable ...................
Cash ........................................
324,000**
324,000
284,000**
1,800,000**
180,000**
40,000**
324,000
1,836,000
144,000
(d) Dec. 31
10-50
142,000**
20,000**
162,000
$180, 000
= $20,000 or $40,000 X 1/2.
9
*PROBLEM 10-8B
(a) Jan. 1
Dec. 31
(b) Jan. 1
Dec. 31
2010
Cash ($2,500,000 X 1.02) .................
Bonds Payable .........................
Premium on Bonds Payable....
2,550,000
2,500,000
50,000
245,000
5,000
250,000
2010
Cash ($2,500,000 X .96) ...................
Discount on Bonds Payable ...........
Bonds Payable .........................
2,400,000
100,000
2,500,000
260,000
10,000
250,000
(c) Premium
Current Liabilities
Bond interest payable..............................
Long-term Liabilities
Bonds payable, due 2020 ........................
Add: Premium on bonds payable .........
$ 250,000
$2,500,000
45,000
2,545,000
Discount
Current Liabilities
Bond interest payable..............................
Long-term Liabilities
Bonds payable, due 2020 ........................
Less: Discount on bonds payable .........
Copyright 2010 John Wiley & Sons, Inc.
$ 250,000
$2,500,000
90,000
2,410,000
10-51
*PROBLEM 10-9B
(a) 1.
2.
2,450,000
2,600,000
50,000
2,500,000
100,000
2,500,000
12/31/10
12/31/11
2.
12/31/10
12/31/11
10-52
177,500
177,500
170,000
170,000
2,500
175,000
2,500
175,000
5,000
175,000
5,000
175,000
2.
Long-term Liabilities:
Bonds Payable.............................
Less: Unamortized Bond
Discount ...........................
Long-term Liabilities:
Bonds Payable.............................
Plus: Unamortized Bond
Premium .......................................
$2,500,000
47,500
$2,452,500
$2,500,000
95,000
$2,595,000
10-53
Annual
Interest
Periods
Issue date
1
2
3
(A)
Interest to
Be Paid
(7% X $2,500,000)
(B)
Interest Expense
to Be Recorded
(A) + (C)
$175,000
175,000
175,000
$177,500
177,500
177,500
(A)
Interest to
Be Paid
(7% X $2,500,000)
(B)
Interest Expense
to Be Recorded
(A) (C)
(C)
Discount
Amortization
($50,000 20)
$2,500
2,500
2,500
(D)
(E)
Unamortized
Bond
Discount
Carrying Value
(D) (C)
[$2,500,000 (D)]
$50,000
47,500
45,000
42,500
$2,450,000
2,452,500
2,455,000
2,457,500
(2)
Annual
Interest
Periods
Issue date
1
2
3
$175,000
175,000
175,000
$170,000
170,000
170,000
(C)
Premium
Amortization
($100,000 20)
$5,000
5,000
5,000
(D)
(E)
Unamortized
Bond
Premium
Carrying Value
(D) (C)
[$2,500,000 + (D)]
$100,000
95,000
90,000
85,000
$2,600,000
2,595,000
2,590,000
2,585,000
10-54
(b), (1)
*PROBLEM 10-10B
2010
Cash .................................................
Bonds Payable .........................
Premium on Bonds Payable....
(a) Jan. 1
(b)
2,245,783
2,000,000
245,783
VINEYARD CORPORATION
Bond Premium Amortization
Effective-Interest MethodAnnual Interest Payments
12% Bonds Issued at 10%
Annual
Interest
Periods
(A)
(B)
Interest
to Be
Paid
Interest
Expense
Issue date
1
$240,000 $224,578
2
240,000 223,036
3
240,000 221,340
(c) Dec. 31
(d)
Jan. 1
(e) Dec. 31
(C)
(D)
(E)
Premium UnamorBond
Amortized
Carrying
tization Premium
Value
(A) (B) (D) (C) ($2,000,000 + D)
$15,422
16,964
18,660
$245,783
230,361
213,397
194,737
$2,245,783
2,230,361
2,213,397
2,194,737
224,578
15,422
240,000
2011
Bond Interest Payable ..............................
Cash...................................................
240,000
223,036
16,964
240,000
240,000
10-55
*PROBLEM 10-11B
(a) 1.
Jan. 1
2.
Dec. 31
3.
Jan. 1
4.
Dec. 31
2010
Cash.........................................
Discount on Bonds
Payable .................................
Bonds Payable.................
3,455,131
544,869
4,000,000
414,616
14,616
400,000
2011
Bond Interest Payable ............
Cash .................................
400,000
416,370
400,000
Discount on Bonds
Payable.........................
Bond Interest Payable.....
(b) Bonds Payable .................................................
Less: Discount on bonds payable .................
16,370
400,000
$4,000,000*
513,883*
3,486,117
10-56
4.
$6,000,000
544,869
$6,544,869
Total bond interest expense would be the same under both the
straight-line method and the effective-interest method.
10-57
*PROBLEM 10-12B
(a)
(A)
Quarterly
Interest Period
Issue Date
1
2
3
4
5
(b) Dec. 31
Cash
Payment
$29,460
29,460
29,460
29,460
29,460
(B)
Interest
Expense
(D) X 2%
$8,000
7,571
7,133
6,686
6,231
(C)
Reduction
of Principal
(A) (B)
(D)
Principal
Balance
(D) (C)
$21,460
21,889
22,327
22,774
23,229
$400,000
378,540
356,651
334,324
311,550
288,321
8,000
21,460
29,460
$ 90,219*
288,321**
$378,540*
10-58
*PROBLEM 10-13B
(a)
Period
May 1, 2010
May 31, 2010
June 30, 2010
July 31, 2010
Aug. 31, 2010
(b) May
May 31
June 30
July 31
Cash
Payment
(A)
Interest
Expense
(B) = (D) X 2%
Principal
Reduction
(C) = (A) (B)
$3,531
3,531
3,531
3,531
$1,800
1,765
1,730
1,694
$1,731
1,766
1,801
1,837
Balance
(D) = (D) (C)
$90,000
88,269
86,503
84,702
82,865
Cash .......................................................
Notes Payable................................
90,000
1,731
1,800
1,766
1,765
1,801
1,730
90,000
3,531
3,531
3,531
10-59
(a)
3,000
2. Merchandise Inventory...................................
Accounts Payable ...................................
241,100
3. Cash.................................................................
Sales.........................................................
Sales Taxes Payable ...............................
477,000
250,000
230,000
3,000
5,600
7. Prepaid Insurance...........................................
Cash .........................................................
10,200
17,000
91,000
3,000
50,000
10-60
3,000
241,100
450,000
27,000
250,000
230,000
3,000
5,600
10,200
17,000
91,000
3,000
48,000
2,000
93,600
90,000
3,600
Adjusting Entries
12. Insurance Expense ($10,200 X 5/12)..............
Prepaid Insurance ...................................
4,250
7,000
26,445
(b)
4,250
7,000
26,445
ABER CORPORATION
Trial Balance
12/31/2010
Account
Cash............................................................
Merchandise Inventory..............................
Prepaid Insurance......................................
Equipment ..................................................
Accumulated Depreciation........................
Accounts Payable ......................................
Sales Tax Payable......................................
Income Tax Payable...................................
Bonds Payable ...........................................
Premium on Bonds Payable......................
Common Stock ..........................................
Retained Earnings .....................................
Sales ...........................................................
Cost of Goods Sold ...................................
Depreciation Expense ...............................
Insurance Expense ....................................
Other Operating Expenses........................
Bond Interest Expense ..............................
Gain on Bond Redemption........................
Income Tax Expense .................................
Debit
$195,900
16,850
5,950
38,000
Credit
7,000
24,850
10,000
26,445
90,000
3,600
20,000
13,100
450,000
250,000
7,000
9,850
91,000
6,000
2,000
26,445
$646,995
$646,995
10-61
Bal.
Bal.
Cash
30,500
477,000
93,600
3,000
230,000
3,000
10,200
17,000
91,000
3,000
48,000
195,900
Merchandise Inventory
Bal.
25,750
250,000
241,100
Bal.
16,850
Bonds Payable
50,000 Bal.
Bal.
Bal.
Bal.
Bal.
Prepaid Insurance
5,600
10,200
5,950
5,600
4,250
Accumulated Depreciation
7,000
Accounts Payable
230,000 Bal.
13,750
241,100
Bal.
24,850
10-62
Common Stock
Bal.
Equipment
38,000
50,000
90,000
90,000
20,000
Retained Earnings
Bal.
13,100
Sales
450,000
Depreciation Expense
7,000
Bal.
Insurance Expense
5,600
4,250
9,850
(c)
ABER CORPORATION
Income Statement
For the Year Ending 12/31/10
Sales ...........................................................
Cost of goods sold ....................................
Gross profit ................................................
Operating expenses
Insurance expense .............................
Depreciation expense ........................
Other operating expenses .................
Total operating expenses..........................
Income from operations ............................
Other revenues and gains
Bond interest expense .......................
Gain on bond redemption..................
Income before taxes ..................................
Income tax expense ...........................
Net income .................................................
$450,000
250,000
200,000
$9,850
7,000
91,000
107,850
92,150
6,000
2,000
4,000
88,150
26,445
$ 61,705
10-63
$13,100
61,705
74,805
$74,805
Less: Dividends
Retained earnings, 12/31/10
ABER CORPORATION
Balance Sheet
12/31/2010
Current Assets
Cash.....................................................
Merchandise inventory.......................
Prepaid insurance...............................
Total current assets ......................
Property, Plant, and Equipment
Equipment ...........................................
Accumulated depreciation .................
Total plant assets..........................
Total assets
Current Liabilities
Accounts payable ...............................
Income taxes payable.........................
Sales tax payable................................
Total current liabilities..................
Long-term liabilities
Bonds payable ....................................
Premium on bonds payable ...............
Total long-term liabilities..............
Total liabilities ...............................
Stockholders Equity
Common stock....................................
Retained earnings...............................
Total stockholders equity............
Total liabilities and stockholders
equity .......................................................
10-64
$195,900
16,850
5,950
$218,700
38,000
7,000
31,000
$249,700
$24,850
26,445
10,000
$ 61,295
90,000
3,600
93,600
154,895
20,000
74,805
94,805
$249,700
(For Instructor Use Only)
BYP 10-1
10-65
BYP 10-2
(a)
(1) Current ratio
Hershey
Tootsie Roll
$1,426,574
= .88:1
$1,618,770
$199,726
= 3.45:1
$57,972
Based on the current ratio, Tootsie Roll is more liquid than Hershey.
Tootsie Rolls current ratio is 392% larger than Hersheys. A review of
Hersheys balance sheet indicates that almost half of its liabilities is
made up of debt payments due in 2008. Tootsie Roll appears much
more able to meet its current obligations.
(b)
Hershey
(1) Debt to total
assets
(2) Times interest
earned
**$57,972 + $116,523
10-66
$3,623,593
$4,247,113
= 85.3%
Tootsie Roll
$174,495 **
$812,725
= 21.5%
$121,066
= 3.8 times
$535
= 145.2 times
***See note 6
10-67
BYP 10-3
RESEARCH CASE
(a) The promise to pay in the future creates a contingent liability for the
companies. It is contingent on the communities incurring costs in the
future to remove MTBE from their water. If the communities dont incur
future costs, the companies will not owe money.
(b) The criteria that are applied to contingent liabilities are: can a reasonable
estimate be made of the future costs and is it probable that the event
(in this case future costs) will occur. If both criteria are met, then the
company must accrue a liability. If only one of the criteria is met, then
the company simply discloses the situation in its notes.
(c) The question is, is it probable that the companies will incur future costs,
and if so, can a reasonable estimate be made. If so the companies should
accrue a liability for this amount. If not, they should disclose. Based
upon the experience of the communities in the past, it seems likely that
they will incur future costs. The difficulty will be in arriving at a reasonable estimate of the amount. The article suggests that estimates have
ranged as high as $30 billion. The companies are not obligated to accrue
for the highest estimate. But if they can arrive at what they consider a
reasonable estimate, they do need to accrue for that. Adjustments can
be made to the estimate in the future as more information becomes
available.
From an investors perspective this is a difficult situation because they
have to evaluate whether the companies have made a reasonable
estimate of the cost. If companies under-accrue, then investors might
think the company is worth more than it actually is. Because the
amounts could be very large, the accuracy of the estimate is very
important to investors.
(d) Exxons situation is different because it has the added complexity of
not knowing whether they will lose the lawsuit. The other companies
already know, because of the settlement, that they have a potential
obligation. Exxon will not have an obligation unless they lose the lawsuit.
Therefore, in this case the question is, is it probable that Exxon will
lose the lawsuit, and, if it is probable, can a reasonable estimate be made
regarding what its potential cost will be. Most companies involved in
lawsuits do not accrue for amounts until they lose. Instead they simply
disclose information about the pending lawsuit in the notes to their
financial statements.
10-68
BYP 10-4
(a)
Hechinger
Home Depot
Working capital
Current ratio
$1, 339
assets ratio
$1, 577
Times interest
earned
$93 + $67 + $3
$67
$4, 716
= 85%
$13, 465
= .34 times
= 35%
= 72.7 times
(c) Return on
assets ratio
Profit
margin ratio
$93
$3, 444
= 5.7%
$1, 614
($13, 465 + $11, 229) 2
= 2.7%
$1, 614
$30, 219
= 13.1%
= 5.3%
10-69
Original
Restated
$4, 716
= 35%
$13, 465
10-70
BYP 10-5
(a) In the 1870s, a securities system was introduced in Japan and public
bond negotiation began. This resulted in the request for a public
trading institution and the Stock Exchange Ordinance was enacted
in May of 1878. Based on this ordinance, the Tokyo Stock Exchange
Co., Ltd. was established on May 15, 1878 and trading began on June
1st. Japan now has five stock exchanges.
(b) In March of 1943, the Japan Securities Exchange Law was enacted to
reorganize the Stock Exchange as a wartime-controlled institution. With
worsening war conditions and air raids on the main island of Japan, the
securities market was forced to suspend trading sessions on all securities markets on August 10, 1945. Trading was restarted by unofficial
group transactions in December of 1945.
(c) The following are major items with respect to decisions by the company that need to be disclosed to the public:
(d) The following are major items with respect to occurrence of material
fact that need to be disclosed to the public:
10-71
10-72
BYP 10-6
(a) In 1909, Moodys introduced the first bond ratings as part of Moodys
Analyses of Railroad Investments.
(b) Moodys tracks more than $35 trillion worth of debt securities.
(c) The ultimate value of a rating agencys contribution to that market efficiency depends on its ability to provide ratings that are clear, credible,
accurate risk opinions based on a fundamental understanding of credit
risk. To provide a reliable frame of reference for investment decisions,
the agencys ratings should offer broad coverage and also be based
on a globally consistent rating process, supported by rating committees
with a multi-national perspective.
10-73
BYP 10-7
Answers will vary depending on the financial decision chosen by the student.
10-74
BYP 10-8
(a) 1.
3,000,000
2,500,000
54,000*
446,000
*($3,000,000 $2,946,000)
2.
Cash............................................................
Bonds Payable....................................
(To record sale of 10-year, 12%
bonds at par)
2,500,000
2,500,000
$300,000
240,000
$ 60,000
10-75
$300,000
$240,000
18,000
258,000
$ 42,000
These comparisons hold for only the 3-year remaining life of the 8%,
5-year bonds. The company must acknowledge either redemption of the
8% bonds at maturity, January 1, 2013, or refinancing of that issue at
that time and consider what interest rates will be in 2013 in evaluating a
redemption and issuance in 2010.
Sincerely,
10-76
BYP 10-9
COMMUNICATION ACTIVITY
To:
Leon Housten
From:
I. M. Student
Subject:
Bond Financing
2.
3.
4.
2.
3.
State laws grant corporations the power to issue bonds after formal approval
by the board of directors and stockholders. The terms of the bond issue are
set forth in a legal document called a bond indenture. After the bond indenture is prepared, bond certificates are printed.
10-77
BYP 10-10
ETHICS CASE
The CEO could inform the auditors. The auditors would then require that this information be disclosed in the annual report. When
the lenders learn about this potential problem, they may decide to
call their loans, and the companys suppliers may decide to quit
sending it goods. This could result in the bankruptcy of the company, even if the company was not at fault for the engine failures.
However, this would be in compliance with the accounting requirement to disclose all material facts. By not disclosing, the CEO is
misinforming a large number of important stakeholders.
2.
The CEO could conceal the information from the auditors. If the
company is not ultimately found at fault, then the company will not
have sustained any financial hardship. However, if the company is
found to be at fault for the engine failures, then not only is it likely
the company will go bankrupt, but the CEO could face prosecution
for failing to disclose the existence of this problem to auditors.
BYP 10-11
ETHICS CASE
10-79
BYP 10-12
The answer to these questions depends on the state in which the student
resides. It also will be depend on the year chosen, although we expect that
the results will be much the same whether they pick any rates between
2005 and 2008. We provide a solution for this problem using the state of
Wisconsin as an example. It should be pointed out that certain taxes can
be deducted for computing federal income tax but are ignored in our
computation.
(a) Wisconsin state income taxes for a single person with a taxable income
of $60,000 is $3,710.80. The tax rate between $17,680 and $132,580 is
$950.30 plus 6.5 percent over $17,680. Therefore the computation is as
follows:
($60,000 $17,680) X 6.5% = $2,751
Base rate
950
Total state income tax
$3,701
(b) The property tax on a $200,000 home at 2.1% is $4,200.
(c) The state gasoline tax in Wisconsin is 32.9 cents per gallon and the federal
gasoline tax is 18.4 cents per gallon. Your total taxes on gasoline are
computed as follows:
400 gallons X ($0.329 + $0.184) = $205
(d) In Wisconsin the state sales tax rate is 5% and excludes food and
prescription drug purchases. Therefore the sales tax is $200 ($4,000 X 5%).
(e) The social security rate is 7.65% on income of $60,000 or $4,590.
(f) Federal income taxes for a single person with a taxable income of $60,000
is $11,538. The tax rate between $30,650 and $74,200 is $4,220 plus
25% over $30,650. Therefore the computation is as follows:
($60,000 $30,650) X 25% = $ 7,338
Base rate
4,220
Total tax
$11,558
10-80
$ 3,701
4,200
205
200
4,590
11,558
$24,454
10-81