CHAPTER 8 Operating Assets: Property, Plant, and Equipment, Natural Resources, and Intangibles OVERVIEW OF EXERCISES, PROBLEMS, AND CASES Learning Outcomes 1. Understand the balance sheet disclosures for operating assets. Exercises Estimated Time in Minutes Level 11* 30 Mod 2. Determine the acquisition cost of an operating asset. 1 10 Easy 3. Explain how to calculate the acquisition cost of assets purchased for a lump sum. 2 20 Mod 4. Describe the impact of capitalizing interest as part of the acquisition cost of an asset. 12* 5 Easy 5. Compare depreciation methods and understand the factors affecting the choice of method. 3 4 12* 20 15 5 Mod Mod Easy 5 15 Mod 11* 30 Mod 6 7 15 15 Mod Mod 13* 10 Mod 10. Describe the proper amortization of intangible assets. 8 13* 15 10 Easy Mod 11. Explain the impact that long-term assets have on the statement of cash flows. 9 10 5 5 Mod Mod 6. Understand the impact of a change in the estimate of the asset life or residual value. 7. Determine which expenditures should be capitalized as asset costs and which should be treated as expenses. 8. Analyze the effect of the disposal of an asset at a gain or loss. 9. Understand the balance sheet presentation of intangible assets. 12. Understand how investors can analyze a company’s operating assets. *Exercise, problem, or case covers two or more learning outcomes Level = Difficulty levels: Easy; Moderate (Mod); Difficult (Diff) 8-1 8-2 FINANCIAL ACCOUNTING SOLUTIONS MANUAL Learning Outcomes Problems and Alternates Estimated Time in Minutes Level 1. Understand the balance sheet disclosures for operating assets. 6* 30 Mod 2. Determine the acquisition cost of an operating asset. 7* 15 Diff 3. Explain how to calculate the acquisition cost of assets purchased for a lump sum. 1 5 6* 20 40 30 Mod Diff Mod 5. Compare depreciation methods and understand the factors affecting the choice of method. 2 3 6* 7* 8* 10 15 30 15 20 Easy Mod Mod Diff Mod 6. Understand the impact of a change in the estimate of the asset life or residual value. 9* 10 Mod 7. Determine which expenditures should be capitalized as asset costs and which should be treated as expenses. 6* 8* 20 20 Mod Mod 8. Analyze the effect of the disposal of an asset at a gain or loss. 6* 8* 10* 30 20 35 Mod Mod Mod 9. Understand the balance sheet presentation of intangible assets. 6# 11* 30 20 Mod Diff 10. Describe the proper amortization of intangible assets. 4# 6# 9* 11* 15 30 10 20 Mod Mod Mod Mod 11. Explain the impact that long-term assets have on the statement of cash flows. 4 5 10* 11* 15 40 35 20 Mod Diff Mod Diff 4. Describe the impact of capitalizing interest as part of the acquisition cost of an asset. 12. Understand how investors can analyze a company’s operating assets. *Exercise, problem, or case covers two or more learning outcomes # Alternative problem only Level = Difficulty levels: Easy; Moderate (Mod); Difficult (Diff) CHAPTER 8 • OPERATING ASSETS: PROPERTY, PLANT, AND EQUIPMENT, NATURAL RESOURCES, AND INTANGIBLES Learning Outcomes 1. Understand the balance sheet disclosures for operating assets. Cases Estimated Time in Minutes 8-3 Level 1* 3* 20 25 Mod Mod 5 15 Mod 3* 4 6 25 25 10 Mod Mod Mod 1* 20 Mod 2 20 Mod 2. Determine the acquisition cost of an operating asset. 3. Explain how to calculate the acquisition cost of assets purchased for a lump sum. 4. Describe the impact of capitalizing interest as part of the acquisition cost of an asset. 5. Compare depreciation methods and understand the factors affecting the choice of method. 6. Understand the impact of a change in the estimate of the asset life or residual value. 7. Determine which expenditures should be capitalized as asset costs and which should be treated as expenses. 8. Analyze the effect of the disposal of an asset at a gain or loss. 9. Understand the balance sheet presentation of intangible assets. 10. Describe the proper amortization of intangible assets 11. Explain the impact that long-term assets have on the statement of cash flows. 12. Understand how investors can analyze a company’s operating assets. *Exercise, problem, or case covers two or more learning outcomes Level = Difficulty levels: Easy; Moderate (Mod); Difficult (Diff) 8-4 FINANCIAL ACCOUNTING SOLUTIONS MANUAL QUESTIONS 1. Operating assets include property, plant, and equipment and intangibles. Examples of assets considered operating assets are buildings, equipment, land, land improvements, patents, copyrights, and goodwill. Operating assets are important to the long-term future of the company because they are the assets used to produce a product or service sold to customers. The operating assets allow a company to produce a product efficiently and remain competitive with other firms. 2. The acquisition cost of an asset includes all the costs normally necessary to acquire the asset and prepare it for its intended use. Acquisition costs include the purchase price, freight costs, installation costs, taxes paid at the time of purchase, and repairs made to prepare the asset for use. 3. The acquisition cost of assets purchased as a group should be determined by allocating the purchase price on the basis of the proportions of the fair market values to the total fair market value. 4. It is important to separately account for the cost of land and building because the amount allocated to a building represents a depreciable amount, while the amount allocated to land does not. 5. Interest should be capitalized when an asset is constructed by the acquiring company over time, and the asset is not an item of inventory. 6. The decline in usefulness of an operating asset is related to physical deterioration factors, such as wear and tear. It is also related to obsolescence and technological factors and to the repair and maintenance of the asset. The depreciation method chosen should match the decline in usefulness of the asset to the periods benefited by the asset after all factors have been taken into account. However, the company is not required to use the same method for all depreciable assets. 7. The straight-line method is the most popular method of depreciation for several reasons, including its simplicity and ease of application. It is most appropriate for assets that experience a decline in usefulness related to the passage of time. It may also be used by companies that wish to report a stable income over time. 8. When the straight-line method is used, the residual value should be deducted from the acquisition cost to determine the depreciable amount to be allocated over the useful life of the asset. When the double-declining-balance method is used, the residual value is not deducted. However, the asset should not be depreciated to an amount that is lower than the residual value. CHAPTER 8 • OPERATING ASSETS: PROPERTY, PLANT, AND EQUIPMENT, NATURAL RESOURCES, AND INTANGIBLES 8-5 9. Companies may use one method of depreciation for financial reporting and another method for tax purposes because the objectives are different. The accountant’s purpose in recording depreciation for financial reporting purposes is to allocate the original cost of the asset to the periods benefited in a manner that matches the decline in usefulness of the asset. The accountant’s purpose in recording depreciation for tax purposes is to minimize the amount of income tax that must be paid. 10. If an estimate must be changed, the change in estimate should be recorded prospectively over the remaining life of the asset. Past amounts recorded for depreciation are not changed or altered. The remaining depreciable amount should be recorded over the remaining life of the asset, using the revised estimate or estimates of residual value and asset life. 11. A capital expenditure is an amount that must be capitalized or added to the value of the asset. A revenue expenditure is an outlay that should be recorded as an expense in the year incurred. An item should be treated as a capital expenditure if it increases the life or productivity of the asset. Otherwise, the amount should be treated as a revenue expenditure. 12. The gain or loss on the sale of an asset should be calculated as the difference between the selling price and the book value of the asset as of the date of sale. The account Gain on Sale of Asset should appear on the income statement in the other income/expense category. 13. Patents, copyrights, trademarks, and goodwill are examples of intangible assets. Some companies have a separate category on the balance sheet titled Intangibles for such assets. Other companies include intangibles in a category titled Long-Term Assets or in the Other Assets category of the balance sheet. 14. Goodwill represents the difference between the acquisition price paid to acquire a business and the total of the fair market values of the identifiable net assets acquired. Goodwill can be recorded as an asset only when one company acquires another. It cannot be recorded on the basis of internally generated factors that some may refer to as goodwill. 15. An argument in favor of expensing R&D is that it allows comparability among firms, since all firms must record the item as an expense. Also, it is argued that R&D should be expensed because it is very difficult to determine whether an asset exists and, if it does exist, what periods are benefited by the asset. On the other hand, many argue that R&D is an asset and should be recorded on the balance sheet. They believe that if R&D is not recorded, the balance sheet is seriously understated. 8-6 FINANCIAL ACCOUNTING SOLUTIONS MANUAL 16. The current view of the FASB is that some intangible assets have a limited life and should be amortized over their legal life or useful life whichever is shorter. However, some intangible assets are thought to have an “indefinite life” and should not be amortized. This treatment of intangibles has been debated extensively and many disagree with the current view. Some would argue that the value of almost all intangible assets eventually becomes diminished and therefore amortization should be recognized. 17. Amortization should occur over the shorter of the legal life or useful life. For example, a patent has a legal life of 20 years. But if the invention under patent will be useful over only 10 years, then the patent should be amortized over the shorter 10-year period. 18. If an intangible becomes worthless, the asset should be written off as an expense in the period when the decline in value occurs. If the intangible continues to have value but will provide benefit over a period shorter than was originally estimated, the event should be treated as a change in estimate. The portion of the intangible that is unamortized should be amortized over the remaining life of the asset. EXERCISES LO 2 EXERCISE 8-1 ACQUISITION COST The acquisition cost of the asset should be computed as follows: List price Less: Discount Freight Pollution device Architect’s fee Total acquisition cost $ 60,000 (1,200) 1,000 2,500 6,000 $ 68,300 Note: Repair costs of $4,000 are not included because they are not normal or necessary to the acquisition. Insurance cost of $8,000 should be treated as prepaid insurance. Interest cost of $3,000 is not included unless an asset is constructed over time. CHAPTER 8 • OPERATING ASSETS: PROPERTY, PLANT, AND EQUIPMENT, NATURAL RESOURCES, AND INTANGIBLES LO 2 8-7 EXERCISE 8-2 LUMP-SUM PURCHASE 1. The total market value is Land Building Equipment Total $200,000 150,000 250,000 $600,000 Amount allocated to each account should be Land $200,000/$600,000 × $520,000 = $173,333 Building $150,000/$600,000 × $520,000 = $130,000 Equipment $250,000/$600,000 × $520,000 = $216,667 The journal entry would be as follows: Jan. 1 Land Building Equipment Cash To record the purchase of assets for a lump-sum amount. Assets +173,333 +130,000 +216,667 –520,000 = Liabilities 173,333 130,000 216,667 520,000 + Owners’ Equity 2. The amount of depreciation expense that should be recorded for 2007 is as follows: Land = $0 Building$130,000/20 years = $6,500 Equipment$216,667/20 years = $10,833 3. The assets would appear on the balance sheet as follows: Long-term assets: Land Building Less: Accumulated depreciation Equipment Less: Accumulated depreciation Total long-term assets $173,333 $130,000 6,500 $216,667 10,833 123,500 205,834 $502,667 8-8 LO 5 FINANCIAL ACCOUNTING SOLUTIONS MANUAL EXERCISE 8-3 STRAIGHT-LINE AND UNITS-OF-PRODUCTION METHODS Depreciation, accumulated depreciation, and book value for the straight-line method should be as follows: Year 2007 2008 2009 2010 2011 Depreciation $10,800* 10,800 10,800 10,800 10,800 Accumulated Depreciation $10,800 21,600 32,400 43,200 54,000 Book Value $49,200 38,400 27,600 16,800 6,000 *($60,000 – $6,000)/5 years = $10,800 per year The estimated total number of units to be produced is 10,000 + 20,000 + 30,000 + 40,000 + 50,000 = 150,000 units. Depreciation expense per unit = ($60,000 – $6,000)/150,000 units = $0.36 per unit Depreciation, accumulated depreciation, and book value for the units of production should be as follows: Year 2007 2008 2009 2010 2011 Depreciation 10,000 × $0.36 = $ 3,600 20,000 × $0.36 = 7,200 30,000 × $0.36 = 10,800 40,000 × $0.36 = 14,400 50,000 × $0.36 = 18,000 Accumulated Depreciation $ 3,600 10,800 21,600 36,000 54,000 Book Value $56,400 49,200 38,400 24,000 6,000 Students may note that the units of production method results in a depreciation pattern in this exercise that is the opposite of accelerated depreciation. That is appropriate because of the pattern of usage of the asset. 8-9 CHAPTER 8 • OPERATING ASSETS: PROPERTY, PLANT, AND EQUIPMENT, NATURAL RESOURCES, AND INTANGIBLES LO 5 EXERCISE 8-4 ACCELERATED DEPRECIATION 1. Year 2007 2008 2009 2010 2011 Depreciation 40%* × $6,000 = $2,400 40% × 3,600 = 1,440 40% × 2,160 = 864 40% × 1,296 = 518 178** Accumulated Depreciation $2,400 3,840 4,704 5,222 5,400 Book Value $3,600 2,160 1,296 778 600 *Straight-line rate: 100%/5 years = 20%; double the straight-line rate = 40%. **Since the asset should not be depreciated below residual value, the amount to be recorded is $6,000 – $5,222 – $600 = $178. 2. Dec. 31 Depreciation Expense Accumulated Depreciation To record depreciation for 2007. Assets –2,400 = Liabilities 2,400 2,400 + Owners’ Equity –2,400 3. Koffman may believe that the double-declining-balance method best matches the decline in usefulness of the asset with the revenues produced by the asset. Koffman may also choose this method because it allows more depreciation to be taken in the early years of the asset life and thus delays taxes until the later years. LO 6 EXERCISE 8-5 CHANGE IN ESTIMATE 1. Depreciation, accumulated depreciation, and book value for the straight-line method should be as follows: Year 2007 2008 2009 2010 2011 2012 Depreciation $ 8,000* 8,000 15,500** 15,500 15,500 15,500 *($80,000 – $8,000)/9 years = $8,000. **$64,000 – $2,000 = $62,000. $62,000/4 years = $15,500. Accumulated Depreciation $ 8,000 16,000 31,500 47,000 62,500 78,000 Book Value $72,000 64,000 48,500 33,000 17,500 2,000 8-10 FINANCIAL ACCOUNTING SOLUTIONS MANUAL 2. Depreciation for 2007 and 2008 was not wrong. The company used the best information available at that time to develop its estimate of depreciation. The information available in 2009 made it necessary to revise the estimate of depreciation. This illustrates the difference between a change in estimate and a correction of an error. LO 8 1. July 1 EXERCISE 8-6 ASSET DISPOSAL Depreciation Expense Accumulated Depreciation—Asset To record depreciation of asset. ($60,000 – $6,000)/6 years = $9,000 per year. $9,000 × 6/12 = $4,500. Assets –4,500 July 1 = Liabilities + Cash Accumulated Depreciation—Asset Asset Gain on Sale of Asset To record sale of the asset. Assets +40,000 +22,500 –60,000 = Liabilities 4,500 4,500 Owners’ Equity –4,500 40,000 22,500* 60,000 2,500** + Owners’ Equity +2,500 *Accumulated depreciation at time of sale: Depreciation for 2005 and 2006—($9,000 × 2) $18,000 Depreciation for 2007 4,500 Total $22,500 **Gain on sale is calculated as follows: Asset cost Less: Accumulated depreciation Book value Sale price Gain on sale $60,000 22,500 $37,500 40,000 $ 2,500 2. The gain or loss should appear in the Other Income category of the income statement to indicate that it is not part of the normal operating activity of the company. CHAPTER 8 • OPERATING ASSETS: PROPERTY, PLANT, AND EQUIPMENT, NATURAL RESOURCES, AND INTANGIBLES LO 8 1. July 1 EXERCISE 8-7 ASSET DISPOSAL Depreciation Expense Accumulated Depreciation—Asset To record depreciation to July 1. ($60,000 – $6,000)/6 years = $9,000 per year. $9,000 × 6/12 = $4,500. Assets –4,500 July 1 8-11 = Liabilities 4,500 4,500 + Cash Note Receivable Accumulated Depreciation—Asset Loss on Sale of Asset Asset To record sale of the asset. Assets +15,000 +15,000 +22,500 –60,000 = 15,000 15,000 22,500 7,500* 60,000 Liabilities *The loss on sale is calculated as follows: Asset cost Less: Accumulated depreciation Book value Sale price Loss on sale Owners’ Equity –4,500 + Owners’ Equity –7,500 $60,000 22,500 $37,500 30,000 $ 7,500 2. The gain or loss should appear in the Other Expense category of the income statement to indicate it is not part of the normal operating activity of the company. LO 10 EXERCISE 8-8 AMORTIZATION OF INTANGIBLES Trademark is not amortized because it has an indefinite life Amortization expense = $0 Accumulated amortization = $0 Patent amortization Accumulated amortization = $50,000/10 years = $ 5,000 = $5,000 × 6 years = $30,000 Copyright amortization Accumulated amortization = $80,000/20 years = $ 4,000 = $4,000 × 3 years = $12,000 8-12 FINANCIAL ACCOUNTING SOLUTIONS MANUAL LO 11 EXERCISE 8-9 IMPACT OF TRANSACTIONS INVOLVING OPERATING ASSETS ON STATEMENT OF CASH FLOWS Purchase of land: I Proceeds from sale of land: I Gain on sale of land: O Purchase of equipment: I Depreciation expense: O Proceeds from sale of equipment: I Loss on sale of equipment: O LO 11 EXERCISE 8-10 IMPACT OF TRANSACTIONS INVOLVING INTANGIBLE ASSETS ON STATEMENT OF CASH FLOWS Cost incurred to acquire copyright: I Proceeds from sale of patent: I Gain on sale of patent: O Research and development costs: N (not separately reported as an operating activity) Amortization of patent: O MULTI-CONCEPT EXERCISES LO 1,7 EXERCISE 8-11 CAPITAL VERSUS REVENUE EXPENDITURES 1. The following entries should be made to capitalize costs: Jan. 1 Building Cash To record cost of new conveyor system. Assets +40,000 –40,000 = Liabilities 40,000 40,000 + Delivery Truck Cash To record cost of hydraulic lift installed in truck. Assets +5,000 –5,000 = Liabilities + Owners’ Equity 5,000 5,000 Owners’ Equity Note: Some may choose to capitalize the engine overhaul costs of $4,000 and the window repair costs of $10,000. However, both costs appear to keep the asset in its normal operating condition and are more properly treated as expenses. CHAPTER 8 • OPERATING ASSETS: PROPERTY, PLANT, AND EQUIPMENT, NATURAL RESOURCES, AND INTANGIBLES 8-13 2. The entry to record depreciation should be as follows: Dec. 31 Depreciation Expense Accumulated Depreciation—Building Accumulated Depreciation—Truck To record 2007 depreciation. Assets –9,739 –4,583 = Liabilities Original cost Less: Depreciation for 2005 and 2006 Book value Plus: Capitalized costs Depreciable amount Depreciation per year on building = $224,000/23 years = Depreciation per year on truck = $18,333/4 years = 14,322 9,739 4,583 + Owners’ Equity –14,322 Building $200,000 16,000 $184,000 40,000 $224,000 $ Truck $20,000 6,667 $13,333 5,000 $18,333 9,739 $ 4,583 3. The assets should appear on the 2007 balance sheet as follows: Building Less: Accumulated depreciation Truck Less: Accumulated depreciation Total property, plant, and equipment LO 4,5 $240,000 25,739 $ 25,000 11,250 $214,261 13,750 $228,011 EXERCISE 8-12 CAPITALIZATION OF INTEREST AND DEPRECIATION 1. $200,000 + $8,000 = $208,000. 2. The amount of depreciation expense for 2007 is zero because the asset was not completed and put into use until January 1, 2008. The amount of depreciation expense for 2008 is $200,000 + $8,000 – $5,000 = $203,000/20 years = $10,150. 8-14 FINANCIAL ACCOUNTING SOLUTIONS MANUAL EXERCISE 8-13 RESEARCH AND DEVELOPMENT AND PATENTS LO 9,10 a. All research and development costs should be treated as an expense. The 2007 income statement should reflect an expense of $20,000. b. Patent costs should be treated as an asset. The 2007 balance sheet should reflect a Patent account of $10,000 – ($10,000/5 years) = $8,000. c. The $8,000 cost of defending the patent should be added to the patent account and reflected in the 2008 balance sheet. 2007 amortization = $10,000/5 years = $2,000 2008 amortization = $10,000 – $2,000 + $8,000 = $16,000 $16,000/4 years = $ 4,000 PROBLEMS LO 3 PROBLEM 8-1 LUMP-SUM PURCHASE OF ASSETS AND SUBSEQUENT EVENTS 1. Relative fair values: Section 1 Section 2 Section 3 Total (a) (b) (c) $ 630,000 378,000 252,000 $1,260,000 $1,260,000 1,560,000 1,000,000 1 50% $630,000 780,000 500,000 Section 2 30% $378,000 468,000 300,000 50% 30 20 100% 3 20% $252,000 312,000 200,000 2. The purchase of the land has no effect on total assets. Current assets (cash) declines and long-term assets (land) increases and therefore only the composition of assets on the balance sheet is changed. 3. Carter would be concerned with the value assigned to each section if it intended to sell one or two sections and keep others. Carter would want the section it intended to sell to be assigned the highest value in order to defer a gain. The value assigned to buildings would be depreciated; therefore, Carter would want more value assigned to the buildings in order to depreciate them and take advantage of the tax shield. CHAPTER 8 • OPERATING ASSETS: PROPERTY, PLANT, AND EQUIPMENT, NATURAL RESOURCES, AND INTANGIBLES 8-15 PROBLEM 8-2 DEPRECIATION AS A TAX SHIELD LO 5 If the asset is not purchased, the company must pay income tax of $50,000 × 35% = $17,500. If the asset is purchased, the company should record depreciation of $20,000 per year. The amount of income tax the company must pay is $50,000 – $20,000 = $30,000 × 35% = $10,500. The amount of the depreciation tax shield is the amount of income tax saved by purchase of the asset, or $17,500 – $10,500 = $7,000. The depreciation tax shield can also be expressed as the amount of depreciation each year times the tax rate, or $20,000 × 35% = $7,000. PROBLEM 8-3 BOOK VERSUS TAX DEPREICATION LO 5 1. Year 1 2 3 4 5 6 Straight-Line – $ 5,600* 5,600 5,600 5,600 5,600 5,600 $33,600 MACRS $ 6,720 10,750 6,450 3,870 3,870 1,940 $33,600 = Difference $(1,120) (5,150) (850) 1,730 1,730 3,660 $ 0 *$33,600/6 years = $5,600 per year 2. The president is correct that a total of $33,600 will be deducted as depreciation under either method over the six-year life. However, the memo should stress that all other things being equal, Griffith should prefer MACRS for taxes, since it results in the payment of less income tax during the early years in the life of the truck. Money received earlier is preferable to money received later. The memo should also stress that it is important to analyze the tax position of Griffith carefully. A variety of other factors may be important in the choice of a depreciation method for tax purposes. The memo should also stress to the president that not only is it legal, but also it is not a violation of GAAP, to use one method of depreciation for the books and a different one for tax purposes. Using straight-line depreciation for the books will tend to even out the income over the life of the asset and will report higher income in the earlier years than would be reported if an accelerated method, such as MACRS, is used. 8-16 LO 11 1. FINANCIAL ACCOUNTING SOLUTIONS MANUAL PROBLEM 8-4 DEPRECIATION AND CASH FLOW O’HARE COMPANY INCOME STATEMENT FOR THE YEAR ENDED DECEMBER 31, 2007 Service Revenue Depreciation Expense Net Income $100,000 15,000 $ 85,000 2. The amount of the net cash inflow for 2007 is $100,000. 3. The amount of the net income ($85,000) does not equal the amount of the net cash inflow ($100,000) because of depreciation expense. Depreciation is an expense on the income statement but does not involve a cash outlay. For that reason, depreciation must be “added back” to net income to determine the amount of the net cash inflow. 4. If O’Hare develops a cash flow statement using the indirect method, the operating category should appear as follows: Cash Flow from Operating Activities: Net income Plus: Depreciation Net cash from operations LO 11 $ 85,000 15,000 $100,000 PROBLEM 8-5 RECONSTRUCT NET BOOK VALUES USING STATEMENT OF CASH FLOWS 1. Book value of equipment at time of sale: Book value Sales proceeds Loss (gain) on sale $ X – $315,000 = X= $ 35,000 $ 350,000 Book value of copyright at time of sale: Book value Sales proceeds Loss (gain) on sale X – $75,000 = X= X 315,000 $ 35,000 $ X 75,000 $ (55,000) $ (55,000) $ 20,000 CHAPTER 8 • OPERATING ASSETS: PROPERTY, PLANT, AND EQUIPMENT, NATURAL RESOURCES, AND INTANGIBLES 8-17 2. Net book value of property, plant, and equipment at December 31, 2006: Net book value at 12/31/06 Plus purchases during 2007 Less book value of equipment sold during 2007 Less 2007 depreciation Net book value at 12/31/06 $ X 292,000 (350,000) (672,000) $4,459,000 X + $292,000 – $350,000 – $672,000 = X= $4,459,000 $5,189,000 3. Net book value of intangibles at December 31, 2006: Net book value at 12/31/06 Plus payment of legal fees during 2007 Less book value of copyright sold during 2007 Less 2007 amortization Net book value at 12/31/06 $ X 15,000 (20,000) (33,000) $673,000 X + $15,000 – $20,000 – $33,000 = X= $673,000 $711,000 MULTI-CONCEPT PROBLEMS LO 1,3,5,7,8 PROBLEM 8-6 COST OF ASSETS, SUBSEQUENT BOOK VALUES, AND BALANCE SHEET PRESENTATION 1. Values assigned to each asset: a. Value at time of purchase: $14,000 + $4,800 = $18,800 b. Allocation of purchase price: Supplies expense $200/$3,200 × $2,400 = Office furniture $600/$3,200 × $2,400 = Equipment $2,400/$3,200 × $2,400 = $ 150 $ 450 $1,800 c. Value of this Prepaid License Expense: $1,500 d. Cost of truck Less: accumulated depreciation at time of sale [(12,000 – 800) × 5/8] Book value $12,000 7,000 $ 5,000 8-18 FINANCIAL ACCOUNTING SOLUTIONS MANUAL 2. Depreciation or other expense recorded for each asset during 2007: a. ($18,800 – $800)/4 years = $4,500 b. Supplies expense Depreciation of office furniture $450/9 years = Depreciation of equipment $1,800/4 years = $150 $ 50 $450 c. $1,500/3 years = $500 × 11/12 = $458 d. Depreciation $11,200/8 years = $1,400 × 8/12 = $933 Book value at the time of sale Sale price Loss on sale of truck 3. Balance Sheet Presentation: Current assets: Prepaid license expense ($1,500 – $458) Property, plant, and equipment: Truck Office furniture Equipment Less: accumulated depreciation ($4,500 + $50 + $450) Property, plant, and equipment, net LO 2,5 $5,000 4,800 $ (200) $ 1,042 $18,800 450 1,800 $21,050 (5,000) $16,050 PROBLEM 8-7 COST OF ASSETS AND THE EFFECT ON DEPRECIATION 1. $165,000/10 years = $16,500 depreciation. The correct amount of depreciation is $19,700 [($150,000 + $15,000 + $4,000 + $25,000 + $3,000)/10 years]. 2. Reported income in year 1 is $51,500 ($100,000 – $16,500 – $25,000 – $4,000 – $3,000). Reported income should be $80,300 ($100,000 – $19,700). 3. A cost is the amount incurred to acquire an asset or pay an expense, and an expense is the amount of an expired asset or a cost that is incurred to generate revenue. CHAPTER 8 • OPERATING ASSETS: PROPERTY, PLANT, AND EQUIPMENT, NATURAL RESOURCES, AND INTANGIBLES 8-19 PROBLEM 8-8 CAPITAL EXPENDITURES, DEPREICATION, AND DISPOSAL LO 5,7,8 1. The entry to record depreciation for 2006 is Dec. 31 Depreciation Expense Accumulated Depreciation—Building To record depreciation for 2006. ($364,000 – $14,000)/25 = $14,000. Assets –14,000 = Liabilities 14,000 14,000 + Owners’ Equity –14,000 The entries for 2007 are Jan. 1 Repairs Expense Cash, Payables, etc. To record repairs in 2007. Assets –21,000 Jan. 1 = Liabilities 21,000 21,000 + Owners’ Equity –21,000 Building Cash To record pollution control equipment. Assets +42,000 –42,000 = Liabilities 42,000 42,000 + Owners’ Equity The depreciation for 2007 should be calculated as follows: Original cost Less: 2006 depreciation Less: residual value Plus 2007 capitalized costs Depreciable amount Remaining asset life Depreciation $378,000/30 years = Dec. 31 $364,000 (14,000) (14,000) 42,000 $378,000 30 years $ 12,600 Depreciation Expense Accumulated Depreciation—Building To record depreciation for 2007. Assets –12,600 = Liabilities 12,600 12,600 + Owners’ Equity –12,600 8-20 FINANCIAL ACCOUNTING SOLUTIONS MANUAL 2. The pollution control equipment extended the life of the asset and should be capitalized rather than expensed. It is difficult to determine whether Merton would rather expense or capitalize the equipment. If the company can expense the equipment for tax purposes, it would normally desire to do so. 3. Original cost of building Pollution device capitalized Less: 2006 depreciation 2007 depreciation Book value 1/1/2008 Less: 2008 depreciation ($12,600 × 3/12) Book value at sale Sale proceeds Gain on sale $364,000 42,000 (14,000) (12,600) $379,400 3,150 $376,250 392,000 $ 15,750 If the pollution equipment had been expensed (and original life of 25 years was used for depreciation purposes): Original cost Less: Accumulated depreciation ($14,000 × 2 1/4 years) Book value at 4/1/2008 Sale proceeds Gain on sale LO 6,10 $364,000 31,500 $332,500 392,000 $ 59,500 PROBLEM 8-9 AMORTIZATION OF INTANGIBLE, REVISION OF RATE 1. The $85,000 should be recorded as an expense. The $11,900 should be capitalized in a patent account. 2. Reynosa should record $595 of amortization expense each fiscal year: a total of $2,975 ($595 per year × 5 years) = $2,975. $11,900/20 years = $595. 3. Reynosa should record a loss of $8,925 the year ended September 30, 2008. Original cost of patent Less: depreciation for 5 years Book value, 10/1/07 $11,900 2,975 $ 8,925 CHAPTER 8 • OPERATING ASSETS: PROPERTY, PLANT, AND EQUIPMENT, NATURAL RESOURCES, AND INTANGIBLES LO 8,11 8-21 PROBLEM 8-10 PURCHASE AND DISPOSAL OF OPERATING ASSET AND EFFECTS ON STATEMENT OF CASH FLOWS 1. Partial statements of cash flows for 2007: Cash flows from operating activities: Net income Plus depreciation expense Cash flows from investing activities: Purchase of machinery Partial statements of cash flows for 2008: Cash flows from operating activities: Net income Plus: Depreciation expense Loss on sale of machinery Cash flows from investing activities: Purchase of machinery Proceeds from sale of machinery (see below) Book value at time of sale ($104,000 – $12,000 – $12,000) Sale price Loss on sale of machinery $80,000 – X = X= $ XX,XXX 12,000 (104,000) $ XX,XXX 12,000 5,000 (205,000) 75,000 $ 80,000 X $ 5,000 $ 5,000 $ 75,000 2. Castlewood would replace machinery if the replacement would result in additional net income in the future. Any additional revenues generated as a result of a possible increase in production capacity (that is, the ability to make and thus sell more product) and any costs that could be saved by automating the production process (for example, lower wages) would increase net income. On the other hand, this increase would be offset by the costs of acquiring and operating the new machinery. LO 9,10,11 PROBLEM 8-11 AMORTIZATION OF INTANGIBLES AND EFFECTS ON STATEMENT OF CASH FLOWS 1. 2007 amortization expense: Accumulated amortization at 12/31/06 Plus 2007 amortization expense Accumulated amortization at 12/31/07 $102,000 + X = X= $ 102,000 X $ 119,000 $ 119,000 $ 17,000 8-22 FINANCIAL ACCOUNTING SOLUTIONS MANUAL 2. Acquisition cost: Cost of patent Less accumulated amortization at 12/31/07 Carrying value at 12/31/07 X – $119,000 = X= Year acquired: Accumulated amortization at 12/31/07 Divided by annual amortization Years owned It was acquired in 2001 Estimated useful life: Cost of patent Divided by estimated useful life Annual amortization $289,000/X = X= $ X (119,000) $ 170,000 $ 170,000 $ 289,000 $ 119,000 17,000 7 years $ 289,000 X years $ 17,000 $ 17,000 17 years The acquisition cost of $289,000 would have been reported as an outflow in the investing activities section of the 2001 statement of cash flows. 3. Assuming the indirect method is used, the amortization expense relating to the patent would be added back to net income in the cash flows from operating activities section of the statement of cash flows. 4. The proceeds from the sale of $200,000 would be reported as an inflow in the cash flows from investing activities section of the statement of cash flows. In addition, the gain on the sale of $30,000 ($200,000 – $170,000) would be subtracted from net income in the cash flows from operating activities section of the statement of cash flows. CHAPTER 8 • OPERATING ASSETS: PROPERTY, PLANT, AND EQUIPMENT, NATURAL RESOURCES, AND INTANGIBLES 8-23 ALTERNATE PROBLEMS LO 3 PROBLEM 8-1A LUMP-SUM PURCHASE OF ASSETS AND SUBSEQUENT EVENTS 1. Relative fair values: Piece 1 Piece 2 Piece 3 Total (a) (b) (c) $ 200,000 200,000 440,000 $ 840,000 $480,000 680,000 800,000 23.8% 23.8 52.4 100.0% 1 23.8% $114,240 161,840 190,400 Piece 2 23.8% $114,240 161,840 190,400 3 52.4% $251,250 356,320 419,200 2. The purchase does not affect total assets; it affects only the composition of the assets. Cash is a current asset; equipment is a long-term asset. LO 5 PROBLEM 8-2A DEPRECIATION AS A TAX SHIELD If asset is not purchased: Annual income tax is $62,000 × 30% = $18,600 If asset is purchased: Income before tax and depreciation 2007 2008 2009 2010 2011 $62,000 62,000 62,000 62,000 62,000 Depreciation expense $24,000* 14,400 8,640 5,184 7,776** Income before tax $38,000 47,600 53,360 56,816 54,224 Tax 30% $11,400 14,280 16,008 17,045 16,267 Total $75,000 *Straight-line rate = 1/5 or 20%; double-declining-balance rate = 2 × 20% = 40%, 2007 depreciation = 40% × $60,000 = $24,000. **To bring accumulated depreciation to $60,000. 8-24 FINANCIAL ACCOUNTING SOLUTIONS MANUAL Total tax if not purchased: $18,600 × 5 years = Total tax if purchased = Depreciation tax shield $93,000 75,000 $18,000 The tax shield if Rummy uses the straight-line method is $60,000 × 30%, or $18,000. Rummy would choose accelerated depreciation because the company would save tax earlier. LO 5 1. Year 1 2 3 4 5 6 PROBLEM 8-3A BOOK VERSUS TAX DEPRECIATION Straight-Line $ 4,700* 4,700 4,700 4,700 4,700 4,700 $28,200 – MACRS $ 5,650 9,025 5,400 3,250 3,250 1,625 $28,200 = Difference $ (950) (4,325) (700) 1,450 1,450 3,075 $ 0 *$28,200/6 years = $4,700 per year 2. The president is correct that a total of $28,200 will be deducted as depreciation under either method over the six-year life. However, the memo should note that all other things being equal, Payton should prefer MACRS for taxes, since it results in lower taxes during the early years in the life of the truck. Money received earlier is preferable to money received later. LO 11 PROBLEM 8-4A AMORTIZATION AND CASH FLOW 1. 2007 income = $500,000 – $62,500 – $50,000 = $387,500. 2. Cash on hand, December 31, 2007 = $500,000 – $62,500 = $437,500. 3. Cash increased from revenue and decreased by cash expenses. The amount is different than income for 2007 because amortization, like depreciation, is an expense but not a cash outflow. The cost of long-term assets like a copyright is a cash outflow when it is purchased. CHAPTER 8 • OPERATING ASSETS: PROPERTY, PLANT, AND EQUIPMENT, NATURAL RESOURCES, AND INTANGIBLES LO 11 8-25 PROBLEM 8-5A RECONSTRUCT NET BOOK VALUES USING STATEMENT OF CASH FLOWS 1. Book value of land at time of sale: Book value Sales proceeds Loss (gain) on sale $ X – $187,000 = X= $ 17,000 $ 204,000 Book value of trademark at time of sale: Book value Sales proceeds Loss (gain) on sale X – $121,000 = X= X 187,000 $ 17,000 $ X 121,000 $ (7,000) $ (7,000) $ 114,000 2. Net book value of property, plant, and equipment at December 31, 2006: Net book value at 12/31/06 Plus purchases during 2007 Less book value of land sold during 2007 Less 2007 depreciation Net book value at 12/31/07 $ X 277,000 (204,000) (205,000) $1,555,000 X + $277,000 – $204,000 – $205,000 = X= $1,555,000 $1,687,000 3. Net book value of intangibles at December 31, 2006: Net book value at 12/31/06 Plus payment of legal fees during 2007 Less book value of trademark sold during 2007 Less 2007 amortization Net book value at 12/31/07 $ X 6,000 (114,000) (3,000) $ 34,000 X + $6,000 – $114,000 – $3,000 = X= $ 34,000 $ 145,000 8-26 FINANCIAL ACCOUNTING SOLUTIONS MANUAL ALTERNATE MULTI-CONCEPT PROBLEMS LO 1,5,8,9,10 PROBLEM 8-6A COST OF ASSETS, SUBSEQUENT BOOK VALUES, AND BALANCE SHEET PRESENTATION Depreciation or amortization and book values a. Depreciation should be calculated as follows: Original cost Add: cab/oven Total cost Less: Residual value Depreciable amount $ 16,000 10,900 $ 26,900 300 $ 26,600 Depreciation expense $26,600/5 years Book value: Total cost Accumulated depreciation Book value $ 5,320 $ 26,900 5,320 $ 21,580 b. Depreciation: $2,700 × 66 2/3%* = $1,800 *Straight-line rate = 100%/3 = 33 1/3%, double-declining-balance rate = 66 2/3%. Book value: $2,700 – $1,800 = $900 c. Depreciation: ($8,000 – 1,000)/8 × 3/12 = $219 Book value at time of sale: Accumulated depreciation = ($8,000 – $1,000) × 5/8 = $4,375 Book value = $8,000 – $4,375 = $3,625 Book value Sale price Loss on sale d. Amortization: $14,000/4 years = $3,500 $3,500 × 6/12 = $1,750 Book value: $14,000 – $1,750 = $12,250 $3,625 1,500 $2,125 CHAPTER 8 • OPERATING ASSETS: PROPERTY, PLANT, AND EQUIPMENT, NATURAL RESOURCES, AND INTANGIBLES LO 2,5 8-27 PROBLEM 8-7A COST OF ASSETS AND EFFECT ON DEPRECIATION 1. The proper cost to record for the acquisition is $190,000 ($168,000 + $16,500 + $4,400 + $1,100). All costs, except the operating costs for the first year, should be capitalized as part of the cost of the equipment. The operating costs of $26,400 should be expensed. 2. Depreciation reported in year 1 is $21,640 ($216,400/10). Depreciation that should have been reported is $19,000 [($168,000 + $16,500 + $4,400 + $1,100)/10]. Operating costs are not included in the cost of the asset. 3. Key reported income of $55,000 – $21,640, or $33,360. The correct amount of income should be as follows: Income before equipment cost Depreciation Operating expenses Net income $ 55,000 (19,000) (26,400) $ 9,600 4. Key should not include operating costs in the value of the asset recorded on the balance sheet. The effect of this error is to overstate assets on the balance sheet. LO 7,8 PROBLEM 8-8A CAPITAL EXPENDITURES, DEPRECIATION, AND DISPOSAL 1. 2006 Depreciation = [($612,000 – $12,000)/25 years)] = $24,000 2007 Depreciation = [($612,000 + $87,600 – $30,000 – $24,000)/24)] = $26,900 2. The cost of the fire equipment increased the value of an asset that will last for more than one year. The cost would have been expensed if it was maintenance. Wagner would prefer to expense the cost of the fire equipment for taxes in order to take advantage of the tax shield immediately. However, Wagner would prefer to capitalize the cost for accounting purposes in order to better match revenue with the costs incurred to generate that revenue. 3. Loss at sale = $612,000 + $87,600 – $24,000 – $26,900 – $360,000 = $288,700 Loss on sale if fire equipment is expensed = $612,000 – $24,000 – $24,000 – $360,000 = $204,000 8-28 FINANCIAL ACCOUNTING SOLUTIONS MANUAL LO 6,10 PROBLEM 8-9A AMORTIZATION OF INTANGIBLE, REVISION OF RATE 1. The $350,000 of cost that represents research and development should be treated as an expense in the year of acquisition, 2002. The $23,800 of costs that represents the patent should be treated as an intangible asset and amortized over the 20-year time period. 2. Maciel should record amortization expense of $23,800/20 years, or $1,190 per year. 3. The book value of the patent after 5 years of amortization is: $23,800 – (5 × $1,190) = $17,850. Since the patent is worthless, the amount of $17,850 should be recorded as a loss. LO 8,11 PROBLEM 8-10A PURCHASE AND DISPOSAL OF OPERATING ASSET AND EFFECTS ON STATEMENT OF CASH FLOWS 1. Partial statements of cash flows for 2007: Cash flows from operating activities: Net income Plus depreciation expense Cash flows from investing activities: Purchase of delivery truck Partial statements of cash flows for 2008: Cash flows from operating activities: Net income Plus depreciation expense Loss on sale Cash flows from investing activities: Purchase of delivery truck Proceeds from sale of machinery (see below) $XX,XXX 8,000 (45,000) $XX,XXX 8,000 12,000 (80,000) 17,000 Book value at time of sale ($45,000 – $8,000 – $8,000) Sale price Loss on sale of machinery $ 29,000 X $ 12,000 $29,000 – X = X= $ 12,000 $ 17,000 2. Mansfield would replace the medium-sized delivery truck with a larger truck if the replacement would result in additional net income in the future. Any additional revenues generated as a result of Mansfield’s ability to deliver and sell more product would increase net income. On the other hand, this increase would be offset by the costs of acquiring and operating the new delivery truck. CHAPTER 8 • OPERATING ASSETS: PROPERTY, PLANT, AND EQUIPMENT, NATURAL RESOURCES, AND INTANGIBLES LO 9,10,11 8-29 PROBLEM 8-11A AMORTIZATION OF INTANGIBLES AND EFFECTS ON STATEMENT OF CASH FLOWS 1. 2007 amortization expense: Accumulated amortization at 12/31/06 Plus 2007 amortization expense Accumulated amortization at 12/31/07 $1,510,000 + X = X= 2. Acquisition cost: Cost of patent Less accumulated amortization at 12/31/07 Carrying value at 12/31/07 X – $1,661,000 = X= Year acquired: Accumulated amortization at 12/31/07 Divided by annual amortization Years owned It was acquired in 1997 Estimated useful life: Cost of patent Divided by estimated useful life Annual amortization $3,018,000/X = X= $ 1,510,000 X $ 1,661,000 $ 1,661,000 $ 151,000 $ X (1,661,000) $ 1,357,000 $ 1,357,000 $ 3,018,000 $ 1,661,000 151,000 11 years $ 3,018,000 X years $ 151,000 $ 151,000 20 years The acquisition cost of $3,018,000 would have been reported as an outflow in the Investing Activities section of the 1997 statement of cash flows. 3. Assuming that the indirect method is used, the amortization expense relating to the patent would be added back to net income in the Cash Flows from Operating Activities section of the statement of cash flows. 4. The proceeds from the sale of $1,700,000 would be reported as an inflow in the Cash Flows from Investing Activities section of the statement of cash flows. In addition, the gain on the sale of $343,000 ($1,700,000 – $1,357,000) would be deducted from net income in the Cash Flows from Operating Activities section of the statement of cash flows. 8-30 FINANCIAL ACCOUNTING SOLUTIONS MANUAL CASES READING AND INTERPRETING FINANCIAL STATEMENTS LO 1,9 CASE 8-1 LIFE TIME FITNESS 1. A note to the statements indicates the company has land, buildings, leasehold improvements, construction in progress, and equipment. The equipment account is broken into various types of equipment. 2. The company uses the straight-line method of depreciation. 3. The estimated useful life varies from 3 to 5 years for some types of equipment to 40 years for some buildings. 4. The property and equipment has accumulated depreciation of $102,341,000 at December 31, 2004, and book value of $503,690,000 at that date. 5. The statement of cash flows indicates purchases of $156,674,000 and cash received from sales of property and equipment of $2,139,000. LO 11 CASE 8-2 LIFE TIME FITNESS’S STATEMENT OF CASH FLOWS 1. The statement of cash flows indicates purchases of property and equipment of $156,674,000. 2. The statement of cash flows indicates sales of property and equipment of $2,139,000. 3. Depreciation and amortization is indicated in the cash flows statement as $29,665,000. Depreciation is not a cash flow. It is listed in the operating activities category of the cash flows statement when using the indirect method because it is necessary to eliminate the items that did not involve cash. CHAPTER 8 • OPERATING ASSETS: PROPERTY, PLANT, AND EQUIPMENT, NATURAL RESOURCES, AND INTANGIBLES 8-31 MAKING FINANCIAL DECISIONS LO 1,5 CASE 8-3 COMPARING COMPANIES ACCELERATED COMPANY INCOME STATEMENT FOR THE YEAR ENDED DECEMBER 31, 2007 Sales Cost of goods sold Gross profit Administrative costs Depreciation expense Operating expenses Income before tax Tax expense (40%) Net income $720,000 360,000 $360,000 $ 96,000 144,000 240,000 $120,000 48,000 $ 72,000 Since the balance of the Accumulated Depreciation account for Straight Company is $240,000 and the depreciation expense is $120,000 per year, the assets must be two years old. The amount of depreciation expense for Accelerated Company on the double-declining-balance method is as follows: 2003: $600,000 × 40% = $240,000. 2004: $600,000 – $240,000 = $360,000 × 40% = $144,000. The analyst should consider the difference in the cash flows of the two companies. Accelerated Company has a lower net income but actually has a higher cash inflow. This occurs because the depreciation expense results in a tax savings. It is not entirely accurate to say that depreciation is a “noncash” expense because it results in a real cash savings in the form of lower income tax. LO 5 CASE 8-4 DEPREICATION ALTERNATIVES For accounting purposes, the company should use straight-line depreciation because it will better match the cost using the asset with the equal production levels. For taxes, the company should also use the straight-line method because the increasing tax rates will yield a higher cash savings from the tax shield. Depreciation is not a cash outflow, but the tax savings results in a cash inflow because of reduced tax liability. 8-32 FINANCIAL ACCOUNTING SOLUTIONS MANUAL ETHICAL DECISION MAKING LO 3 CASE 8-5 VALUING ASSETS Students should be asked to determine the impact of using the first appraisal versus the second appraisal. Both appraisals result in a total increase in assets of $20,000 ($220,000 – $200,000), but they differ in the amount allocated to the land account. Students should see that a second opinion may have been necessary to accurately appraise the property, but, on the other hand, the appraisal may have been requested to maximize the amount allocated to the depreciable asset, the building. Students should be asked about the nature of the appraisal process. Is it possible for two appraisers to have different estimates of the fair market value? Should the accountant always accept the first appraisal? When is it acceptable to seek another opinion? Are Terry and Tammy unethical simply because they sought a separate opinion? The instructor may wish to draw a parallel to “opinion-shopping” on the part of clients who seek an opinion of auditors or public accountants. It appears that the concept of neutrality has been violated in this case. It is not wrong for Terry and Tammy to seek a second appraisal if their motive was to develop an accurate, unbiased measure of the land and building. However, if their motive was to minimize the amount allocated to the land account, their actions must be questioned. LO 5 CASE 8-6 DEPRECIATION ESTIMATES Both methods will result in the total cost of the asset being recorded on the income statement over the life of the asset. However, depreciating the asset is much more preferable because it matches the cost evenly over the asset’s life. You should try to convince the manager that it is not correct to depreciate the asset over a longer life and then record a large loss in the third year. If the manager is not convinced, you may have to consider whether the matter should be discussed with his superior and/or the company’s auditors. REAL WORLD PRACTICE 8.1 Depreciation and amortization is indicated in the cash flows statement as $29,665,000. The notes indicate the company uses the straight-line method. CHAPTER 8 • OPERATING ASSETS: PROPERTY, PLANT, AND EQUIPMENT, NATURAL RESOURCES, AND INTANGIBLES 8-33 SOLUTION TO INTEGRATIVE PROBLEM Part 2 1. PEK COMPANY INCOME STATEMENT FOR THE YEAR ENDED DECEMBER 31, 2007 Sales Cost of goods sold Gross profit Depreciation on plant equipment Depreciation on buildings Interest expense Other expenses Income before taxes Income tax expense (30% rate) Net income $1,250,000 636,500 $ 613,500 $85,400* 12,000 55,400** 83,800 236,600 $ 376,900 113,070 $ 263,830 *$58,400 + ($270,000/10 years). **$33,800 + ($270,000 × 8%). PEK COMPANY STATEMENT OF CASH FLOWS FOR THE YEAR ENDED DECEMBER 31, 2007 Cash flows from operating activities: Net income Adjustments to reconcile net income to net cash provided by operating activities (includes depreciation expense) Net cash provided by operating activities Cash flows from financing activities: Dividends Net increase in cash *$83,200 + $27,000 additional depreciation. Supplemental Schedule of Noncash Investing and Financing Activities: Acquisition of equipment in exchange for a note of $270,000. $263,830 110,200* $374,030 (35,000) $339,030 8-34 2. FINANCIAL ACCOUNTING SOLUTIONS MANUAL PEK COMPANY INCOME STATEMENT FOR THE YEAR ENDED DECEMBER 31, 2007 Sales Cost of goods sold Gross profit Depreciation on plant equipment Depreciation on buildings Interest expense Other expenses Income before taxes Income tax expense (30% rate) Net income $1,250,000 636,500 $ 613,500 $107,491* 12,000 55,400 83,800 258,691 $ 354,809 106,443 $ 248,366 *$58,400 + $49,091. PEK COMPANY STATEMENT OF CASH FLOWS FOR THE YEAR ENDED DECEMBER 31, 2007 Cash flows from operating activities: Net income Adjustments to reconcile net income to net cash provided by operating activities (includes depreciation expense) Net cash provided by operating activities Cash flows from financing activities: Dividends Net increase in cash *$83,200 + $49,091 additional depreciation. Supplemental Schedule of Noncash Investing and Financing Activities: Acquisition of equipment in exchange for a note of $270,000. $ 248,366 132,291* $ 380,657 (35,000) $ 345,657 CHAPTER 8 • OPERATING ASSETS: PROPERTY, PLANT, AND EQUIPMENT, NATURAL RESOURCES, AND INTANGIBLES 8-35 3. a. LIFO cost of goods sold: 40,000($3.25) = $130,000 60,000($3.10) = 186,000 75,000($3.00) = 225,000 40,000($2.50) = 100,000 30,000($2.20) = 66,000 5,000($2.10) = 10,500 Total LIFO cost of goods sold Total FIFO cost of goods sold Increase in cost of goods sold $717,500 636,500 $ 81,000 b. Additional cost of goods sold Times the tax rate Decrease in income tax expense $ 81,000 30% $ 24,300 c. Additional cost of goods sold Decrease in income taxes Decrease in net income $ 81,000 24,300 $ 56,700 4. a. Sales on account Times estimated uncollectibles Increase in other expenses $800,000 3% $ 24,000 b. Increase in other expenses Times the tax rate Decrease in income tax expense $ 24,000 30% $ 7,200 c. Increase in other expenses Decrease in income taxes Decrease in net income $ 24,000 7,200 $ 16,800