EXERCISE 10.
1 (15–20 minutes)
Land
Item Land Improvements Buildings Other Accounts
(a) (€275,000) Notes Payable
(b) €275,000
(c) € 10,000
(d) 7,000
(e) 6,000
(f) (1,000)
(g) 25,000
(h) 250,000
(i) 9,000
(j) € 4,000
(k) 11,000
(l) (5,000)
(m) 13,000
(n) 19,000
(o) 14,000
(p) 3,000
EXERCISE 10.3 (10–15 minutes)
1. Trucks................................................................................
13,900
Cash.......................................................................... 13,900
2. Trucks................................................................................
18,364*
Cash.......................................................................... 2,000
Notes Payable.......................................................... 16,364
*PV of $18,000 @ 10% for 1 year =
$18,000 x .90909 = $16,364
$16,364 + $2,000 = $18,364
3. Trucks................................................................................
15,200
Cost of Goods Sold.......................................................... 12,000
Inventory.................................................................. 12,000
Sales......................................................................... 15,200
[Note to instructor: The selling (retail) price of the computer system
appears to be a better gauge of the fair value of the consideration
given than is the list price of the truck as a gauge of the fair value of
the consideration received (truck). Vehicles are often sold at a price
below the list price.]
4. Trucks................................................................................
13,000
Share Capital—Ordinary......................................... 10,000
Share Premium—Ordinary
(1,000 shares x $13 = $13,000;
$13,000 less $10,000 par value).......................... 3,000
EXERCISE 10.7 (20–25 minutes)
(a)
Expenditure Allocated to
Specific General Average
Dat Borrowing Borrowing Capitalizatio Carrying
e Amount s s n Period Amount
1/1 €1,000,00 €1,000,00
0 0
4/1 1,500,000 1,000,000 € 500,000 9/12 €
375,000
7/1 2,000,000 2,000,000 6/12 1,000,000
10/1 700,000 700,000 3/12 175,000
€5,200,00 €2,000,00 €3,200,000 €1,550,00
0 0 0
Specific borrowings = Interest for the period - Investment Income =
(€2,000,000 x .12) - €20,000 = €220,000
General borrowings = Average carrying amount x Capitalization rate =
€1,550,000 x .1038* = €160,890***
Total borrowing costs capitalized = €220,000 + €160,890 = €380,890
* Capitalization rate on general debt ((€1,600,000/€2,600,000) x .10) +
((€1,000,000/€2,600,000) x .11) = .1038
** Actual borrowing costs for the general debt for the year were
€270,000 [(€1,600,000 x .10) + (€1,000,000 x .11)] so the amount to
capitalized is not constrained).
(b)
Cost €5,200,000
Borrowing cost 380,890
capitalized
Total cost €5,580,89
0
€5,580,890
Depreciation Expense = €300,000 = €176,030
30 years
EXERCISE 10.14 (15–20 minutes)
(a) Equipment.........................................................................
648,860*
Notes Payable.......................................................... 648,860
*PV of $180,000 annuity @ 12% for 5 years
($180,000 x 3.60478) = $648,860
(b) Interest Expense............................................................... 77,863*
Notes Payable...................................................................
102,137
Cash.......................................................................... 180,000
*(.12 x $648,860)
Reduction
Year Note Payment 12% Interest of Principal Balance
1/2/22 $648,860
12/31/22 $180,000 $77,863 $102,137 546,723
12/31/23 180,000 65,607 114,393 432,330
(c) Interest Expense............................................................... 65,607
Notes Payable...................................................................
114,393
Cash.......................................................................... 180,000
(d) Depreciation Expense......................................................
64,886*
Accumulated Depreciation—Equipment............... 64,886
*($648,860 ÷ 10)
EXERCISE 10.18 (20–25 minutes)
(a) Exchange has commercial substance:
Depreciation Expense......................................................
800
Accumulated Depreciation—Equipment............... 800
(£12,700 – £700 = £12,000;
£12,000 ÷ 5 = £2,400;
£2,400 X 4/12 = £800)
Equipment.........................................................................
15,200**
Accumulated Depreciation—Equipment........................ 8,000
Gain on Disposal of Equipment............................. 500*
Equipment................................................................ 12,700
Cash.......................................................................... 10,000
*Cost of old asset £12,700
Accumulated depreciation
(£7,200 + £800) (8,000)
Book value 4,700
Fair value of old asset 5,200
Gain (on disposal of plant asset) £ 500
**Cash paid £10,000
Fair value of old melter 5,200
Cost of new melter £15,200
EXERCISE 10.18 (Continued)
(b) Exchange lacks commercial substance:
Depreciation Expense......................................................
800
Accumulated Depreciation—Equipment............... 800
[See calculation on part (a)]
Equipment.........................................................................
14,700**
Accumulated Depreciation—Equipment........................ 8,000
Equipment................................................................ 12,700
Cash.......................................................................... 10,000
**Cash paid £10,000
Fair value of old asset 5,200
Less: Gain deferred (£5,200 – £4,700) 500
Cost of new asset £14,700
EXERCISE 11.1 (15–20 minutes)
(a) Straight-line method depreciation for each of Years 1 through 3
=
£518,000 – £50,000
= £39,000
12
12 × (12+1)
(b) Sum-of-the-Years’-Digits = = 78
2
12/78 × (£518,000 – £50,000) = £72,000 depreciation Year 1
11/78 × (£518,000 – £50,000) = £66,000 depreciation Year 2
10/78 × (£518,000 – £50,000) = £60,000 depreciation Year 3
(c) Double-Declining-Balance method 1.00 × 2 = 16.67%
depreciation rate. 12
£518,000 × .1667 = £86,351 depreciation Year 1
(£518,000 – £86,351) × .1667 = £71,956 depreciation Year 2
(£518,000 – £86,351 – £71,956) × .1667 = £59,961 depreciation Year 3
EXERCISE 11.3 (15–20 minutes)
20 (20 + 1)
(a) = 210
2
3/4 × 20/210 × (€774,000 – €60,000) = €51,000 for 2022
1/4 × 20/210 × (€774,000 – €60,000) = €17,000
+ 3/4 × 19/210 × (€774,000 – €60,000) = 48,450
€65,450 for 2023
EXERCISE 11.3 (Continued)
1.00
(b) = 5%; .05 × 2 = 10%
20
3/4 × .10 × €774,000 = €58,050 for 2022
.10 × (€774,000 – €58,050) = €71,595 for 2023
EXERCISE 11.11 (10–15 minutes)
(a) No correcting entry is necessary because changes in estimate
are handled in the current and prospective periods.
(b) Revised annual charge
Book value as of 1/1/2024 [$52,000 – (*$6,000 × 5)] =
$22,000
Remaining useful life, 5 years (10 years – 5 years)
Revised residual value, $4,500
($22,000 – $4,500) ÷ 5 = $3,500
Depreciation Expense......................................................3,500
Accumulated Depreciation—Equipment............... 3,500
*($52,000 – $4,000) ÷ 8 = $6,000 annual depreciation 2018 - 2022
EXERCISE 11.18 (10–15 minutes)
(a) December 31, 2022
Loss on Impairment..........................................................
1,000,000
Accumulated Depreciation—Equipment............... 1,000,000
Cost................................................. €9,000,000
Accumulated depreciation............ (1,000,000)
Carrying amount............................ 8,000,000
Recoverable amount*.................... (7,000,000)
Loss on impairment....................... €1,000,000
*Larger of value in use and fair value less cost of disposal.
(b) December 31, 2023
Depreciation Expense......................................................
1,750,000
Accumulated Depreciation—Equipment............... 1,750,000
New carrying amount.................... €7,000,000
Useful life........................................ ÷ 4 years
Depreciation per year.................... €1,750,000
(c) Accumulated Depreciation—Equipment............. 750,000
Recovery of Impairment Loss..................... 750,000
(€6,000,000 – [€7,000,000 – €1,750,000])