Case - Augusta Training Shop Snowflakes Sol

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 13
At a glance
Powered by AI
The owner started a service firm to clean vehicles. He acquired initial cash and assets like land, building and a small machine. He purchased several other machines for the business operations and recorded depreciation for the assets using different methods.

The owner started the business with Rs. 1000 cash. He purchased land and building for Rs. 200. He also received land worth Rs. 100 from the government. He purchased a small machine for Rs. 1.

The owner purchased the following machines and their costs: M1 for Rs. 100, M2 for Rs. 100, M3 for Rs. 100, M4 for Rs. 100, M5 for Rs. 100.

Date Trans

01/Jan/20 101
01/Jan/20 102 T
01/Jan/20 103 T
01/Jan/20 104 T
01/Jan/20 105 T

01/Jan/20 106 T
01/Jan/20 107 T
01/Jan/20 108 T
01/Jan/20 109 T
01/Jul/20 110 T
31/Dec/20 111 T
31/Dec/20 112 T
31/Dec/20 113 T
31/Dec/20 114
31/Dec/20 115 T
31/Dec/20 116 T
31/Dec/20 117 T
31/Dec/20 118 T
31/Dec/20 119 T
31/Dec/21 120 T
31/Dec/21 121 T
31/Dec/21 122 T
31/Dec/21 123
31/Dec/21 124 T
31/Dec/21 125 T
31/Dec/21 126 T
31/Dec/21 127 T
31/Dec/21 128 T
Details
Started a service firm. It requires several types of machines for cleaning vechicles
Owner provided cash of 1000
Purchases land and building at 200. An expert values land at 300 and building at 300.
Govt donanted land worth 100 for zero cost.
M1 machines list price is 87; trade discount is 1; import duty; tax 5; insurance cost 1; freight 4
and installation charges 4
Purchased M2 machine for 100
Purchased M3 machine for 100
Purchased M4 machine for 100
Purchased a small machine for 1 rupee
Purchased M5 machine for 100
Service revenue of 1000
Salary expense of 400
Depreciation for 103 transaction
Depreciation for 104 transaction
Depreciation for M1
Depreciation for M2
Depreciation for M3
Depreciation for M4
Depreciation for M5
Service revenue of 1000
Salary expense of 400
Depreciation for 103 transaction
Depreciation for 104 transaction
Depreciation for M1
Depreciation for M2 (depreciation method changed to SL)
Discarding asset M3 for zero
Holding asset for sale M4 for 30
Exchange of M5 with M6 worth 200
Comments

Building useful life 10 years; residual value 0


Land useful life indefinite
useful life 4 years; residual value 10

useful life 4 years; residual value 10


useful life 4 years; residual value 10
useful life 4 years; residual value 10

useful life 4 years; residual value 10

SL
WDV
SL
SL
WDV

SL

SL
SL
SL
87
-1
5
1
4
4
100
trans_no account_type Dr Cr
102 cash 1000.00
102 equity-share capital 1000.00
103 Land 100.00
103 cash 100.00
103 Building 100.00
103 cash 100.00
104 Land 100.00
104 equity-gains 100.00
105 M1 100.00
105 cash 100.00
106 M2 100.00
106 cash 100.00
107 M3 100.00
107 cash 100.00
108 M4 100.00
108 cash 100.00
109 equity-expense 1.00
109 cash 1.00
110 M5 100.00
110 cash 100.00
111 equity-revenue 1000.00
111 cash 1000.00
112 equity-salary expense 400.00
112 cash 400.00
113 dep-expense-building 10.00
113 acc-dep-building 10.00
115 dep-expense-M1 22.50
115 acc-dep-M1 22.50
116 dep-expense-M2 43.77
116 acc-dep-M2 43.77
117 dep-expense-M3 22.50
117 acc-dep-M3 22.50
118 dep-expense-M4 22.50
118 acc-dep-M4 22.50
119 dep-expense-M5 25.01
119 acc-dep-M5 25.01
120 equity-revenue 1000.00
120 cash 1000.00
121 equity-salary expense 400.00
121 cash 400.00
122 dep-expense-building 10.00
122 acc-dep-building 10.00
124 dep-expense-M1 22.50
124 acc-dep-M1 22.50
125 dep-expense-M2 15.41
125 acc-dep-M2 15.41
126 dep-expense-M3 22.50
126 acc-dep-M3 22.50
126 acc-dep-M3 45.00
126 equity-loss 55.00
126 M3 100.00
127 dep-expense-M4 22.50
127 acc-dep-M4 22.50
127 M4-old 30.00
127 equity-loss 25.00
127 acc-dep-M4 45.00
127 M4 100.00
128 dep-expense-M5 32.82
128 acc-dep-M5 32.82
128 acc-dep-M5 57.83
128 M5 100
128 M6 200
128 equity-gains 157.83

5330.84 5330.84
period method dep_expense acc_dep carry_value
1 SL 10 10 90
2 SL 10 20 80
3 SL 10 30 70
4 SL 10 40 60
5 SL 10 50 50
6 SL 10 60 40
7 SL 10 70 30
8 SL 10 80 20
9 SL 10 90 10
10 SL 10 100 0
period method dep_expense acc_dep carry_value
1 SL 22.5 22.5 77.5
2 SL 22.5 45 55
3 SL 22.5 67.5 32.5
4 SL 22.5 90 10
period method dep_expenacc_dep carry_value
1 WDV 43.76587 43.76587 56.23413 period method dep_expenacc_dep
2 WDV 24.61136 68.37722 31.62278 1 SL 15.41138 15.41138
3 WDV 13.83998 82.21721 17.78279 2 SL 15.41138 30.82276
4 WDV 7.782794 90 10 3 SL 15.41138 46.23413
carry_value
40.82276
25.41138
10
period method dep_expenacc_dep carry_value
1 SL 22.5 22.5 77.5
2 SL 22.5 45 55
3 SL 22.5 67.5 32.5
4 SL 22.5 90 10
period method dep_expenacc_dep carry_value
1 SL 22.5 22.5 77.5
2 SL 22.5 45 55
3 SL 22.5 67.5 32.5
4 SL 22.5 90 10
period method dep_expenacc_dep carry_value
1 WDV 25.01058 25.01058 74.989420933
2 WDV 18.75529 43.76587 56.234132519 32.81977
3 WDV 14.06448 57.83035 42.169650343
4 WDV 10.54687 68.37722 31.622776602
5 WDV 7.90904 76.28626 23.713737057
6 WDV 5.930943 82.21721 17.7827941
7 WDV 4.44758 86.66479 13.335214322
8 WDV 3.335214 90 10

You might also like