In: Finance
Marika Katz, owner of Katz Ice Cream, is discussing with her accountant which method of depreciation would be best for her ice cream truck. The cost of the truck was $17,000 with an estimated life of four years. The residual value of the truck is $2,000. Marika wants you to prepare a depreciation schedule using the declining-balance method at twice the straight-line rate.
Cost of truck = 17000, Useful life in years = 4 , Residual value = 2000
Total depreciable amount over useful life of truck = Cost of truck - Residual value = 17000 - 2000 = 15000
Depreciation under straight line method = (Cost of truck - Residual value) / Useful life = (17000 - 2000) / 4 = 15000 / 4 = 3750
Straight line rate for depreciation = Depreciation under straight line method / Total depreciable amount over useful life of truck = 3750 / 15000 = 25%
Rate under declining balance method at twice the straight line rate = 2 x straight line rate = 2 x 25% = 50%
In this question, Depreciation for a year = 50% x beginning book value of a year
Ending book value of a year = Beginning book value of a year - Depreciation for a year
Beginning book value of year = Ending book value of previous year
For year 1, Beginning book value = Cost of truck = 17000, Depreciation = 50% x 17000 = 8500, Ending book value = 17000 - 8500 = 8500
For year 2, Beginning book value = 8500, Depreciation = 50% x 8500 = 4250, Ending book value = 8500 - 4250 = 4250
For year 3 , Beginning book value = 4250 , Depreciation = 50% x 4250 = 2125, Ending book value = 4250 - 2125 = 2125
For year 4 Beginning book value = 2125, In the 4th year depreciation = Residual value - Beginning book value of year 4. This is done to make ending book value in year 4 equal to residual value, Depreciation = 2125 - 2000 = 125, Ending book value = 2125 - 125 = 2000
We get the following depreciation schedule
Year | Beginning Book Value | Depreciation | Ending Book Value |
1 | 17000 | 8500 | 8500 |
2 | 8500 | 4250 | 4250 |
3 | 4250 | 2125 | 2125 |
4 | 2125 | 125 | 2000 |