In: Accounting
On August 3, Cinco Construction purchased special-purpose equipment at a cost of $7,536,100. The useful life of the equipment was estimated to be eight years, with an estimated residual value of $66,920.
a. Compute the depreciation expense to be recognized each calendar year for financial reporting purposes under the straight-line depreciation method (half-year convention).
b. Compute the depreciation expense to be recognized each calendar year for financial reporting purposes under the 200 percent declining-balance method (half-year convention) with a switch to straight-line when it will maximize depreciation expense.
c. Which of these two depreciation methods (straight-line or double-declining-balance) results in the highest net income for financial reporting purposes during the first two years of the equipment’s use?
(1) Straight-line: | |||||||
Cost | $ 7,536,100.00 | ||||||
Less: Salvage value | $ 66,920.00 | ||||||
Depreciable Cost | $ 7,469,180.00 | ||||||
Depreciation Rate = 1/8 | 13% | ||||||
Annual depreciation expense | $ 933,647.50 | ||||||
Computation | |||||||
Year | Depreciable cost | Depreciation Rate | Depreciation Expense | Accumulated Depreciation | Ending Book Value | ||
1 | $ 7,469,180.00 | X | 6% | = | $ 466,823.75 | $ 466,823.75 | $ 7,002,356.25 |
2 | $ 7,469,180.00 | X | 13% | = | $ 933,647.50 | $ 1,400,471.25 | $ 6,068,708.75 |
3 | $ 7,469,180.00 | X | 13% | = | $ 933,647.50 | $ 2,334,118.75 | $ 5,135,061.25 |
4 | $ 7,469,180.00 | X | 13% | = | $ 933,647.50 | $ 3,267,766.25 | $ 4,201,413.75 |
5 | $ 7,469,180.00 | X | 13% | = | $ 933,647.50 | $ 4,201,413.75 | $ 3,267,766.25 |
6 | $ 7,469,180.00 | X | 13% | = | $ 933,647.50 | $ 5,135,061.25 | $ 2,334,118.75 |
7 | $ 7,469,180.00 | X | 13% | = | $ 933,647.50 | $ 6,068,708.75 | $ 1,400,471.25 |
8 | $ 7,469,180.00 | X | 13% | = | $ 933,647.50 | $ 7,002,356.25 | $ 466,823.75 |
9 | $ 7,469,180.00 | x | 6% | $ 466,823.75 | $ 7,469,180.00 | $ - | |
$ 7,469,180.00 | |||||||
(2) Double-declining balance: | |||||||
Double declining depreciation rate = 1/8 x 2 | 25% | ||||||
Computation | |||||||
Year | Beginning book value | Depreciation Rate | Depreciation Expense | Accumulated Depreciation | Ending Book Value | ||
1 | $ 7,536,100.00 | X | 13% | = | $ 942,012.50 | $ 942,012.50 | $ 6,594,087.50 |
2 | $ 6,594,087.50 | X | 25% | = | $ 1,648,521.88 | $ 2,590,534.38 | $ 4,945,565.63 |
3 | $ 4,945,565.63 | X | 25% | = | $ 1,236,391.41 | $ 3,826,925.78 | $ 3,709,174.22 |
4 | $ 3,709,174.22 | X | 25% | = | $ 927,293.55 | $ 4,754,219.34 | $ 2,781,880.66 |
5 | $ 2,781,880.66 | X | 25% | = | $ 695,470.17 | $ 5,449,689.50 | $ 2,086,410.50 |
6 | $ 2,086,410.50 | X | 25% | = | $ 521,602.62 | $ 5,971,292.13 | $ 1,564,807.87 |
7 | $ 1,564,807.87 | X | 25% | = | $ 391,201.97 | $ 6,362,494.09 | $ 1,173,605.91 |
8 | $ 1,173,605.91 | X | 25% | = | $ 293,401.48 | $ 6,655,895.57 | $ 880,204.43 |
9 | $ 880,204.43 | X | 92% | = | $ 813,284.43 | $ 7,469,180.00 | $ 66,920.00 |
$ 7,469,180.00 | |||||||
c. Which of these two depreciation methods (straight-line or double-declining-balance) results in the highest net income for financial reporting purposes during the first two years of the equipment’s use? | |||||||
Straight line Depreciation method results in the highest net income because it has lower depreciation expenses | Depreciation Expense for 1st and 2nd year | ||||||
(1) Straight-line: | $ 1,400,471.25 | ||||||
(2) Double-declining balance: | $ 2,590,534.38 |