In: Accounting
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cost of Storage tank account | |||||||
Cost of Storage tank account | $ 109,700.00 | ||||||
Present value of Cost of digging up and removing tank | WN1 | $ 6,828.00 | |||||
Total | $ 116,528.00 | ||||||
WN1 | |||||||
Calculation of Present Value of Cost of Digging up | $ 29,510.00 | ||||||
Interest rate | $ 0.05 | ||||||
Present value factor (30,5%) | $ 0.23 | ||||||
Present value of Cost of digging up and removing tank | $ 6,828.02 | ||||||
1) | |||||||
Balance of Storage Tank A/c 31 Dec 2020 | |||||||
Cost of Storage tank a/con 28 Feb 2020 | $ 116,528.00 | ||||||
Depreciation | 116528/10*10/12 | $ 9,711.00 | |||||
Balance of Storage Tank A/c 31 Dec 2020 | $ 106,817.00 | ||||||
2) | |||||||
Assets Retirement Obligation liability on 31 Dec 2022 | |||||||
Balance as on Assets Retirement Obligation liability 31 Dec 2021 | (6828*1.05) | $ 7,166.00 | |||||
Balance as on Assets Retirement Obligation liability 31 Dec 2022 | 7166*1.05 | $ 7,525.00 | |||||
3) | |||||||
Warranty Related Liability As on 31 Dec 2020 | |||||||
20 machines are sold | |||||||
Warranty Cost per machine | 969 | ||||||
Total Warranty Cost of all machine | 969*20 | 19380 | |||||
Warranty Contract | 2 Years | ||||||
Warranty recognised at the end of 31 Dec 2020 | 25% | ||||||
Warranty Liability | 19380*75% | 14535 | |||||
Unearned Revenue | 14535-11181*75% | 6149 | |||||
4) Warranty Expense that would be reported 2020 in Income statement | |||||||
Actual warranty expenditures | 2898 | ||||||
5) | |||||||
Output Tax liabilty | |||||||
Output tax on Sale of Machine | 11920*20machines*15% | $ 35,760.00 | |||||
Output Tax on Warranty aggreements | 969*20machines*15%*25% | $ 727.00 | |||||
Input Tax | |||||||
Cost of Servicing warranty aggreement | 11181*15%*25% | $ (419.00) | |||||
Cost of Storage Tank | 109700*15% | $ (16,455.00) | |||||
Output Tax Liabilty | $ 19,613.00 | ||||||
Payment to be made in HST return | |||||||
We have assumed Input Tax is claimed on purchase of Storage tank instead of adding into cost of storage tank |