©2019 by McGraw-Hill Education. This is proprietary material solely for authorized instructor use. Not authorized for sale or distribution in
any manner. This document may not be copied, scanned, duplicated, forwarded, distributed, or posted on a website, in whole or part.
Financial Accounting, 9th Edition 490
Exercise 8-9 (30 minutes)
Straight-line depreciation
Income
before
Depreciation
Depreciation
Expense
*
Net
Income
Year 1 ........ $ 88,500 $ 38,960 $ 49,540
Year 2 ........ 88,500 38,960 49,540
Year 3 ........ 88,500 38,960 49,540
Year 4 ........ 88,500 38,960 49,540
Year 5 ........ 88,500 38,960 49,540
Totals ........ $442,500 $194,800 $247,700
*($238,400 - $43,600) / 5 years = $38,960
Exercise 8-10 (30 minutes)
Double-declining-balance depreciation
Income
before
Depreciation
Depreciation
Expense
*
Net
Income
Year 1 ........ $ 88,500 $ 95,360 $ (6,860)
Year 2 ........ 88,500 57,216 31,284
Year 3 ........ 88,500 34,330 54,170
Year 4 ........ 88,500 7,894 80,606
Year 5 ........ 88,500 0 88,500
Totals ........ $442,500 $194,800 $247,700
Supporting calculations for depreciation expense
*Note: (100% / 5 years) x 2 = 40% depreciation rate
Beginning
Book
Value
Annual
Depreciation
(40% of
Book Value)
Accumulated
Depreciation at
the End of the
Year
Ending Book Value
($238,400 Cost Less
Accumulated
Depreciation)
Year 1 ............... $238,400 $ 95,360 $ 95,360 $143,040
Year 2 ............... 143,040 57,216 152,576 85,824
Year 3 ............... 85,824 34,330** 186,906 51,494
Year 4 ............... 51,494 7,894*** 194,800 43,600
Year 5 ............... 43,600 0 194,800 43,600
Total .................. $194,800
** rounded
*** Must not use $20,598; instead take only enough depreciation in Year 4 to
reduce book value to the $43,600 salvage value.