In: Accounting
Please provide formulas for each entry with explanations. Thank you.
Prepare a depreciation schedule showing depr. exp., accumulated
depreciation and ending book value, year-by-year.
3 schedules for the 3 methods: straight-line, units-of-production,
double declining basis. Asset is a delivery Truck.
Est. Life ………… 4
Orig. Cost Basis 24,700.00
Est. Residual Value 1,000.00
Est. total mileage 100,000
miles driven, Yr 1 22,800
miles driven, Yr 2 24,400
miles driven, Yr 3 29,400
miles driven, Yr 4 23,400
Part 2:
Assuming the truck is sold at the end of yr. 3, give the gen.
journal entry to record the sale (straight-line method)
assume it was sold for: 6,800.00
Straight line method schedule :
Year | Depreciation expense | Accumlated depreciation | Book value |
Year 1 | 5925 | 5925 | 18775 |
Year 2 | 5925 | 11850 | 12850 |
Year 3 | 5925 | 17775 | 6925 |
Year 4 | 5925 | 23700 | 1000 |
Unit of production schedule :
Year | Depreciation expense | Accumlated depreciation | Book value |
Year 1 | 5403.6 | 5403.6 | 19296.40 |
Year 2 | 5782.8 | 11186.4 | 13513.60 |
Year 3 | 6967.8 | 18154.2 | 6545.80 |
Year 4 | 5545.8 | 23700 | 1000 |
Double decline method schedule :
Year | Depreciation expense | Accumlated depreciation | Book value |
Year 1 | 12350 | 12350 | 12350 |
Year 2 | 6175 | 18525 | 6175 |
Year 3 | 3087.5 | 21612.5 | 3087.5 |
Year 4 | 2087.5 | 23700 | 1000 |
Straight line dep = (24700-1000/4) = 5925 per year
Accumlated dep for 3 years = 5925*3 = 17775
Journal entry
Date | accounts & explanation | debit | credit |
Cash | 6800 | ||
Accumlated depreciation | 17775 | ||
Loss on sale of truck | 125 | ||
Truck | 24700 | ||
(To record sale of truck) |