Scribd Logo
Upload

Welcome to Scribd!

  • Original Cost Depreciation Expenses Salvage Value Useful Life Book Value Start Depreciation Expenses Acummulated Depreciation Book Value End

    Uploaded by

    Anonymous jlLBRMAr3O
    24 views9 pages
    This document shows the depreciation of an asset over 5 periods. It lists the original cost, salvage value, useful life, and the book value, depreciation expense, accumulated depreciation, and ending book value for each period. The asset's book value decreases each period as more depreciation is taken, with the accumulated depreciation increasing accordingly over the life of the asset.

    Original Description:

    excel calculations on depreciation

    Original Title

    Depreciation

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document shows the depreciation of an asset over 5 periods. It lists the original cost, salvage value, useful life, and the book value, depreciation expense, accumulated depreciation, and ending book value for each period. The asset's book value decreases each period as more depreciation is taken, with the accumulated depreciation increasing accordingly over the life of the asset.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    24 views9 pages

    Original Cost Depreciation Expenses Salvage Value Useful Life Book Value Start Depreciation Expenses Acummulated Depreciation Book Value End

    Uploaded by

    Anonymous jlLBRMAr3O
    This document shows the depreciation of an asset over 5 periods. It lists the original cost, salvage value, useful life, and the book value, depreciation expense, accumulated depreciation, and ending book value for each period. The asset's book value decreases each period as more depreciation is taken, with the accumulated depreciation increasing accordingly over the life of the asset.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 9

    Original Cost $25,000 Depreciation Expenses 4000

    Salvage value $5,000


    Useful Life 5

    Book value Depreciation Acummulated Book value


    Period Start Expenses Depreciation End
    1 $25,000 $4,000 $4,000 $21,000
    2 $21,000 $4,000 $8,000 $17,000
    3 $17,000 $4,000 $12,000 $13,000
    4 $13,000 $4,000 $16,000 $9,000
    5 $9,000 $4,000 $20,000 $5,000
    Original Cost $25,000
    Salvage value $5,000
    Useful Life 5

    Acummulate
    Book value Depreciatio Depreciation d Book value
    Period Start n Percent Expenses Depreciation End
    1 $25,000 40.00% $10,000.00 $10,000.00 $15,000.00
    2 $15,000.00 40.00% $6,000.00 $16,000.00 $9,000.00
    3 $9,000.00 40.00% $3,600.00 $19,600.00 $5,400.00
    4 $5,400.00 7.41% $400.00 $20,000.00 $5,000.00
    Use Variable Discount Rate
    Year(n) FV PV K(Discount Rate) K% 1+K
    1 200 (1+K) 1
    1.12 178.57 12 0.12 1.12
    2 300 (1+K) 2
    1.25 239.16
    3 300 (1+K)3 1.40 213.53
    4 400 (1+K) 4
    1.57 254.21 Cash Inflow Cash Outflow NPV
    5 500 (1+K) 5
    1.76 283.71 1169.18 1000.00 169.18
    Total 1169.1843

    Accept the project since the NPV is positive


    IRR PI
    17.70 1.17
    Task Start Date Days to Complete
    Task 1 22-May 13
    Task 2 31-May 9
    Task 3 5-Jun 9
    Task 4 15-Jun 14
    Task 5 21-Jun 9
    Task 6 1-Jul 5 22-May 11-Jun 1-Jul 21-Jul 1
    Task 7 8-Jul 7
    Task 8 15-Jul 12 Task 1

    Task 2

    Task 3

    Task 4

    Task 5

    Task 6
    39920.00
    39955.00 Task 7

    Task 8
    Jun 1-Jul 21-Jul 10-Aug

    Days to Complete
    Start Date
    Task Start Date Days to Complete
    Task 1 22-May 13
    Task 2 31-May 9
    Task 3 5-Jun 9
    Task 4 15-Jun 14
    Task 5 21-Jun 9
    Task 6 1-Jul 5

    22-May

    25-May

    28-May

    31-May
    Task 7 8-Jul 7

    12-Jun
    9-Jun
    3-Jun

    6-Jun
    Task 8 15-Jul 12

    39955.00 Task 1

    Task 2

    Task 3

    Task 4

    Task 5

    Task 6

    Task 7

    Task 8
    3-Jun

    6-Jun

    9-Jun

    12-Jun

    15-Jun

    18-Jun

    21-Jun

    24-Jun

    27-Jun
    Gantt Chart

    30-Jun

    3-Jul

    6-Jul

    9-Jul

    12-Jul

    15-Jul

    18-Jul

    21-Jul

    24-Jul

    27-Jul
    D
    St
    18-Jul

    27-Jul
    21-Jul

    24-Jul

    Days to Complete
    Start Date

    You might also like