Easy2Siksha.com
Think of it like peeling an onion layer by layerthe value shrinks each year as depreciation is
deducted.
Step 3: Year-by-Year Calculation
Year 201920
Opening balance: 20,00,000 (purchased on 1st April 2019)
Depreciation = 10% of 20,00,000 = 2,00,000
Closing balance = 18,00,000
Year 202021
Opening balance: 18,00,000
Addition on 1st October 2020: 10,00,000 (used for 6 months in this year)
Depreciation:
o On 18,00,000 = 1,80,000
o On 10,00,000 (6 months) = 50,000
Total depreciation = 2,30,000
Closing balance = 25,70,000
Year 202122
Opening balance: 25,70,000
Sale on 31st July 2021: Machinery cost 3,75,000
o WDV of this machine needs to be calculated:
Purchased in 2019 Depreciation for 201920 = 37,500
Value at 31st March 2020 = 3,37,500
Depreciation for 202021 = 33,750
Value at 31st March 2021 = 3,03,750
Depreciation for 4 months (AprilJuly 2021) = 10,125
WDV at sale = 2,93,625
o Sale proceeds = 2,75,000
o Loss on sale = 18,625
Addition on 1st October 2021 = 5,00,000
Depreciation:
o On remaining machinery (after sale) = 22,66,375 10% = 2,26,638
o On addition (6 months) = 25,000
o Total depreciation = 2,51,638
Closing balance = 25,14,737
Year 202223
Opening balance: 25,14,737
Depreciation = 10% of 25,14,737 = 2,51,474
Closing balance = 22,63,263