IENG 4140 Ch 7 Depreciation HW F23

xlsx

School

University of Michigan *

*We aren’t endorsed by this school

Course

591

Subject

Accounting

Date

Jan 9, 2024

Type

xlsx

Pages

17

Uploaded by BrigadierDuck1962

Report
Problem 5 16th Edition Asset Cost $ 50,000 Salvage $ 5,000 Depr. Life 5 Manual Method Straight Line Depreciation Method Double Declining Balance Depreciation Method MACRS Depreciation Method Year Book Value Year Book Value Year Factor Book Value 1 $ 9,000 $ 9,000 $ 41,000 1 $ 20,000 $ 20,000 $ 30,000 1 0.2000 $ 9,000 $ 9,000 $ 41,000 2 $ 9,000 $ 18,000 $ 32,000 2 $ 12,000 $ 32,000 $ 18,000 2 0.3200 $ 14,400 $ 23,400 $ 26,600 3 $ 9,000 $ 27,000 $ 23,000 3 $ 7,200 $ 39,200 $ 10,800 3 0.1920 $ 8,640 $ 32,040 $ 17,960 4 $ 9,000 $ 36,000 $ 14,000 4 $ 4,320 $ 43,520 $ 6,480 4 0.1152 $ 5,184 $ 37,224 $ 12,776 5 $ 9,000 $ 45,000 $ 5,000 5 $ 2,592 $ 46,112 $ 3,888 5 0.1152 $ 5,184 $ 42,408 $ 7,592 5 (Real) $ 1,480 $ 45,000 $ 5,000 6 0.0576 $ 2,592 $ 45,000 $ 5,000 Notes: Notes: Adjustment made in year 5 to arrive at salvage value 5 year property classification (ref. page 320 in the text) Year 6 is really a partial year's depreciation Excel Method Double Declining Balance Depreciation Method Year Book Value 1 $ 20,000 $ 20,000 $ 30,000 2 $ 12,000 $ 32,000 $ 18,000 3 $ 7,200 $ 39,200 $ 10,800 4 $ 4,320 $ 43,520 $ 6,480 5 $ 1,480 $ 45,000 $ 5,000 5 (Real) $ 1,480 $ 45,000 $ 5,000 Problem 5 17th Edition Asset Cost $ 24,750 Salvage $ - Depr. Life 7 Manual Method Straight Line Depreciation Method Double Declining Balance Depreciation Method MACRS Depreciation Method Year Book Value Year Book Value Year Factor Book Value 1 $ 3,536 $ 3,536 $ 21,214 1 $ 7,071 $ 7,071 $ 17,679 1 0.1429 $ 3,537 $ 3,537 $ 21,213 2 $ 3,536 $ 7,071 $ 17,679 2 $ 5,051 $ 12,122 $ 12,628 2 0.2449 $ 6,061 $ 9,598 $ 15,152 3 $ 3,536 $ 10,607 $ 14,143 3 $ 3,608 $ 15,730 $ 9,020 3 0.1749 $ 4,329 $ 13,927 $ 10,823 4 $ 3,536 $ 14,143 $ 10,607 4 $ 2,577 $ 18,307 $ 6,443 4 0.1249 $ 3,091 $ 17,018 $ 7,732 5 $ 3,536 $ 17,679 $ 7,071 5 $ 1,841 $ 20,148 $ 4,602 5 0.0893 $ 2,210 $ 19,228 $ 5,522 6 $ 3,536 $ 21,214 $ 3,536 6 $ 1,315 $ 21,463 $ 3,287 6 0.0892 $ 2,208 $ 21,436 $ 3,314 7 $ 3,536 $ 24,750 $ - 7 $ 939 $ 22,402 $ 2,348 7 0.0893 $ 2,210 $ 23,646 $ 1,104 7 (Real) $ 3,287 $ 24,750 $ - 8 0.0446 $ 1,104 $ 24,750 $ - Notes: Notes: Adjustment made in year 7 to arrive at salvage value 7 year property classification (ref. page 334 in the text) Year 8 is really a partial year's depreciation Excel Method Double Declining Balance Depreciation Method Year Book Value 1 $ 7,071 $ 7,071 $ 17,679 2 $ 5,051 $ 12,122 $ 12,628 3 $ 3,608 $ 15,730 $ 9,020 4 $ 2,577 $ 18,307 $ 6,443 5 $ 1,841 $ 20,148 $ 4,602 6 $ 1,315 $ 21,463 $ 3,287 7 $ 939 $ 22,402 $ 2,348 Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation
Problem 6 16th and 17th Edition are the same Asset Cost $ 145,000 Depreciable basis is the asset cost plus whatever is required to get the machine installed and running Salvage $ 15,000 Depr. Life 10 (see note under MACRS) Manual Method Straight Line Depreciation Method Double Declining Balance Depreciation Method MACRS Depreciation Method Year Book Value Year Book Value Year Factor Book Value 1 $ 13,000 $ 13,000 $ 132,000 1 $ 29,000 $ 29,000 $ 116,000 1 0.1000 $ 13,000 $ 13,000 $ 132,000 2 $ 13,000 $ 26,000 $ 119,000 2 $ 23,200 $ 52,200 $ 92,800 2 0.1800 $ 23,400 $ 36,400 $ 108,600 3 $ 13,000 $ 39,000 $ 106,000 3 $ 18,560 $ 70,760 $ 74,240 3 0.1440 $ 18,720 $ 55,120 $ 89,880 4 $ 13,000 $ 52,000 $ 93,000 4 $ 14,848 $ 85,608 $ 59,392 4 0.1152 $ 14,976 $ 70,096 $ 74,904 5 $ 13,000 $ 65,000 $ 80,000 5 $ 11,878 $ 97,486 $ 47,514 5 0.0922 $ 11,986 $ 82,082 $ 62,918 6 $ 13,000 $ 78,000 $ 67,000 6 $ 9,503 $ 106,989 $ 38,011 6 0.0737 $ 9,581 $ 91,663 $ 53,337 7 $ 13,000 $ 91,000 $ 54,000 7 $ 7,602 $ 114,591 $ 30,409 7 0.0655 $ 8,515 $ 100,178 $ 44,822 8 $ 13,000 $ 104,000 $ 41,000 8 $ 6,082 $ 120,673 $ 24,327 8 0.0655 $ 8,515 $ 108,693 $ 36,307 9 $ 13,000 $ 117,000 $ 28,000 9 $ 4,865 $ 125,538 $ 19,462 9 0.0656 $ 8,528 $ 117,221 $ 27,779 10 $ 13,000 $ 130,000 $ 15,000 10 $ 3,892 $ 129,431 $ 15,569 10 0.0655 $ 8,515 $ 125,736 $ 19,264 10 (Real) $ 4,462 $ 130,000 $ 15,000 11 0.0328 $ 4,264 $ 130,000 $ 15,000 Notes: Notes: Adjustment made in year 10 to arrive at salvage value 10 year MACRS property classification; ref. page 320 (16th) and 334 (17th) in the text Year 11 is really a partial year's depreciation Excel Method Double Declining Balance Depreciation Method Year Book Value 1 $ 29,000 $ 29,000 $ 116,000 2 $ 23,200 $ 52,200 $ 92,800 3 $ 18,560 $ 70,760 $ 74,240 4 $ 14,848 $ 85,608 $ 59,392 5 $ 11,878 $ 97,486 $ 47,514 6 $ 9,503 $ 106,989 $ 38,011 7 $ 7,602 $ 114,591 $ 30,409 8 $ 6,082 $ 120,673 $ 24,327 9 $ 4,865 $ 125,538 $ 19,462 10 $ 3,892 $ 129,431 $ 15,569 10 (Real) $ 4,462 $ 130,000 $ 15,000 Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation
Problem 7 16th Edition Asset Cost $ 175,000 Salvage $ 40,000 (25% of the hardware cost) Depr. Life 5 Manual Method Straight Line Depreciation Method Double Declining Balance Depreciation Method MACRS Depreciation Method Year Book Value Year Book Value Year Factor Book Value 1 $ 27,000 $ 27,000 $ 148,000 1 $ 70,000 $ 70,000 $ 105,000 1 0.2000 $ 27,000 $ 27,000 $ 148,000 2 $ 27,000 $ 54,000 $ 121,000 2 $ 42,000 $ 112,000 $ 63,000 2 0.3200 $ 43,200 $ 70,200 $ 104,800 3 $ 27,000 $ 81,000 $ 94,000 3 $ 25,200 $ 137,200 $ 37,800 3 0.1920 $ 25,920 $ 96,120 $ 78,880 4 $ 27,000 $ 108,000 $ 67,000 3 (Real) $ 23,000 $ 135,000 $ 40,000 4 0.1152 $ 15,552 $ 111,672 $ 63,328 5 $ 27,000 $ 135,000 $ 40,000 4 $ - $ 135,000 $ 40,000 5 0.1152 $ 15,552 $ 127,224 $ 47,776 5 $ - $ 135,000 $ 40,000 6 0.0576 $ 7,776 $ 135,000 $ 40,000 Notes: Adjustment made in year 5 to arrive at salvage value Notes: 5 year property classification (ref. page 320 in the text) Year 6 is really a partial year's depreciation Excel Method Double Declining Balance Depreciation Method Year Book Value 1 $ 70,000 $ 70,000 $ 105,000 2 $ 42,000 $ 112,000 $ 63,000 3 $ 23,000 $ 135,000 $ 40,000 4 $ - $ 135,000 $ 40,000 5 $ - $ 135,000 $ 40,000 Problem 7 17th Edition Asset Cost $ 80,000 Salvage $ - Depr. Life 5 Manual Method Straight Line Depreciation Method Double Declining Balance Depreciation Method MACRS Depreciation Method Year Book Value Year Book Value Year Factor Book Value 1 $ 16,000 $ 16,000 $ 64,000 1 $ 32,000 $ 32,000 $ 48,000 1 0.2000 $ 16,000 $ 16,000 $ 64,000 2 $ 16,000 $ 32,000 $ 48,000 2 $ 19,200 $ 51,200 $ 28,800 2 0.3200 $ 25,600 $ 41,600 $ 38,400 3 $ 16,000 $ 48,000 $ 32,000 3 $ 11,520 $ 62,720 $ 17,280 3 0.1920 $ 15,360 $ 56,960 $ 23,040 4 $ 16,000 $ 64,000 $ 16,000 3 (Real) $ 28,800 $ 80,000 $ - 4 0.1152 $ 9,216 $ 66,176 $ 13,824 5 $ 16,000 $ 80,000 $ - 4 $ - $ 80,000 $ - 5 0.1152 $ 9,216 $ 75,392 $ 4,608 5 $ - $ 80,000 $ - 6 0.0576 $ 4,608 $ 80,000 $ - Notes: Adjustment made in year 5 to arrive at salvage value Notes: 5 year property classification (ref. page 334 in the text) Year 6 is really a partial year's depreciation Excel Method Double Declining Balance Depreciation Method Year Book Value 1 $ 32,000 $ 32,000 $ 48,000 2 $ 19,200 $ 51,200 $ 28,800 3 $ 11,520 $ 62,720 $ 17,280 3 (Real) $ 28,800 $ 80,000 $ - 4 $ - $ 80,000 $ - 5 $ - $ 80,000 $ - (include installation but not training as that is not depreciable) Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Problem 8 16th and 17th Edition are the same Asset Cost $ 60,000 Salvage $ 12,000 Depr. Life 14 Manual Method Straight Line Depreciation Method Double Declining Balance Depreciati Year Book Value Year 1 $ 3,429 $ 3,429 $ 56,571 1 $ 8,571 $ 8,571 2 $ 3,429 $ 6,857 $ 53,143 2 $ 7,347 $ 15,918 3 $ 3,429 $ 10,286 $ 49,714 3 $ 6,297 $ 22,216 4 $ 3,429 $ 13,714 $ 46,286 4 $ 5,398 $ 27,613 5 $ 3,429 $ 17,143 $ 42,857 5 $ 4,627 $ 32,240 6 $ 3,429 $ 20,571 $ 39,429 6 $ 3,966 $ 36,206 7 $ 3,429 $ 24,000 $ 36,000 7 $ 3,399 $ 39,605 8 $ 3,429 $ 27,429 $ 32,571 8 $ 2,914 $ 42,519 9 $ 3,429 $ 30,857 $ 29,143 9 $ 2,497 $ 45,016 10 $ 3,429 $ 34,286 $ 25,714 10 $ 2,141 $ 47,157 11 $ 3,429 $ 37,714 $ 22,286 11 $ 843 $ 48,000 12 $ 3,429 $ 41,143 $ 18,857 12 $ - $ 48,000 13 $ 3,429 $ 44,571 $ 15,429 13 $ - $ 48,000 14 $ 3,429 $ 48,000 $ 12,000 14 $ - $ 48,000 Notes: Depreciation ends year 11 - you achieve sa Excel Method Double Declining Balance Depreciati Year 1 $ 8,571 $ 8,571 2 $ 7,347 $ 15,918 3 $ 6,297 $ 22,216 4 $ 5,398 $ 27,613 5 $ 4,627 $ 32,240 6 $ 3,966 $ 36,206 7 $ 3,399 $ 39,605 8 $ 2,914 $ 42,519 9 $ 2,497 $ 45,016 10 $ 2,141 $ 47,157 11 $ 843 $ 48,000 12 $ - $ 48,000 13 $ - $ 48,000 14 $ - $ 48,000 Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation Expense Depreciation
ion Method MACRS Depreciation Method Book Value Year Factor Book Value $ 51,429 1 0.0500 $ 2,400 $ 2,400 $ 57,600 $ 44,082 2 0.0950 $ 4,560 $ 6,960 $ 53,040 $ 37,784 3 0.0855 $ 4,104 $ 11,064 $ 48,936 $ 32,387 4 0.0770 $ 3,696 $ 14,760 $ 45,240 $ 27,760 5 0.0693 $ 3,326 $ 18,086 $ 41,914 $ 23,794 6 0.0623 $ 2,990 $ 21,077 $ 38,923 $ 20,395 7 0.0590 $ 2,832 $ 23,909 $ 36,091 $ 17,481 8 0.0590 $ 2,832 $ 26,741 $ 33,259 $ 14,984 9 0.0591 $ 2,837 $ 29,578 $ 30,422 $ 12,843 10 0.0590 $ 2,832 $ 32,410 $ 27,590 $ 12,000 11 0.0591 $ 2,837 $ 35,246 $ 24,754 $ 12,000 12 0.0590 $ 2,832 $ 38,078 $ 21,922 $ 12,000 13 0.0591 $ 2,837 $ 40,915 $ 19,085 $ 12,000 14 0.0590 $ 2,832 $ 43,747 $ 16,253 15 0.0591 $ 2,837 $ 46,584 $ 13,416 16 0.0295 $ 1,416 $ 48,000 $ 12,000 alvage value Notes: 7 year MACRS property classification (ref. pages 318 and 320 in the text) Year 8 is really a partial year's depreciation ion Method Book Value $ 51,429 $ 44,082 $ 37,784 $ 32,387 $ 27,760 $ 23,794 $ 20,395 $ 17,481 $ 14,984 $ 12,843 $ 12,000 $ 12,000 $ 12,000 $ 12,000 Depreciation Expense Accumulated Depreciation
Problem 9 16th Edition Asset Cost $ 35,000 Salvage $ 7,000 Depr. Life 7 (see note under MACRS) Manual Method Straight Line Depreciation Method Double Declining Balance Depreciati Year Book Value Year 1 $ 4,000 $ 4,000 $ 31,000 1 $ 10,000 $ 10,000 2 $ 4,000 $ 8,000 $ 27,000 2 $ 7,143 $ 17,143 3 $ 4,000 $ 12,000 $ 23,000 3 $ 5,102 $ 22,245 4 $ 4,000 $ 16,000 $ 19,000 4 $ 3,644 $ 25,889 5 $ 4,000 $ 20,000 $ 15,000 5 $ 2,111 $ 28,000 6 $ 4,000 $ 24,000 $ 11,000 6 $ - $ 28,000 7 $ 4,000 $ 28,000 $ 7,000 7 $ - $ 28,000 Notes: Excel Method Double Declining Balance Depreciati Year 1 $ 10,000 $ 10,000 2 $ 7,143 $ 17,143 3 $ 5,102 $ 22,245 4 $ 3,644 $ 25,889 5 $ 2,111 $ 28,000 6 $ - $ 28,000 7 $ - $ 28,000 Problem 9 17h Edition Asset Cost $ 3,000 Salvage $ 200 Depr. Life 7 (see note under MACRS) Manual Method Straight Line Depreciation Method Double Declining Balance Depreciati Year Book Value Year 1 $ 400 $ 400 $ 2,600 1 $ 857 $ 857 2 $ 400 $ 800 $ 2,200 2 $ 612 $ 1,469 3 $ 400 $ 1,200 $ 1,800 3 $ 437 $ 1,907 4 $ 400 $ 1,600 $ 1,400 4 $ 312 $ 2,219 5 $ 400 $ 2,000 $ 1,000 5 $ 223 $ 2,442 6 $ 400 $ 2,400 $ 600 6 $ 159 $ 2,602 7 $ 400 $ 2,800 $ 200 7 $ 114 $ 2,715 7 (Real) $ 198 $ 2,800 Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation Depreciation ends year 5 - you have achiev value Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Excel Method Double Declining Balance Depreciati Year 1 $ 857 $ 857 2 $ 612 $ 1,469 3 $ 437 $ 1,907 4 $ 312 $ 2,219 5 $ 223 $ 2,442 6 $ 159 $ 2,602 7 $ 114 $ 2,715 7 (Real) $ 198 $ 2,800 Depreciation Expense Accumulated Depreciation
ion Method MACRS Depreciation Method Book Value Year Factor Book Value $ 25,000 1 0.1429 $ 4,001 $ 4,001 $ 30,999 $ 17,857 2 0.2449 $ 6,857 $ 10,858 $ 24,142 $ 12,755 3 0.1749 $ 4,897 $ 15,756 $ 19,244 $ 9,111 4 0.1249 $ 3,497 $ 19,253 $ 15,747 $ 7,000 5 0.0893 $ 2,500 $ 21,753 $ 13,247 $ 7,000 6 0.0892 $ 2,498 $ 24,251 $ 10,749 $ 7,000 7 0.0893 $ 2,500 $ 26,751 $ 8,249 8 0.0446 $ 1,249 $ 28,000 $ 7,000 Notes: 7 year MACRS property classification (ref. pages 318 and 320 in the text) Year 8 is really a partial year's depreciation ion Method Book Value $ 25,000 $ 17,857 $ 12,755 $ 9,111 $ 7,000 $ 7,000 $ 7,000 ion Method MACRS Depreciation Method Book Value Year Factor Book Value $ 2,143 1 0.1429 $ 400 $ 400 $ 2,600 $ 1,531 2 0.2449 $ 686 $ 1,086 $ 1,914 $ 1,093 3 0.1749 $ 490 $ 1,576 $ 1,424 $ 781 4 0.1249 $ 350 $ 1,925 $ 1,075 $ 558 5 0.0893 $ 250 $ 2,175 $ 825 $ 398 6 0.0892 $ 250 $ 2,425 $ 575 $ 285 7 0.0893 $ 250 $ 2,675 $ 325 $ 200 8 0.0446 $ 125 $ 2,800 $ 200 Notes: 7 year MACRS property classification (ref. page 334 in the text) Depreciation Expense Accumulated Depreciation ved salvage Depreciation Expense Accumulated Depreciation
Year 8 is really a partial year's depreciation ion Method Book Value $ 2,143 $ 1,531 $ 1,093 $ 781 $ 558 $ 398 $ 285 $ 200
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Problem 10 16th Edition Asset Cost $ 100,000 Salvage $ 5,000 Depr. Life 7 (see note under MACRS) Manual Method Straight Line Depreciation Method Double Declining Balance Depreciati Year Book Value Year 1 $ 13,571 $ 13,571 $ 86,429 1 $ 28,571 $ 28,571 2 $ 13,571 $ 27,143 $ 72,857 2 $ 20,408 $ 48,980 3 $ 13,571 $ 40,714 $ 59,286 3 $ 14,577 $ 63,557 4 $ 13,571 $ 54,286 $ 45,714 4 $ 10,412 $ 73,969 5 $ 13,571 $ 67,857 $ 32,143 5 $ 7,437 $ 81,407 6 $ 13,571 $ 81,429 $ 18,571 6 $ 5,312 $ 86,719 7 $ 13,571 $ 95,000 $ 5,000 7 $ 3,795 $ 90,514 7 (Real) $ 8,281 $ 95,000 Notes: Adjustment made in year 7 to get to salvag Excel Method Double Declining Balance Depreciati Year 1 $ 28,571 $ 28,571 2 $ 20,408 $ 48,980 3 $ 14,577 $ 63,557 4 $ 10,412 $ 73,969 5 $ 7,437 $ 81,407 6 $ 5,312 $ 86,719 7 $ 3,795 $ 90,514 7 (Real) $ 8,281 $ 95,000 Problem 10 17th Edition Asset Cost $ 300,000 Salvage $ 30,000 Depr. Life 10 (see note under MACRS) Manual Method Straight Line Depreciation Method Double Declining Balance Depreciati Year Book Value Year 1 $ 27,000 $ 27,000 $ 273,000 1 $ 60,000 $ 60,000 Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation
2 $ 27,000 $ 54,000 $ 246,000 2 $ 48,000 $ 108,000 3 $ 27,000 $ 81,000 $ 219,000 3 $ 38,400 $ 146,400 4 $ 27,000 $ 108,000 $ 192,000 4 $ 30,720 $ 177,120 5 $ 27,000 $ 135,000 $ 165,000 5 $ 24,576 $ 201,696 6 $ 27,000 $ 162,000 $ 138,000 6 $ 19,661 $ 221,357 7 $ 27,000 $ 189,000 $ 111,000 7 $ 15,729 $ 237,085 8 $ 27,000 $ 216,000 $ 84,000 8 $ 12,583 $ 249,668 9 $ 27,000 $ 243,000 $ 57,000 9 $ 10,066 $ 259,735 10 $ 27,000 $ 270,000 $ 30,000 10 $ 8,053 $ 267,788 10 (Real) $ 10,265 $ 270,000 Notes: Adjustment made in year 10 to arrive at sal Excel Method Double Declining Balance Depreciati Year 1 $ 60,000 $ 60,000 2 $ 48,000 $ 108,000 3 $ 38,400 $ 146,400 4 $ 30,720 $ 177,120 5 $ 24,576 $ 201,696 6 $ 19,661 $ 221,357 7 $ 15,729 $ 237,085 8 $ 12,583 $ 249,668 9 $ 10,066 $ 259,735 10 $ 8,053 $ 267,788 10 (Real) $ 10,265 $ 270,000 Depreciation Expense Accumulated Depreciation
ion Method MACRS Depreciation Method Book Value Year Factor Book Value $ 71,429 1 0.1429 $ 13,576 $ 13,576 $ 86,425 $ 51,020 2 0.2449 $ 23,266 $ 36,841 $ 63,159 $ 36,443 3 0.1749 $ 16,616 $ 53,457 $ 46,544 $ 26,031 4 0.1249 $ 11,866 $ 65,322 $ 34,678 $ 18,593 5 0.0893 $ 8,484 $ 73,806 $ 26,195 $ 13,281 6 0.0892 $ 8,474 $ 82,280 $ 17,721 $ 9,486 7 0.0893 $ 8,484 $ 90,763 $ 9,237 $ 5,000 8 0.0446 $ 4,237 $ 95,000 $ 5,000 ge value Notes: 7 year MACRS property classification (ref. pages 318 and 320 in the text) Year 8 is really a partial year's depreciation ion Method Book Value $ 71,429 $ 51,020 $ 36,443 $ 26,031 $ 18,593 $ 13,281 $ 9,486 $ 5,000 ion Method MACRS Depreciation Method Book Value Year Factor Book Value $ 240,000 1 0.1000 $ 27,000 $ 27,000 $ 273,000 Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
$ 192,000 2 0.1800 $ 48,600 $ 75,600 $ 224,400 $ 153,600 3 0.1440 $ 38,880 $ 114,480 $ 185,520 $ 122,880 4 0.1152 $ 31,104 $ 145,584 $ 154,416 $ 98,304 5 0.0922 $ 24,894 $ 170,478 $ 129,522 $ 78,643 6 0.0737 $ 19,899 $ 190,377 $ 109,623 $ 62,915 7 0.0655 $ 17,685 $ 208,062 $ 91,938 $ 50,332 8 0.0655 $ 17,685 $ 225,747 $ 74,253 $ 40,265 9 0.0656 $ 17,712 $ 243,459 $ 56,541 $ 32,212 10 0.0655 $ 17,685 $ 261,144 $ 38,856 $ 30,000 11 0.0328 $ 8,856 $ 270,000 $ 30,000 Notes: lvage value 10 year MACRS property classification; ref. page 334 (17th) in the text Year 11is really a partial year's depreciation ion Method Book Value $ 240,000 $ 192,000 $ 153,600 $ 122,880 $ 98,304 $ 78,643 $ 62,915 $ 50,332 $ 40,265 $ 32,212 $ 30,000
Problem 15 16th and 17th Edition are the same Asset Cost $ 1,585,000 Salvage $ - No salvage give…..assume it's zero Depr. Life 7 (see note under MACRS) Manual Method Straight Line Depreciation Method Double Declining Balance Depreciati Year Book Value Year 1 $ 226,429 $ 226,429 $ 1,358,571 1 $ 452,857 $ 452,857 2 $ 226,429 $ 452,857 $ 1,132,143 2 $ 323,469 $ 776,327 3 $ 226,429 $ 679,286 $ 905,714 3 $ 231,050 $ 1,007,376 4 $ 226,429 $ 905,714 $ 679,286 4 $ 165,035 $ 1,172,411 5 $ 226,429 $ 1,132,143 $ 452,857 5 $ 117,882 $ 1,290,294 6 $ 226,429 $ 1,358,571 $ 226,429 6 $ 84,202 $ 1,374,496 7 $ 226,429 $ 1,585,000 $ - 7 $ 60,144 $ 1,434,640 7 (Real) $ 210,504 $ 1,585,000 Notes: Adjustment made in year 7 to get to salvag Excel Method Double Declining Balance Depreciati Year 1 $ 452,857 $ 452,857 2 $ 323,469 $ 776,327 3 $ 231,050 $ 1,007,376 4 $ 165,035 $ 1,172,411 5 $ 117,882 $ 1,290,294 6 $ 84,202 $ 1,374,496 7 $ 60,144 $ 1,434,640 7 (Real) $ 210,504 $ 1,585,000 Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation
ion Method MACRS Depreciation Method Book Value Year Factor Book Value $ 1,132,143 1 0.1429 $ 226,497 $ 226,497 $ 1,358,504 $ 808,673 2 0.2449 $ 388,167 $ 614,663 $ 970,337 $ 577,624 3 0.1749 $ 277,217 $ 891,880 $ 693,121 $ 412,589 4 0.1249 $ 197,967 $ 1,089,846 $ 495,154 $ 294,706 5 0.0893 $ 141,541 $ 1,231,387 $ 353,614 $ 210,504 6 0.0892 $ 141,382 $ 1,372,769 $ 212,232 $ 150,360 7 0.0893 $ 141,541 $ 1,514,309 $ 70,691 $ - 8 0.0446 $ 70,691 $ 1,585,000 $ - ge value Notes: 7 year MACRS property classification; ref. page 320 (16th) and 334 (17th) in the Year 8 is really a partial year's depreciation ion Method Book Value $ 1,132,143 $ 808,673 $ 577,624 $ 412,589 $ 294,706 $ 210,504 $ 150,360 $ - Depreciation Expense Accumulated Depreciation
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
text
Problem 57 16th and 17th Edition are the same Asset Cost $ 500,000 Salvage $ 20,000 Depr. Life 10 Manual Method Straight Line Depreciation Method Double Declining Balance Depreciation Method MACRS Depreciation Method Year Book Value Year Book Value Year Factor Book Value 1 $ 48,000 $ 48,000 $ 452,000 1 $ 100,000 $ 100,000 $ 400,000 1 10.00% $ 48,000 $ 48,000 $ 452,000 2 $ 48,000 $ 96,000 $ 404,000 2 $ 80,000 $ 180,000 $ 320,000 2 18.00% $ 86,400 $ 134,400 $ 365,600 3 $ 48,000 $ 144,000 $ 356,000 3 $ 64,000 $ 244,000 $ 256,000 3 14.40% $ 69,120 $ 203,520 $ 296,480 4 $ 48,000 $ 192,000 $ 308,000 4 $ 51,200 $ 295,200 $ 204,800 4 11.52% $ 55,296 $ 258,816 $ 241,184 5 $ 48,000 $ 240,000 $ 260,000 5 $ 40,960 $ 336,160 $ 163,840 5 9.22% $ 44,256 $ 303,072 $ 196,928 6 $ 48,000 $ 288,000 $ 212,000 6 $ 32,768 $ 368,928 $ 131,072 6 7.37% $ 35,376 $ 338,448 $ 161,552 7 $ 48,000 $ 336,000 $ 164,000 7 $ 26,214 $ 395,142 $ 104,858 7 6.55% $ 31,440 $ 369,888 $ 130,112 8 $ 48,000 $ 384,000 $ 116,000 8 $ 20,972 $ 416,114 $ 83,886 8 6.55% $ 31,440 $ 401,328 $ 98,672 9 $ 48,000 $ 432,000 $ 68,000 9 $ 16,777 $ 432,891 $ 67,109 9 6.56% $ 31,488 $ 432,816 $ 67,184 10 $ 48,000 $ 480,000 $ 20,000 10 $ 13,422 $ 446,313 $ 53,687 10 6.55% $ 31,440 $ 464,256 $ 35,744 10 (Real) $ 47,109 $ 480,000 $ 20,000 11 3.28% $ 15,744 $ 480,000 $ 20,000 Notes: Adjustment made in year 10 to arrive at salvage value Notes: 10 year MACRS property classification; ref. page 320 (16th) and 334 (17th) in the text Year 11 is really a partial year's depreciation Excel Method Double Declining Balance Depreciation Method Year Book Value 1 $ 100,000 $ 100,000 $ 400,000 2 $ 80,000 $ 180,000 $ 320,000 3 $ 64,000 $ 244,000 $ 256,000 4 $ 51,200 $ 295,200 $ 204,800 5 $ 40,960 $ 336,160 $ 163,840 6 $ 32,768 $ 368,928 $ 131,072 7 $ 26,214 $ 395,142 $ 104,858 8 $ 20,972 $ 416,114 $ 83,886 9 $ 16,777 $ 432,891 $ 67,109 10 $ 13,422 $ 446,313 $ 53,687 10 (Real) $ 47,109 $ 480,000 $ 20,000 Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation Depreciation Expense Accumulated Depreciation