Solution 9.10

 

DR

Equipment Account 

CR

 

 

 

 

1/1/Y1

Bank a/c

22,000

 

 

 

1/10/Y1

Bank a/c

10,000

31/12/Y1

Bal c/d

32,000

 

 

32,000

 

 

32,000

1/1/Y2

Bal b/d

32,000

1/10/Y2

Disposal a/c

8,000

 

 

 

31/12/Y2

Bal c/d

24,000

 

 

32,000

 

 

32,000

1/1/Y3

Bal b/d

24,000

 

 

 

 

DR

Provision for Depreciation of Equipment Account 

CR

 

 

 

 

31/12/Y1

Bal c/d

3,200

31/12/Y1

P & L a/c

3,200

1/10/Y2

Disposal a/c

800

1/1/Y2

Bal b/d

3,200

31/12/Y2

Bal c/d

4,800

21/12/Y2

P & L a/c

2,400

 

 

5,600

 

 

5,600

 

 

 

1/1/Y3

Bal b/d

4,800

 

DR

Disposal Account 

CR

 

 

 

 

1/10/Y2

Equipment a/c

8,000

1/10/Y2

Depreciation a/c

800

 

 

 

1/10/Y2

Bank a/c

5,000

 

 

 

1/10/Y2

P & L a/c

2,200

 

 

8,000

 

 

8,000

 

DR

Fixtures Account 

CR

 

 

 

 

1/1/Y1

Bank a/c

30,000

31/12/Y1

Bal c/d

30,000

1/1/Y2

Bal b/d

30,000

 

 

 

1/7/Y2

Bank a/c

5,000

31/12/Y2

Bal c/d

35,000

 

 

35,000

 

 

35,000

1/1/Y3

Bal b/d

35,000

 

 

 

 

DR

Provision for Depreciation of Equipment Account 

CR

 

 

 

 

31/12/Y1

Bal c/d

3,750

31/12/Y1

P & L a/c

3,750

 

 

 

1/1/Y2

Bal b/d

3,750

31/12/Y2

Bal c/d

8,125

31/12/Y2

P & L a/c

4,375

 

 

8,125

 

 

8,125

 

 

 

1/1/Y3

Bal b/d

8,125

 

DR

Income Statement (P&L Extract)

CR

 

 

 

 

 

Yr 1

Depreciation - equipment

3,200

 

 

 


Depreciation – fixtures

3,750

 

 

 

 

 

 

 

 

 

Yr 2

Disposal loss

2,200

 

 

 


Depreciation - equipment

2,400

 

 

 


Depreciation – fixtures

4,375

 

 

 

 

Statement of financial position (Extract)

 Non-current assets

Cost

 

Accumulated

Depreciation

Net Book Value

 

Year 1

 

 

 

Equipment

32,000

(3,200)

28,800

Fixtures

30,000

(3,750)

26,250

Year 2

 

 

 

Equipment

24,000

(4,800)

19,200

Fixtures

35,000

(8,125)

26,875