In: Accounting
Cheetah Copy purchased a new copy machine. The new machine cost $114,000 including installation. The company estimates the equipment will have a residual value of $28,500. Cheetah Copy also estimates it will use the machine for four years or about 8,000 total hours. Actual use per year was as follows: Year Hours Used 1 2,000 2 2,000 3 2,000 4 3,200 2. Prepare a depreciation schedule for four years using the double-declining-balance method. (Hint: The asset will be depreciated in only two years.) (Do not round your intermediate calculations.) Need help with this question, Thank You
| 
 A  | 
 Cost  | 
 $ 114,000.00  | 
| 
 B  | 
 Residual Value  | 
 $ 28,500.00  | 
| 
 C=A - B  | 
 Depreciable base  | 
 $ 85,500.00  | 
| 
 D  | 
 Life [in years]  | 
 4  | 
| 
 E=C/D  | 
 Annual SLM depreciation  | 
 $ 21,375.00  | 
| 
 F=E/C  | 
 SLM Rate  | 
 25.00%  | 
| 
 G=F x 2  | 
 DDB Rate  | 
 50.00%  | 
| 
 Year  | 
 Beginning Book Value  | 
 Depreciation rate  | 
 Depreciation expense  | 
 Ending Book Value  | 
 Accumulated Depreciation  | 
| 
 1  | 
 $ 114,000.00  | 
 50.00%  | 
 $ 57,000.00  | 
 $ 57,000.00  | 
 $ 57,000.00  | 
| 
 2  | 
 $ 57,000.00  | 
 50.00%  | 
 $ 28,500.00  | 
 $ 28,500.00  | 
 $ 85,500.00  | 
| 
 3  | 
 $ 28,500.00  | 
 $ 0.00  | 
 $ 28,500.00  | 
 $ 85,500.00  | 
|
| 
 4  | 
 $ 28,500.00  | 
 $ 0.00  | 
 $ 28,500.00  | 
 $ 85,500.00  |