FINANCIAL ACCOUNTING
www.someakenya.com Contact: 0707 737 890 Page 108
Sh.
Land 900,000
Buildings 600,000
Machinery 300,000
Required:
A schedule of movement of fixed assets as requested by the Chief Accountant for inclusion in the
company's accounts for the year ended 30 April 2011.
Cost/Valuation Land building
& Machinery
Furniture
Motor Total
Bal. as at 1/5/2010 13,087,500 900,000 3,525,000 17,512,500
Additions 1,350,000 - 450,000 1,800,000
Revaluations (gains) 450,000 - - 450,000
Disposals (187,500) - (248,250) (435,750)
Ba1. as at 30/04/2011 14,700,000 900,000 3,726,750 19,326,750
Depreciation
Ba1. as at 1/5/10 4,755,000 300,000 1,470,000 6,525.000
Charge for year 1,066,500 112,500 931,687.5 2,110,687.5
Eliminated on Disposal (37,500) - (124,125) (161.625)
Balance as at 30/4/2011 5,784,000 412,500 2.277,562.5 8,474,062.5
N.B. V as at 1/5/2010 8,332,500 600,000 2,055,000 10,987,500
NBV as at 30/4/2011 8,916,000 487,500 1,449,187.5 10852,687.8
Workings:
Depreciation on Furniture = 900,000 x 12.5% = 112,500
Depreciation on disposed delivery truck 25% x 248.250 x2 = sh.124, 125
Motor vehicle — 3,726,750 x25% = 931,587.5
Buildings - (2,925,500 + 600,000) x 4%— 141,000
At 4% = 2,925,500 x 4% x4 = 468,000
2.5% =2,925,000 x 2.5% x 4 =292,500
175,500
Machinery: = Cost + Additions —Disposals = Balance x 10%
7,387,500 +300,000 L. (187,500) = 7,500,000 x 10%
= A. 750,000
Depreciation on disposed machine 10% x 187,500 2 = 37,500