In: Accounting
- Orange Inc. purchased a new truck on Oct 1, 2011 for $160,000. The truck was placed in service on the same day. The truck had an estimated life of 5 years with an estimated residual value of $10,000.
Use excel spreadsheet to prepare depreciation tables which include depreciation expenses, accumulated depreciation, and book value of the truck over the asset's life under straight line, double decline balance and sum-of-years digits methods. Mango record depreciation to the closest whole month for assets placed in service during the year.
Striaght Line Method | ||||
Year | Beginning Value | Depreciation | Accumulated Depreciation | Ending Value |
2011 | 160,000 | 7,500 | 7,500 | 152,500 |
2012 | 152,500 | 30,000 | 37,500 | 122,500 |
2013 | 122,500 | 30,000 | 67,500 | 92,500 |
2014 | 92,500 | 30,000 | 97,500 | 62,500 |
2015 | 62,500 | 30,000 | 127,500 | 32,500 |
2016 | 32,500 | 22,500 | 150,000 | 10,000 |
Under Straight Line Depreciation Yearly Depreciation will be = (cost - Salvage) / use ful life = 150000 / 5 = 30000
In First Year the deprecaition for 3 month from october and in 6th year remaining deprecaition amount will setoff.
Double Decling Balance Method | ||||
Year | Beginning Value | Depreciation | Accumulated Depreciation | Ending Value |
2011 | 160,000 | 16,000 | 16,000 | 144,000 |
2012 | 144,000 | 57,600 | 73,600 | 86,400 |
2013 | 86,400 | 34,560 | 108,160 | 51,840 |
2014 | 51,840 | 20,736 | 128,896 | 31,104 |
2015 | 31,104 | 12,442 | 141,338 | 18,662 |
2016 | 18,662 | 7,465 | 148,803 | 11,197 |
2017 | 11,197 | 1,197 | 150,000 | 10,000 |
under DDB Method depreciation Rate is 40% (If using Straight line Method the rate will be 20% that is 100% divided by 5 Years)
In first year recorded 3 months only.
Sum Of ther Year Digits | |||||
Year | Beginning Value | Depreciation Percent | Depreciation | Accumulated Depreciation | Ending Value |
2011 | 160,000 | 8.33% | 12,500 | 12,500 | 147,500 |
2012 | 147,500 | 31.67% | 47,500 | 60,000 | 100,000 |
2013 | 100,000 | 25% | 37,500 | 97,500 | 62,500 |
2014 | 62,500 | 18.33% | 27,500 | 125,000 | 35,000 |
2015 | 35,000 | 11.67% | 17,500 | 142,500 | 17,500 |
2016 | 17,500 | 5% | 7,500 | 150,000 | 10,000 |
Sum of Total Years = 5+4+3+2+1 = 15 (useful life is 5 year)in Sum of Year Digit percentage for first year
in First Year = 150000 x 5/15 x 1/ 4 (Depreciation base is 150000) = 12500
In Second Year =4.75 / 15 = 31.67%
In third Year = 3.75 / 15 = 25%
its going on
and in last year 0.75 / 15 = 5%