Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 14

Problem 31-1

1) Annual Depreciation 900,000.00


3

annual dep expense 300,000.00

Original Life of the asset Original cost of the asset


Annual depreciation

4,500,000.00
300,000.00

15

2) Cost Revaluation Appreciation


Machinery 4,500,000.00 7,200,000.00 2,700,000.00
Accum. Dep. 900,000.00 1,440,000.00 540,000.00
CV/SV/RS 3,600,000.00 5,760,000.00 2,160,000.00

Machinery 2,700,000.00
Accumulated Depreciation 540,000.00
Revaluation Surplus 2,160,000.00

3) Based on Sound Value/remaining useful life = 480,000.00

Depreciation Expense 480,000.00


Accumulated Depreciation 480,000.00

4) Revaluation Surplus 180,000.00


Retained earnings 180,000.00

Problem 31-2

1) Annual Depreciation 750,000.00


5

depreciation expense 150,000.00

Original Life of the asset Original cost of the asset


Annual depreciation

3,000,000.00
150,000.00
20

2) Cost Revaluation Appreciation


Equipment 3,000,000.00 4,800,000.00 1,800,000.00
Accum. Dep. 750,000.00 1,200,000.00 450,000.00
CV/SV/RS 2,250,000.00 3,600,000.00 1,350,000.00

Machinery 1,800,000.00
Accumulated Depreciation 450,000.00
Revaluation Surplus 1,350,000.00

3) Based on Sound Value/remaining useful life = 240,000.00

Depreciation Expense 240,000.00


Accumulated Depreciation 240,000.00

4) Revaluation Surplus 90,000.00


Retained earnings 90,000.00

Proportional App

1) Cost Revaluation
Building 5,000,000.00 8,000,000.00
Accum. Dep. 1,250,000.00 2,000,000.00
CV/SV/RS 3,750,000.00 6,000,000.00

8,000,000.00

40-10 = 30 YEARS 30 YEARS


40 YEARS

75%
Building 3,000,000.00
Accum Depreciation 750,000.00
Revaluation Surplus 2,250,000.00

Elimination App
1) Accumulated Depreciation 1,250,000.00
Buidling

Building 2,250,000.00
Revaluation Surplus

1)
Cost Revaluation
Equipment 6,500,000.00 9,200,000.00
Less: Residual value 200,000.00 200,000.00
Depreciable Amount 6,300,000.00 9,000,000.00
Less: Accumulated Dep. 1,000,000.00 1,500,000.00
CV/SV/RS 5,300,000.00 7,500,000.00

Equipment 2,700,000.00
Accum. Dep. 500,000.00
Revaluation Surplus 2,200,000.00

2) Cash 8,000,000.00
Accum. Dep. 2,250,000.00
Equipment 9,200,000.00
Gain on Sale of equipmen 1,050,000.00

Revaluation Surplus 1,980,000.00


Retained Earnings 1,980,000.00

Cost Revaluation Appreciation


Building 20,000,000.00 30,000,000.00 10,000,000.00
Less: Residual value 4,000,000.00 4,000,000.00 -
Depreciable Amount 16,000,000.00 26,000,000.00 10,000,000.00
Less: Accumulated Dep. 9,000,000.00 13,000,000.00 4,000,000.00
CV/SV/RS 7,000,000.00 13,000,000.00 6,000,000.00

1) Equipment 10,000,000.00 2)
Accum. Dep. 4,000,000.00
Revaluation Surplus 6,000,000.00

6 years -3 years = 3 years 3)


TOTAL 5 Years
8 years - 6 years - 2 years
years

Original cost of the asset


Annual depreciation

years

years

Original cost of the asset


Annual depreciation
years

Proportional Approach

Appreciation
3,000,000.00 2) Depreciation 200,000.00
750,000.00 Accumulated Depreciation 200,000.00
2,250,000.00
3) Revaluation Surplus 75,000.00
Retained Earnings 75,000.00
Elimination Approach
2) Depreciation 200,000.00
1,250,000.00 Accumulated Depreciation 200,000.00

3) Revaluation Surplus 75,000.00


2,250,000.00 Retained Earnings 75,000.00

Appreciation
2,700,000.00
-
2,700,000.00
500,000.00
2,200,000.00

Depreciation 750,000.00
Accum. Dep. 750,000.00

Revaluation Surplus 220,000.00


Retained Earnings 220,000.00

Depreciation 1,200,000.00
Accum. Dep. 1,200,000.00
Revaluation Surplus 1,200,000.00
Retained Earnings 1,200,000.00

You might also like