Schedule of Depreciation: FIXED ASSET ACCOUNT (Both Method)

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 11

Schedule of Depreciation

cost of assets (in rs) 200000


salvage 5000
months 12
life (in years) 5
depreciation method SLN

FIXED ASSET ACCOUNT(both method)


year opening balance depreciation closing balance
1 200000 39000 161000
2 161000 39000 122000
3 122000 39000 83000
4 83000 39000 44000
5 44000 39000 5000

FIXED ASSET ACCOUNT(DB method)


year opening balance depreciation closing balance
1 200000 104400 95600
2 95600 49903 45697
3 45697 23854 21843
4 21843 11402 10441
5 10441 5450 4991
FIXED ASSET ACCOUNT(SLN method)
year opening balance depreciation closing balance
1 200000 $39,000.00 161000
2 161000 39000 122000
3 122000 39000 83000
4 83000 39000 44000
5 44000 39000 5000
Schedule of Depreciation
cost of plant and machinery 200000
salvage 5000
months 12
life (1-40) years 40
months in the first year(1-12) 6

Generalised Depreciation Schedule

period DB method SLN method


1 8800 4875
2 16826 4875
3 15345 4875
4 13995 4875
5 12763 4875
6 11640 4875
7 10616 4875
8 9681 4875
9 8829 4875
10 8052 4875
11 7344 4875
12 6698 4875
13 6108 4875
14 5571 4875
15 5080 4875
16 4633 4875
17 4226 4875
18 3854 4875
19 3515 4875
20 3205 4875
21 2923 4875
22 2666 4875
23 2431 4875
24 2217 4875
25 2022 4875
26 1844 4875
27 1682 4875
28 1534 4875
29 1399 4875
30 1276 4875
31 1164 4875
32 1061 4875
33 968 4875
34 883 4875
35 805 4875
36 734 4875
37 670 4875
38 611 4875
39 557 4875
40 508 4875
DEPRECIATION

date particulars cost life salvage method

1-Aug-11 Air conditioner 450000 10 50000 SLN


1-Sep-11 plant & machinery 950000 15 80000 DB
1-Dec-11 boring equipments 750000 12 10000 DB
1-Feb-12 road rollers 2725000 20 100000 SLN
1-Mar-12 lifting cranes 8999000 25 500000 DB

Date Particulars Cost life Salvage method


Saturday, January 08, 2011 air conditioners 450000 10 50000 SLN
Sunday, January 09, 2011 plant and machinery 950000 15 80000 DB
Wednesday, January 12, 2011 boring equipments 750000 12 10000 DB
Monday, January 02, 2012 road rollers 2725000 20 100000 SLN
Tuesday, January 03, 2012 lifting cranes 8999000 25 500000 DB
Depreciation for the financial year
period 1 2 3 4 5 6
months in the
2011-2012 2012-2013 2013-2014 2014-2015 2015-2016 2016-2017
first year
8 40000 40000 40000 40000 40000 40000
7 84233 131597 111594 94632 80248 68050
4 75500 203699 142182 99243 69272 48352
2 131250 131250 131250 131250 131250 131250
1 81741 971981 866035 771637 687529 612588
Total 412724 1478527 1291061 1136762 1008298 900240

period 1 2 3 4 5 6
months in the
first year 2011-12 2012-13 2013-14 2014-15 2015-16 2016-17
8 40000 40000 40000 40000 40000 40000
7 84233.3333 131596.533 111593.86 94631.5935 80247.5913 68049.95742
4 75500 203699 142181.902 99242.9676 69271.5914 48351.57078
2 131250 131250 131250 131250 131250 131250
1 81740.92 971981.24 866035.28 771637.44 687528.96 612588.30
Deprecia
Cost of Asset 200000
Life of Asset 5
salvage 5000
Months 12
Method SLN

Fixed asset Account


Year Opening Balance Depreciation Closing Balance
1 200000 39000 161000
2 161000 39000 122000
3 122000 39000 83000
4 83000 39000 44000
5 44000 39000 5000
epreciation
SLN
DB

You might also like