depreciation solver

8/18/2019 Depreciation solver

1/8

Cost $ 32,800

Residual value $ 7,000

Useful life (years) 13

Useful life (units) 500,000

Acceleration rate 200%

Instructions: Enter known varableshere. These will be used for alulationsin all three !odels. "f #ou are not usinone of the !odels, #ou an leave theorresondin variable blank. &ote' allstartin values reresent the (outhwest

)irlines e*a!le in the te*t.


2/8


3/8

Year Dep. Expense (debit) Acc. Dep. (credit) Acc. Dep. al. !

0 $ 32,800

1 $ 1,+85 $ 1,+85 $ 1,+85 $ 30,815

2 $ 1,+85 $ 1,+85 $ 3,++ $ 28,831

3 $ 1,+85 $ 1,+85 $ 5,+5- $ 2,8-

- $ 1,+85 $ 1,+85 $ 7,+38 $ 2-,82

5 $ 1,+85 $ 1,+85 $ +,+23 $ 22,877 $ 1,+85 $ 1,+85 $ 11,+08 $ 20,8+2

7 $ 1,+85 $ 1,+85 $ 13,8+2 $ 18,+08

8 $ 1,+85 $ 1,+85 $ 15,877 $ 1,+23

+ $ 1,+85 $ 1,+85 $ 17,82 $ 1-,+38

10 $ 1,+85 $ 1,+85 $ 1+,8- $ 12,+5-

11 $ 1,+85 $ 1,+85 $ 21,831 $ 10,++

12 $ 1,+85 $ 1,+85 $ 23,815 $ 8,+85

13 $ 1,+85 $ 1,+85 $ 25,800 $ 7,000

1- $ 1,+85 $ 1,+85 $ 27,785 $ 5,015

15 $ 1,+85 $ 1,+85 $ 2+,7+ $ 3,0311 $ 1,+85 $ 1,+85 $ 31,75- $ 1,0-

17 $ 1,+85 $ 1,+85 $ 33,738 $ +38/

18 $ 1,+85 $ 1,+85 $ 35,723 $ 2,+23/

1+ $ 1,+85 $ 1,+85 $ 37,708 $ -,+08/

20 $ 1,+85 $ 1,+85 $ 3+,+2 $ ,8+2/

21 $ 1,+85 $ 1,+85 $ -1,77 $ 8,877/

22 $ 1,+85 $ 1,+85 $ -3,2 $ 10,82/

23 $ 1,+85 $ 1,+85 $ -5,- $ 12,8-/

2- $ 1,+85 $ 1,+85 $ -7,31 $ 1-,831/

25 $ 1,+85 $ 1,+85 $ -+,15 $ 1,815/


4/8

0

0

0

0

0

00

0

0

0

0

0

0

0

(T

2523.08

Instructions: )ll data isoulated fro! the "nuttab. The olu!n will tell#ou in whih ter! full

dereiation is reahed.


5/8

Year Usa"e Dep. Expense Acc. Dep. !

0 $ 32,800 0

1 0,000 $ 3,0+ $ 3,0+ $ 2+,70- 0

2 0,000 $ 3,0+ $ ,1+2 $ 2,08 0

3 0,000 $ 3,0+ $ +,288 $ 23,512 0

- 0,000 $ 3,0+ $ 12,38- $ 20,-1 0

5 0,000 $ 3,0+ $ 15,-80 $ 17,320 0 0,000 $ 3,0+ $ 18,57 $ 1-,22- 0

7 0,000 $ 3,0+ $ 21,72 $ 11,128 0

8 0,000 $ 3,0+ $ 2-,78 $ 8,032 0

+ 0,000 $ 3,0+ $ 27,8- $ -,+3 (T

10 $ 4 $ 27,8- $ -,+3

11 $ 4 $ 27,8- $ -,+3

12 $ 4 $ 27,8- $ -,+3

13 $ 4 $ 27,8- $ -,+3

1- $ 4 $ 27,8- $ -,+3

15 $ 4 $ 27,8- $ -,+31 $ 4 $ 27,8- $ -,+3

17 $ 4 $ 27,8- $ -,+3

18 $ 4 $ 27,8- $ -,+3

1+ $ 4 $ 27,8- $ -,+3

20 $ 4 $ 27,8- $ -,+3

21 $ 4 $ 27,8- $ -,+3

22 $ 4 $ 27,8- $ -,+3

23 $ 4 $ 27,8- $ -,+3

2- $ 4 $ 27,8- $ -,+3

25 $ 4 $ 27,8- $ -,+3


6/8

Instructions: Enter eah#ears usae in the 6olu!n and the rest willauto!atiall# oulate.

The olu!n will tell #ouin whih ter! fulldereiation is reahed.


7/8

Year Dep. Expense (debit) Acc. Dep.!

0 $ 32,800 0

1 $ 5,0- $ 5,0- $ 27,75- 0

2 $ -,270 $ +,31 $ 23,-8- 0

3 $ 3,13 $ 12,+2+ $ 1+,871 0

- $ 3,057 $ 15,+8 $ 1,81- 0

5 $ 2,587 $ 18,573 $ 1-,227 0 $ 2,18+ $ 20,72 $ 12,038 0

7 $ 1,852 $ 22,1- $ 10,18 0

8 $ 1,57 $ 2-,181 $ 8,1+ 0

+ $ 1,32 $ 25,507 $ 7,2+3 0

10 $ 1,122 $ 2,2+ $ ,171 (T

11 $ +-+ $ 27,578 $ 5,222

12 $ 803 $ 28,382 $ -,-18

13 $ 80 $ 2+,01 $ 3,73+

1- $ 575 $ 2+,37 $ 3,13

15 $ -87 $ 30,123 $ 2,771 $ -12 $ 30,535 $ 2,25

17 $ 3-8 $ 30,883 $ 1,+17

18 $ 2+5 $ 31,178 $ 1,22

1+ $ 2-+ $ 31,-28 $ 1,372

20 $ 211 $ 31,3+ $ 1,11

21 $ 17+ $ 31,818 $ +82

22 $ 151 $ 31,++ $ 831

23 $ 128 $ 32,0+7 $ 703

2- $ 108 $ 32,205 $ 5+5

25 $ +2 $ 32,2+ $ 50-

It#rda

tod$$da


8/8

structions: )ll data is oulated fro!e "nut tab. The olu!n will tellu in whih ter! full dereiation isahed. e!e!ber when #ou reah fullreiation in the aelerated !odel,

ust the book value in the last ter! to

e residual value of the asset andsett the adust!ent in thereiation e*ense for the last ter!.r e*a!le, with the sa!le data, the315 book value will adust u to500 the residual value/, and thereiation e*ense for #ear 3 will

ust down to $----.

depreciation solver

Documents