Professional Documents
Culture Documents
65,200
65,200
2. For this second part of the question, you were to assume total purchase cost is
$53,000 (this is for exam marking purposes so any mistakes dont
Cost of the Asset
Residual value
Depreciable amount
Reducing balance rate
Year 1
Year 2
Year 3
Year 4
(2*25%)
53,000
3,000
50,000
50%
Depreciation Accumulated
Book value at
per year
depreciation
year end
26,500
26,500
26,500
13,250
39,750
13,250
6,625
46,375
6,625
3,313
49,688
3,313
49,688
Calculations:
Year 1: Depreciation = 53,000 * 50% = 26,500
Year 2: Depreciation = 26,500 * 50% = 13,250
Year 3: Depreciation = 13,250 * 50% = 6,625
Year 4: Depreciation = 6,625 * 50% = 3,313
Note: The total amount of depreciation (accumulated depreciation) after 4 years ($49,688)
is not exactly the same as the depreciable amount ($50,000) because of the inaccuracy
using the simplified formula. Therefore the book value is also not exactly the same as the
residual value.
3.
First bring depreciation up to date:
Cost = 110,000/10 years = 11,000 depreciation per year/2 (used half year in current
year) = $5,500
Dr Depreciation expense
$5,500
Cr Accumulated Depreciation
$5,500
$40,000
$38,500
$1,500
Dr New machine
$150,000
Dr Accumulated depr. (old machine)$71,500
Cr Old machine
Cr Gain on sale of asset
Cr Cash
$110,000
$1,500
$110,000
4.
Dr Land
$500,000
Cr Asset Revaluation Reserve
$500,000
8. Jon also decides to re-value the land of his factory to $1,500,000. This is the first time
Jon is re-valuing the land which had an original cost of 2,000,000. Journalise the entry
necessary. (3 marks)
57,700
57,700
6.
Cost of the Asset
Residual value
Depreciable amount
Depreciation rate
Year 1
Year 2
Year 3
Year 4
53,000
3,000
50,000
25%
Depreciation
Accumulated
BV at year
per year
Depreciation
end
12,500
12,500
40,500
12,500
25,000
28,000
12,500
37,500
15,500
12,500
50,000
3,000
50,000
Calculations:
Year 1 to 4: Depreciation = 50,000 * 25% = 12,500
7.
First bring depreciation up to date:
Cost = 110,000/10 years = 11,000 depreciation per year/2 (used half year in current
year) = $5,500
Dr Depreciation expense
$5,500
Cr Accumulated Depreciation
$5,500
Book value at beginning of the year: $44,000
Less depreciation current year
($5,500)
Book value at disposal
$38,500
[Accumulated depreciation at disposal = original cost ($110,000) less BV at disposal
($38,500) = $71,500)
Trade in value
Less BV at disposal
Loss on disposal
$30,000
$38,500
$8,500
Dr New machine
$150,000
Dr Accumulated depr. (old machine)$71,500
Dr Loss on sale of asset
$8,500
Cr Old machine
Cr Cash
$110,000
$120,000
Dr Revaluation expense
Cr Land
$500,000
8.
$500,000
Required:
9. What is the maximum cost that can be included as part of the trucks purchase cost, as
allowed by the accounting standards? Please journalise this transaction (5 marks)
10. Calculate the depreciation, accumulated depreciation and net book value for each of
the four years of the trucks life, using the units of production assuming the km driven
in year 1 to 4 are 17,000km; 16,000km; 15,000km and 14,000km respectively. For
this section only please assume (part 2 only) the total recorded original cost of the
truck, which includes the purchase price and all other allowable costs, is $53,000. It is
suggested to use a table format to answer this question. (7 marks)
11. Calculate and journalise all entries relating to the disposal of the old glazing machine.
Show your workings. Assume the disposal happened at 1 January which is half year
into your financial year. (5 marks)
12. Jon also decides to re-value the land of his factory with a current book value of
$2,000,000 to $1,700,000. There is also an account called Asset Revaluation Reserve
(Land) that has a credit balance of $500,000. Journalise the entry necessary. (3
marks)
63,000
63,000
10.
Cost of the Asset
Residual value
Depreciable amount
Depreciation rate (50,000/60,000km)
Year 1
Year 2
Year 3
Year 4
53,000
3,000
50,000
0.83 cents per km
km travelled Depreciation
Accumulated BV at year
per year
per year
Depreciation end
17,000
14,167
14,167
38,833
16,000
13,333
27,500
25,500
15,000
12,500
40,000
13,000
*12,000
10,000
50,000
3,000
60,000
50,000
Calculations:
Year 1: Depreciation = 17,000km * 0.83 = 14,167
Year 2: Depreciation = 16,000km * 0.83 = 13,333
Year 3: Depreciation = 15,000km * 0.83 = 12,500
Year 4: Depreciation = 12,000km * 0.83 = 10,000
* Even though 14,000km were driven in this year the maximum depreciation for
that year left is 12,000km
11.
First bring depreciation up to date:
Cost = 100,000/10 years = 10,000 depreciation per year/2 (used half year in current
year) = $5,000
Dr Depreciation expense
$5,000
Cr Accumulated Depreciation
$5,000
Book value at beginning of the year: $55,000
$40,000
($50,000)
($10,000)
Dr New machine
$150,000
Dr Accumulated depr. (old machine) $60,000
Dr Loss on sale of asset
$10,000
Cr Old machine
Cr Cash
$110,000
$110,000
$300,000
12.
$300,000
Partnerships question 1
Jane Doe formed a partnership with Jack Jones to start a business offering cleaning services
in Sydney. Jane contributes cash of $100,000 and equipment she purchased a year ago for
$25,000 with a current market value of $20,000. Jack contributes machinery he purchased a
year ago for $40,000, with a current market value of $30,000. The partners decide to split the
first $30,000 of their profits/losses in proportion to their capital contributions to the
partnership, and any additional profits/losses in the proportions of 60% to Jane and 40% to
Jack.
Their business turns out to be quite successful, and earns a profit of $50,000 in their first
year. Michael Williams is impressed at Jane and Jacks management of the business, and
offers $20,000 cash to them personally for a 10% stake in the partnership. Jack and Jane
accept this offer, sharing the cash equally and give Michael 10% of the partnership capital.
This 10% capital is contributed in the proportion of their initial capital contributions when
starting the business.
The partnership earns a lower profit of $15,000 in their second year, which they agree to split
in proportion to their current capital balances. Finally, the partners revalue their machinery
upwards by $20,000, and equipment downwards by $10,000, and distribute any revaluations
equally.
Required: Please journalise all transactions relevant for the above events.
$120,000
$30,000
Note: Jane contributes 120,000 of 150,000 in total capital (80%), therefore Jack contributes
20%.
2. Journalise the distribution of profit in year 1
Jane profit share ($30,000*80% + 60%*$20,000) = $36,000
Jack profit share ($30,000*20% + 40%*$20,000) = $14,000
Dr. Income summary
$50,000
Cr Jane Doe Capital
Cr Jack Jones Capital
$36,000
$14,000
$20,000
$10,500
$3,000
$1,500
$3,333.33
$3,333.33
$3,333.33
Partnerships question 2
Mandy, Dave and Bill form a partnership to start a business selling toys. Mandy provides
cash of $60,000, while Dave contributes toys he bought a year ago for $30,000, and with a
market value of $40,000. Bill contributes $30,000 to purchase equipment for moving large
boxes of toys. All partners agree that profits/losses will be split equally.
The toy shop performs surprisingly well, and at the end of its first year, reports a profit of
$60,000. Mandy and Dave agree to contribute another $25,000 each to the partnership, to
allow an expansion of the business into two toy stores. All partners agree that profits in the
future will be split 40% to Mandy, 40% to Dave, and 20% to Bill. The partnership earns a
profit of $80,000 in its second year.
Bill is quite upset that Mandy and Dave are earning double the profit share that he does, and
he requests to exit the partnership. He agrees to accept a $50,000 payout from the
partnership, and any bonus or loss received or incurred by Mandy and Dave in relation to
Bills partnership payout, is shared 60% by Mandy and 40% by Dave.
Required: Please journalise all transactions relating to the above events.
$60,000
$40,000
$30,000
$20,000
$20,000
$20,000
$25,000
$25,000
$32,000
$32,000
$16,000
$50,000
$9,600
$6,400
Partnerships question 3
Will and Kate form a partnership selling royal souvenirs to tourists. Both contribute cash of
$20,000 each to commence the partnership, but Kate also contributes $20,000 in souvenirs to
the business, while Will additionally contributes $30,000 in equipment to move the
souvenirs. They agree that any profits/losses will be shared equally.
The partnership struggles from the beginning, with tourists not really purchasing their
products. Within 6 months, both Will and Kate agree to go their separate ways, and
terminate the partnership.
Here is a brief of their balance sheet:
Assets:
Cash
$15,000
Inventory
$15,000
$25,000
$20,000
Kate capital
$10,000
Subsequently, the equipment is sold for $20,000. The souvenirs are sold at a fire sale,
yielding cash revenues equal to half their cost as reported in the asset section above.
Required: Journalise the formation of the partnership, and dissolution of the partnership.
$50,000
$40,000
$25,000
$15,000
$25,000
$13,750
$3,750
$17,500
$2,000
$9,000
Interest Paid
$3,000
Dividends Received
$4,000
Dividends Paid
$5,000
Amortisation Expense
$12,000
$45,000
$30,000
New machinery purchased for $50,000 cash - half paid now, remainder to be paid next year.
Old machinery sold for cash payment
$40,000
Rent paid
$25,000
Depreciation
$65,000
$15,000
Required:
1. What is the cash flow from operations?
2. What are the net investing cash flows?
3. What is the net financing cash flow?
4. If their ending 2012 bank balance is $815,000, what was the starting 2012 bank balance?
$45,000
$4,000
$2,000
($3,000)
($25,000)
$23,000
($25,000)
$40,000
$15,000
($5,000)
($15,000)
($30,000)
($50,000)
Calendar year
2009
2010
Cash at Bank
$10,000
$25,000
Acs Receivable
$6,000
$9,000
Acs Payable
$7,000
$12,000
Prepaid Insurance
$10,000
$6,000
Unearned revenues
$14,000
$7,000
Interest payable
$8,000
$4,000
Inventory
$12,000
$16,000
Motor vehicles
$100,000
$90,000
$40,000
$55,000
Johns Pty Ltd sold some equipment for $18,000 in 2010. Its original cost was $25,000, and
its accumulated depreciation till the time of sale was $5,000. It purchased a replacement
vehicle on the last day of the 2010 calendar year. The net profit after tax for the 2010
calendar year was $25,000, and the 2009 calendar year was $15,000
$25,000
$20,000
$2,000
$38,000
$5,000
$4,000
($3,000)
($7,000)
($4,000)
($4,000)
$500,000
COGS
($200,000)
Interest revenue
$20,000
Depreciation Expense
($15,000)
Taxation expense
($20,000)
Amortisation expense
($5,000)
$7,000
($2,000)
Salary expense
($125,000)
There are no other profit and loss accounts this period, than those given above.
Acs Payable up
$4,000
$7,000
$17,000
$10,000
Inventory up
$12,000
$20,000
Unearned Revenues up
$10,000
$20,000
$12,000
$5,000
$500,000
$20,000
$7,000
($200,000)
($15,000)
($20,000)
($5,000)
($2,000)
($125,000)
$160,000
$160,000
$15,000
$5,000
$2,000
Subtract:
Gain on sale of equipment
($7,000)
Add back:
Acs Payable increase
Unearned Revenues increase
Interest receivable decrease
$3,000
$10,000
$7,000
Subtract:
Salary payable decrease
Inventory increase
($7,000)
($8,000)
$180,000