W4-T2 Comprehensive Depreciation Computations (Chapter 12)
Instructions
| Instructions for the Microsoft Excel Templates |
| This workbook (and only this workbook) should be submitted for grading. |
| Assignment detail and information is contained within this workbook. |
| You should enter your name into the cell at the top of the page. |
| Each worksheet contains the identification of the problem or exercise. |
| In general, the yellow highlighted cells are the cells which work and effort should be presented. |
| Add additional lines if needed. |
| All formatting should have been accomplished to provide satisfactory presentation. See the text for additional assistance in formatting. |
| Place the proper account title in the cell where the word "Account title" appears on the template. |
| Place the value in the cell where the word "Value" or "Amount" appears on the template. A formula may be placed in some of these cells. |
| Write a formula into cells where the word "Formula" appears. |
| Place the explanation for the entry in the cell where the word "Text Explanation" appears on the template. |
| The print area is defined to fit onto 8 1/2" X 11" sheets in portrait or landscape mode as required. |
| The problem is formatted for whole dollars with comma separations (no cents) except where required. |
| Negative values may be shown as ($400) or -$400. |
| Consider using "Split" panes to assist in copy and paste of data. |
| Much of the exercises and problems can have data entered by the "look to" or "=A34" type formula where cell A34 contains the data to be entered. This precludes typing and data entry errors. |
W4-T1
| Team #: | ||||||||
| Exercise: | W4-T2 Comprehensive Depreciation Computations (Chapter 11) | |||||||
| Schultz Corporation began operations on October 1, 2010. | ||||||||
| The accounting department of Schultz has started the fixed-asset and depreciation | ||||||||
| schedule presented on below. You have been asked to assist in completing this schedule. | ||||||||
| In addition to ascertaining that the data already on the schedule are correct, you have | ||||||||
| obtained the following information from the company's records and personnel. | ||||||||
| 1) | Depreciation is computed from the first of the month of acquisition to the first of the | |||||||
| month of disposition. | ||||||||
| 2) | Land A and Building A were acquired from a predecessor corporation. Schultz paid | |||||||
| $ 1,050,000 | for the land and building together. At the time of acquisition, the land | |||||||
| had an appraised value of | $ 110,000 | and the building had an appraised value of | ||||||
| $ 990,000 | . | |||||||
| 3) | Land B was acquired on October 2, 2010, in exchange for | 3,000 | newly issued shares | |||||
| of Schultz common stock. At the date of acquisition, the stock had a par value of | ||||||||
| $5 | per share and a fair value of | $40 | per share. | |||||
| During October 2010, Shultz paid | $25,000 | to demolish an existing building | ||||||
| on the land so it could construct a new building. | ||||||||
| 4) | Construction of Building B on the newly acquired land began on October 1, 2011. By | |||||||
| September 30, 2012, Schultz had paid | $320,000 | on the estimated total construction | ||||||
| costs of | $450,000 | . It is estimated that the building will be completed and | ||||||
| occupied by July 2013. | ||||||||
| 5) | Certain equipment was donated to the corporation by a local university. An independent | |||||||
| appraisal of the equipment when donated placed the fair market value at | $60,000 | |||||||
| and the salvage value at | $6,000 | . | ||||||
| 6) | Machinery A's total cost of | $175,900 | includes installation expense of | $600 | ||||
| and normal repairs and maintenance of | $16,900 | . Salvage value is estimated at | ||||||
| $8,000 | . Machinery A was sold on February 1, 2012. | |||||||
| 7) | On October 1, 2011, Machinery B was acquired with a down payment of | $7,600 | ||||||
| and the remaining payments to be made in 11 annual installments of | $9,000 | |||||||
| each beginning October 1, 2011. The prevailing interest rate was | 8% | . The | ||||||
| following data was abstracted from present-value tables (rounded). | ||||||||
| Present value of $1.00 at 8% | Present value of a ordinary annuity of $1.00 at 8% | |||||||
| 10 years | 0.463 | 10 years | 6.71 | |||||
| 11 years | 0.429 | 11 years | 7.139 | |||||
| 15 years | 0.315 | 15 years | 8.559 | |||||
| Schultz Corporation | ||||||||
| Fixed Asset Depreciation Schedule | ||||||||
| For Fiscal Years Ended September 30, 2011 and September 30, 2012 | ||||||||
| Depreciation Expense Year Ended September 30 | ||||||||
| Assets | Acquisition Date | Cost | Salvage | Depreciation Method | Estimated Life in Years | 2011 | 2012 | |
| Land A | 10/1/10 | (1) | N/A | N/A | N/A | N/A | N/A | |
| Building A | 10/1/10 | (2) | $60,000 | Straight-line | (3) | $22,125 | (4) | |
| Land B | 10/2/10 | (5) | N/A | N/A | N/A | N/A | N/A | |
| Building B | Under Construction | $320,000 | 0 | Straight-line | 30 | 0 | (6) | |
| Donated Equipment | 10/2/10 | (7) | 6,000 | 150% declining balance | 10 | (8) | (9) | |
| Machinery A | 10/2/10 | (10) | 8,000 | Sum-of-the-years'-digits | 8 | (11) | (12) | |
| Machinery B | 10/1/11 | (13) | 0 | Straight-line | 20 | 0 | (14) | |
| N/A - Not applicable | ||||||||
| Instructions: | ||||||||
| For each numbered item on the schedule above, supply the correct amount. Round each answer | ||||||||
| to the nearest dollar. | ||||||||
| Answers | Calculations and/or explanations | |||||||
| (1) | ||||||||
| (2) | ||||||||
| (3) | years | |||||||
| (4) | ||||||||
| (5) | ||||||||
| (6) | ||||||||
| (7) | ||||||||
| (8) | ||||||||
| (9) | ||||||||
| (10) | ||||||||
| (11) | ||||||||
| (12) | ||||||||
| (13) | ||||||||
| (14) |
W4-T2
| Team #: | ||||||
| Exercise: | W4-T1 Impairment (Chapter 11) | |||||
| XYZ Company uses highly specialized equipment in its business. The equipment | ||||||
| was purchased in January 2013 for | $ 6,000,000 | and had an estimated useful life | ||||
| of 8 years with no salvage value. As December 31, 2014, new technology was introduced | ||||||
| that would accelerate the obsolescence of the company's equipment. XYZ's controller | ||||||
| estimates that the expected future net cash flows on the equipment will be | $ 3,300,000 | and the | ||||
| fair value of the equipment will be | $2,400,000 | . The company intends to continue | ||||
| using the equipment, but it is estimated that the remaining useful life is 4 years. Straight-line | ||||||
| depreciation is used. | ||||||
| (a) Prepare the journal entry (if any) to record the impairment at December 31, 2014. | ||||||
| Computation for carrying value of asset | ||||||
| Dec. 31, 2014 | Account Description | Amount | ||||
| Account Description | Amount | |||||
| (b) Prepare the journal entries for the equipment at December 31, 2015. The | ||||||
| fair value of the equipment at December 31, 2015 is estimated to be | $2,600,000 | |||||
| Dec. 31, 2015 | Account Description | Amount | ||||
| Account Description | Amount | |||||
| (c) Repeat the requirements for (a) and (b) above, assuming that XYZ intends to | ||||||
| dispose of the equipment and that it has not been disposed of as of December 31, 2015. | ||||||
| Dec. 31, 2014 | Account Description | Amount | ||||
| Account Description | Amount | |||||
| Dec. 31, 2015 | Account Description | Amount | ||||
| Account Description | Amount |
W4-T3
| Team #: | |||||||
| Exercise: | W4-T3 Accounting for Franchise, Patents, and Trade Name (Chapter 12) | ||||||
| Information concerning Bailey Corporation's intangible assets is as follows. | |||||||
| 1) | On January 1, 2012, Bailey signed an agreement to operate as a franchisee of Young Copy | ||||||
| Service, Inc. for an initial fee of | $75,000 | . Of this amount, | $15,000 | was paid | |||
| when the agreement was signed, and the balance is payable in | 4 | annual | |||||
| payments of | $15,000 | each, beginning January 1, 2013. The agreement provides that the | |||||
| down payment is not refundable and no future services are required of the franchisor. The | |||||||
| present value at January 1, 2012, of the 4 annual payments discounted at 14% (the implicit rate | |||||||
| for a loan of this type) is | $43,700 | . The agreement also provides that 5% | |||||
| of the revenue from the franchise must be paid to the franchisor annually. Bailey's revenue | |||||||
| from the franchise for 2012 was | $950,000 | . Bailey estimates the useful life of the | |||||
| franchise to be 10 years. (Hint: You may want to refer to Appendix 18A to determine the | |||||||
| proper accounting treatment for the franchise fee and payments.) | |||||||
| 2) | Bailey incurred | $65,000 | of experimental and development costs in its laboratory | ||||
| to develop a patent that was granted on January 2, 2012. Legal fees and other costs | |||||||
| associated with registration of the patent totaled | $25,000 | . Bailey estimates | |||||
| that the useful life of the patent will be | 10 | years. | |||||
| 3) | A trademark was purchased from Kazu Company for | $64,000 | on July 1, 2009. | ||||
| Expenditures for successful litigation in defense of the trademark totaling | $16,320 | ||||||
| were paid on July 1, 2012. Bailey estimates that the useful life of the trademark will be | |||||||
| 20 | years from the date of acquisition. | ||||||
| Instructions: | |||||||
| (a) | Prepare a schedule showing the intangible assets section of Bailey's balance sheet | ||||||
| at December 31, 2012. Show supporting computations in good form. | |||||||
| (b) | Prepare a schedule showing all expenses resulting from the transactions that would | ||||||
| appear on Bailey's income statement for the year ended December 31, 2012. Show | |||||||
| supporting computations in good form. | |||||||
| Franchise Schedule | |||||||
| Description | Amount | ||||||
| Description | Amount | ||||||
| Description | Amount | ||||||
| Patent Schedule | |||||||
| Description | Amount | ||||||
| Description | Amount | ||||||
| Description | Amount | ||||||
| Trademark Schedule | |||||||
| Description | Amount | ||||||
| Description | Amount | ||||||
| Description | Amount | ||||||
| Description | Amount | ||||||
| Description | Amount | ||||||
| Description | Amount | ||||||
| Description | Amount | ||||||
| Trademark Amortization - 2012 | |||||||
| Description | Amount | ||||||
| Description | Amount | ||||||
| Description | Amount | ||||||
| (a) | Bailey Corporation | ||||||
| Intangible Assets (partial balance sheet) | |||||||
| December 31, 2012 | |||||||
| Description | Amount | ||||||
| Description | Amount | ||||||
| Description | Amount | ||||||
| Total intangible Assets | $ - 0 | ||||||
| (b) | Bailey Corporation | ||||||
| Expenses Resulting from Selected Intangible Asset Transactions | |||||||
| For the Year Ended December 31, 2012 | |||||||
| Description | Amount | ||||||
| Description | Amount | ||||||
| Description | Amount | ||||||
| Description | Amount | ||||||
| Description | Amount | ||||||
| Total expenses | $ - 0 |