Hope this will help you to understand:
Present scenario:
For 60 months depreciation calculated is (capitalised value - Scrap value)/number of months
(2700-10% of 2700)/60
(2700-270)/60
2430/60 = 40.50 which is calculated till the month 8 which is shown in your screen.
Changes and their impact:
Scrap value changed with remaining things unchanged:
(Depreciation key effective date not changed) By changing the scrap value from 10% to 5% the applicable capital amount changed from 2430 to 2565
- i.e. 2700-5% of 2700.
And monthly amount as depreciation will be :
2565/60 = 42.75.
Depreciation is calculated for the year 2015 with 40.5 till month 8. Which is as per old scrap value. But New depreciation value will be:
2565/60 = 42.75
As the depreciation already posted till period 8.
The differential amount i.e. (42.75*8)-(40.5*8)=18 considered as un-posted depreciation for the year 2015 and adjusted in period 9 depreciation which is 42.75
- ð 42.75+18 = 60.75. This is showing as planned in the period 9.
- ð From period 10 the depreciation values are as per new scrap value considered as 5%.i.e. 42.75
GopalK