In: Accounting
KLM Company purchased a Mixer Machine on January 2, 2008, for $14,500. The Mixer was expected to have a useful life of five (5) years and a residual value of $1,000. The company engineers estimated that the Mixer would have a useful life of 7,500 hours. It was used 1,500 hours in 2008, 2625 hours in 2009, 2250 hours in 2010, 750 hours in 2011, and 375 hours in 2012. KLM Company's year end is December 31. Required:
1. Compute the depreciation expense and carrying value for 2008 to 2012, using the following methods: (a) Straight-Line, (b) Production, (c) Double-Declining-Balance.
2. Prepare the adjusting entry to record the depreciation for 2008 that you that you calculated in 1(a), 1(b), and 1(c). (Three separate independent entries.)
3. Show Accumulated Depreciation Account (in T Account form) using all three (3) methods mentioned in 2 from 2008 to 2012. (Three separate independent accounts.)
4. Show the Balance Sheet presentation for the Mixer Machine after the entries in 2, under all three methods, on December 31, 2008. (Three separate independent presentations.)
5. Show the Balance Sheet presentation for the Mixer Machine after the entries in 2, under all three methods, on December 31, 2012. (Three separate independent presentations.)
6. What conclusions can you draw from the patterns of yearly depreciation?
1 | ||||||||||||||
(a) | Straight-Line method: | |||||||||||||
Depreciation=(Original cost-Salvage value)/Useful life=(14500-1000)/5=$ 2700 | ||||||||||||||
It will be same for all the 5 years | ||||||||||||||
Carriying value | ||||||||||||||
2008 | Carriying value as on the beginning of the year-Depreciation=14500-2700=$ 11800 | |||||||||||||
2009 | Carriying value as on the beginning of the year-Depreciation=11800-2700=$ 9100 | |||||||||||||
2010 | Carriying value as on the beginning of the year-Depreciation=9100-2700=$ 6400 | |||||||||||||
2011 | Carriying value as on the beginning of the year-Depreciation=6400-2700=$ 3700 | |||||||||||||
2012 | Carriying value as on the beginning of the year-Depreciation=3700-2700=$ 1000 | |||||||||||||
(b) | Production method: | |||||||||||||
Depreciation per hours of production=(Original cost-Salvage value)/Hours of production during useful life=(14500-1000)/7500=$ 1.8 per hour | ||||||||||||||
Depreciation | ||||||||||||||
2008 | Hours=1500 | Depreciation=Depreciation per hours of production*Hours produced during the year=1.8*1500=$ 2700 | ||||||||||||
2009 | Hours=2625 | Depreciation=Depreciation per hours of production*Hours produced during the year=1.8*2625=$ 4725 | ||||||||||||
2010 | Hours=2250 | Depreciation=Depreciation per hours of production*Hours produced during the year=1.8*2250=$ 4050 | ||||||||||||
2011 | Hours=750 | Depreciation=Depreciation per hours of production*Hours produced during the year=1.8*750=$ 1350 | ||||||||||||
2012 | Hours=375 | Depreciation=Depreciation per hours of production*Hours produced during the year=1.8*375=$ 675 | ||||||||||||
Carriying value | ||||||||||||||
2008 | Carriying value as on the beginning of the year-Depreciation=14500-2700=$ 11800 | |||||||||||||
2009 | Carriying value as on the beginning of the year-Depreciation=11800-4725=$ 7075 | |||||||||||||
2010 | Carriying value as on the beginning of the year-Depreciation=7075-4050=$ 3025 | |||||||||||||
2011 | Carriying value as on the beginning of the year-Depreciation=3025-1350=$ 1675 | |||||||||||||
2012 | Carriying value as on the beginning of the year-Depreciation=1675-675=$ 1000 | |||||||||||||
© | Double-declining balance: | |||||||||||||
Depreciation rate=200%*Straight-line rate of depreciation=200%*(1/Useful life)=200%*(1/5)=0.40=40% | ||||||||||||||
2008 | Depreciation=14500*40%=$ 5800 | Carriying value=Carriying value as on the beginning of the year-Depreciation=14500-5800=$ 8700 | ||||||||||||
2009 | Depreciation=8700*40%=$ 3480 | Carriying value=Carriying value as on the beginning of the year-Depreciation=8700-3480=$ 5220 | ||||||||||||
2010 | Depreciation=5220*40%=$ 2088 | Carriying value=Carriying value as on the beginning of the year-Depreciation=5220-2088=$ 3132 | ||||||||||||
2011 | Depreciation=3132*40%=$ 1253 | Carriying value=Carriying value as on the beginning of the year-Depreciation=3132-1253=$ 1879 | ||||||||||||
2012 | Depreciation=1879*40%=$ 752 | Carriying value=Carriying value as on the beginning of the year-Depreciation=1879-752=$ 1127 | ||||||||||||
2 | Adjusting entry | |||||||||||||
Ref. | Account titles and explanation | Debit | Credit | |||||||||||
1-a. | Depreciation expense | 2700 | ||||||||||||
Accumulated depreciation | 2700 | |||||||||||||
1-b. | Depreciation expense | 2700 | ||||||||||||
Accumulated depreciation | 2700 | |||||||||||||
1-c. | Depreciation expense | 5800 | ||||||||||||
Accumulated depreciation | 5800 | |||||||||||||
3 | Straight-Line method: | |||||||||||||
Accumulated depreciation | ||||||||||||||
Date | Particulars | Debit | Date | Particulars | Credit | |||||||||
2008 | ||||||||||||||
Dec 31. | Depreciation expense | 2700 | ||||||||||||
2700 | ||||||||||||||
2009 | ||||||||||||||
Jan 1. | Balance | 2700 | ||||||||||||
Dec 31. | Depreciation expense | 2700 | ||||||||||||
5400 | ||||||||||||||
2010 | ||||||||||||||
Jan 1. | Balance | 5400 | ||||||||||||
Dec 31. | Depreciation expense | 2700 | ||||||||||||
8100 | ||||||||||||||
2011 | ||||||||||||||
Jan 1. | Balance | 8100 | ||||||||||||
Dec 31. | Depreciation expense | 2700 | ||||||||||||
10800 | ||||||||||||||
2012 | ||||||||||||||
Jan 1. | Balance | 10800 | ||||||||||||
Dec 31. | Depreciation expense | 2700 | ||||||||||||
13500 | ||||||||||||||
2013 | ||||||||||||||
Jan 1. | Balance | 13500 | ||||||||||||
Production method: | ||||||||||||||
Accumulated depreciation | ||||||||||||||
Date | Particulars | Debit | Date | Particulars | Credit | |||||||||
2008 | ||||||||||||||
Dec 31. | Depreciation expense | 2700 | ||||||||||||
2700 | ||||||||||||||
2009 | ||||||||||||||
Jan 1. | Balance | 2700 | ||||||||||||
Dec 31. | Depreciation expense | 4725 | ||||||||||||
7425 | ||||||||||||||
2010 | ||||||||||||||
Jan 1. | Balance | 7425 | ||||||||||||
Dec 31. | Depreciation expense | 4050 | ||||||||||||
11475 | ||||||||||||||
2011 | ||||||||||||||
Jan 1. | Balance | 11475 | ||||||||||||
Dec 31. | Depreciation expense | 1350 | ||||||||||||
12825 | ||||||||||||||
2012 | ||||||||||||||
Jan 1. | Balance | 12825 | ||||||||||||
Dec 31. | Depreciation expense | 675 | ||||||||||||
13500 | ||||||||||||||
2013 | ||||||||||||||
Jan 1. | Balance | 13500 | ||||||||||||
Double-declining balance: | ||||||||||||||
Accumulated depreciation | ||||||||||||||
Date | Particulars | Debit | Date | Particulars | Credit | |||||||||
2008 | ||||||||||||||
Dec 31. | Depreciation expense | 5800 | ||||||||||||
5800 | ||||||||||||||
2009 | ||||||||||||||
Jan 1. | Balance | 5800 | ||||||||||||
Dec 31. | Depreciation expense | 3480 | ||||||||||||
9280 | ||||||||||||||
2010 | ||||||||||||||
Jan 1. | Balance | 9280 | ||||||||||||
Dec 31. | Depreciation expense | 2088 | ||||||||||||
11368 | ||||||||||||||
2011 | ||||||||||||||
Jan 1. | Balance | 11368 | ||||||||||||
Dec 31. | Depreciation expense | 1253 | ||||||||||||
12621 | ||||||||||||||
2012 | ||||||||||||||
Jan 1. | Balance | 12621 | ||||||||||||
Dec 31. | Depreciation expense | 752 | ||||||||||||
13373 | ||||||||||||||
2013 | ||||||||||||||
Jan 1. | Balance | 13373 | ||||||||||||
4 | Straight-Line method: | |||||||||||||
Balance sheet | ||||||||||||||
Property,Plant and Equipment | $ | |||||||||||||
Machine | 14500 | |||||||||||||
Less: Accumulated depreciation | 2700 | |||||||||||||
Carriying value | 11800 | |||||||||||||
Production method: | ||||||||||||||
Balance sheet | ||||||||||||||
Property,Plant and Equipment | $ | |||||||||||||
Machine | 14500 | |||||||||||||
Less: Accumulated depreciation | 2700 | |||||||||||||
Carriying value | 11800 | |||||||||||||
Double-declining balance: | ||||||||||||||
Balance sheet | ||||||||||||||
Property,Plant and Equipment | $ | |||||||||||||
Machine | 14500 | |||||||||||||
Less: Accumulated depreciation | 5800 | |||||||||||||
Carriying value | 8700 |