Double Declining Depreciation rate 20%

Amount to be
depreciated after
Yr Beg B.V Additional Service service Dep Exp 1
- 21 0.2
1 21.2000 0.2 21.200000 4.240000
2 16.9600 0.2 17.160000 3.392000
3 13.5680 0.2 13.768000 2.713600
4 10.8544 0.2 11.054400 2.170880
5 8.6835 0.2 8.883520 1.736704
6 6.9468 0.2 7.146816 1.389363
7 5.5575 0.2 5.757453 1.111491
8 4.4460 0.2 4.645962 0.889192
9 3.5568 0.2 3.756770 0.711354
10 2.8454 0.2 3.045416 0.569083
11 2.2763 0.2 2.476333 0.455267
12 1.8211 0.2 2.021066 0.364213
13 1.4569 0.2 1.656853 0.291371
14 1.1655 0.2 1.365482 0.233096
15 0.9324 0.2 1.132386 0.186477
16 0.7459 0.2 0.945909 0.149182
17 0.5967 0.2 0.796727 0.119345
18 0.4774 0.2 0.677382 0.095476
19 0.3819 0.2 0.581905 0.076381
20 0.3055 0.2 0.505524 0.061105

straight line Depreciation rate 0.200000

Amount to be
depreciated after
Yr Beg B.V Additional Service service Dep Exp 1
- 21 0.2
1 21.2 21.200000 1.030000
2 20.2 20.170000 1.030000
3 19.1 19.140000 1.030000
4 18.1 18.110000 1.030000
5 17.1 17.080000 1.030000
6 16.0 16.050000 1.030000
7 15.0 15.020000 1.030000
8 14.0 13.990000 1.030000
9 13.0 12.960000 1.030000
10 11.9 11.930000 1.030000
11 10.9 10.900000 1.030000
12 9.9 9.870000 1.030000
13 8.8 8.840000 1.030000
14 7.8 7.810000 1.030000
 15 6.8 6.780000 1.030000
16 5.8 5.750000 1.030000
17 4.7 4.720000 1.030000
18 3.7 3.690000 1.030000
19 2.7 2.660000 1.030000
20 1.6 1.630000 1.030000

sum of the year

Yr Beg B.V Dep Based Additional Service Remaining Life
- 21.20 21.2
1 21.20 21.2 20
2 19.18 21.2 19
3 17.26 21.2 18
4 15.45 21.2 17
5 13.73 21.2 16
6 12.11 21.2 0.200000 15
7 10.60 21.2 14
8 9.19 21.2 13
9 7.87 21.2 12
10 6.66 21.2 0.200000 11
11 5.55 21.2 10
12 4.54 21.2 9
13 3.63 21.2 8
14 2.83 21.2 7
15 2.12 21.2 6
16 1.51 21.2 5
17 1.01 21.2 4
18 0.61 21.2 3
19 0.30 21.2 2
20 0.10 21.2 1
Ending B.V 1

16.960000
13.568000
10.854400
8.683520
6.946816
5.557453
4.445962
3.556770
2.845416
2.276333
1.821066
1.456853
1.165482
0.932386
0.745909
0.596727
0.477382
0.381905
0.305524
0.244419

Ending B.V 1

20.170000
19.140000
18.110000
17.080000
16.050000
15.020000
13.990000
12.960000
11.930000
10.900000
9.870000
8.840000
7.810000
6.780000
 5.750000
4.720000
3.690000
2.660000
1.630000
0.600000

Dep Fraction Dep Exp 1 Ending B.V 1

21.2000
0.095238 2.0190 19.1810
0.090476 1.9181 17.2629
0.085714 1.8171 15.4457
0.080952 1.7162 13.7295
0.076190 1.6152 12.1143
0.071429 1.5143 10.6000
0.066667 1.4133 9.1867
0.061905 1.3124 7.8743
0.057143 1.2114 6.6629
0.052381 1.1105 5.5524
0.047619 1.0095 4.5429
0.042857 0.9086 3.6343
0.038095 0.8076 2.8267
0.033333 0.7067 2.1200
0.028571 0.6057 1.5143
0.023810 0.5048 1.0095
0.019048 0.4038 0.6057
0.014286 0.3029 0.3029
0.009524 0.2019 0.1010
0.004762 0.1010 (0.0000)