You are on page 1of 3

Statement D

CALCULATION OF DEPRITIATION ON THE ASSET

Type of asset: -Shed

Sr.
No.
1
2
3
4
5
6
7
8
9
10

W. D. V. of the
asset
1450000
1305000
1174500
1057050
951345
856210.5
770590
693531.05
624177.95
561760.15

Depreciable amount

Depreciation @ 10 %

1450000
1305000
1174500
1057050
951345
856210.5
770590
693531.05
624177.95
561760.15

145000
130500
117450
105705
95134.5
85621.05
77059
69353.1
62417.8
56176.01

Closing
Balance
1305000
1174500
1057050
951345
856210.5
770590
693531.05
624177.95
561760.15
505584.14

Type of asset: - Equipments

Sr.
No.
1
2
3
4
5
6
7
8
9
10

W. D. V. of the
asset
235000
199750
169787.5
144319.4
122671.5
104270.8
88630.18
75335.65
64035.30
54430

Depreciable amount
235000
199750
169787.5
144319.4
122671.5
104270.8
88630.18
75335.65
64035.30
54430

Depreciation @15
%
35250
29962.5
25468.125
21647.9
18400.7
15640.6
13294.5
11300.35
9605.3
8164.5

Closing Balance
199750
169787.5
144319.4
122671.5
104270.8
88630.18
75335.65
64035.30
54430
46265.5

16

Type of asset: -Furniture & fixtures

Sr.
No.
1
2
3
4
5
6
7
8
9
10

W. D. V. of the
asset
75000
63750
54187.5
46059.36
39150.46
33277.9
28286.2
24043.27
20436.8
17371.3

Depreciable amount
75000
63750
54187.5
46059.36
39150.46
33277.9
28286.2
24043.27
20436.8
17371.3

Depreciation @
15%
11250
9562.5
8128.125
6908.9
5872.6
4991.7
4242.9
3606.5
3065.5
2605.7

Closing Balance
63750
54187.5
46059.36
39150.46
33277.9
28286.2
24043.27
20436.8
17371.3
14765.6

Type of asset: -Vehicle

Sr.
No.
1
2
3
4
5
6
7
8
9
10

W. D. V. of the
asset
300000
240000
192000
153600
122880
98304
78643.2
62914.56
50331.7
40265.4

Depreciable amount
300000
240000
192000
153600
122880
98304
78643.2
62914.56
50331.7
40265.4

Depreciation @ 20
%
60000
48000
38400
30720
24576
19660.8
15728.64
12582.9
10066.32
8053.07

Closing Balance
240000
192000
153600
122880
98304
78643.2
62914.56
50331.7
40265.4
32212.34

17

Total Depreciation

Year

Types of Assets
Sheds

1
2
3
4
5
6
7
8
9
10

145000
130500
117450
105705
95134.5
85621.05
77059
69353.1
62417.8
56176.01

Equipments
35250
29962.5
25468.125
21647.9
18400.7
15640.6
13294.5
11300.35
9605.3
8164.5

Furniture &
fixtures
11250
9562.5
8128.125
6908.9
5872.6
4991.7
4242.9
3606.5
3065.5
2605.7

Total
Vehicle
60000
48000
38400
30720
24576
19660.8
15728.64
12582.9
10066.32
8053.07

Depreciation
251500
218025
189446.25
164981.8
143983.8
125914.15
110325.04
96842.85
85154.92
74999.28

18

You might also like