In: Accounting
Required information
[The following information applies to the questions
displayed below.]
Exact Photo Service purchased a new color printer at the beginning
of Year 1 for $38,800. The printer is expected to have a four-year
useful life and a $3,400 salvage value. The expected print
production is estimated at $1,764,600 pages. Actual print
production for the four years was as follows:
Year 1 | 547,600 | ||
Year 2 | 479,300 | ||
Year 3 | 379,100 | ||
Year 4 | 387,600 | ||
Total | 1,793,600 | ||
The printer was sold at the end of Year 4 for $3,650.
Required
a. Compute the depreciation expense for each of the four
years, using double-declining-balance depreciation. (Do not
round intermediate calculations. Round your answers to the nearest
whole dollar amount.)
b. Compute the depreciation expense for each of
the four years, using units-of-production depreciation.
(Round cost per unit to three decimal places and final
answers to the nearest whole dollar amount.)
c. Calculate the amount of gain or loss from the
sale of the asset under each of the depreciation methods.
Requirement 1
Double declining Method |
||
A |
Cost |
$ 38,800.00 |
B |
Residual Value |
$ 3,400.00 |
C=A - B |
Depreciable base |
$ 35,400.00 |
D |
Life [in years] |
4 |
E=C/D |
Annual SLM depreciation |
$ 8,850.00 |
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 |
$ 38,800.00 |
50.00% |
$ 19,400.00 |
$ 19,400.00 |
$ 19,400.00 |
2 |
$ 19,400.00 |
50.00% |
$ 9,700.00 |
$ 9,700.00 |
$ 29,100.00 |
3 |
$ 9,700.00 |
50.00% |
$ 4,850.00 |
$ 4,850.00 |
$ 33,950.00 |
4 |
$ 4,850.00 |
50.00% |
$ 1,450.00 |
$ 3,400.00 |
$ 35,400.00 |
Requirement 2
Units of Production method |
||
A |
Cost |
$ 38,800.00 |
B |
Residual Value |
$ 3,400.00 |
C=A - B |
Depreciable base |
$ 35,400.00 |
D |
Usage in units(in Prints Production) |
1764600 |
E |
Depreciation per Print' |
$ 0.02 |
Year |
Book Value |
Usage |
Depreciation expense |
Ending Book Value |
Accumulated Depreciation |
1 |
$ 38,800.00 |
547600 |
$ 10,985.52 |
$ 27,814.48 |
$ 10,985.52 |
2 |
$ 27,814.48 |
479300 |
$ 9,615.33 |
$ 18,199.15 |
$ 20,600.85 |
3 |
$ 18,199.15 |
379100 |
$ 7,605.20 |
$ 10,593.95 |
$ 28,206.05 |
4 |
$ 10,593.95 |
358600 |
$ 7,193.95 |
$ 3,400.00 |
$ 35,400.00 |
Actual production is more than estimated production. This does not mean high depreciation will be charged. Depreciation will be charged only upto Depreciation base (Cost-residual value).
Requirement 3
Double-declining-balance depreciation |
Units of Production method |
|
Cost |
$ 38,800.00 |
$ 38,800.00 |
Total Accumulated deprecation |
$ 35,400.00 |
$ 35,400.00 |
Book value |
$ 3,400.00 |
$ 3,400.00 |
Sale proceeds |
$ 3,650.00 |
$ 3,650.00 |
Profit (loss) on sale |
$ 250.00 |
$ 250.00 |