Fixed Assets Depreciation Worksheet Note:

This is a worksheet designed to assist you in determining depreciation expenses. The Purchase Area
Name: Development does not make any warranty or representation, expressed or implied, with respect to the
accuracy, completeness, or usefulness of the results or assumes any liabilities with respect to the use
Address: of, or for damages resulting from the use of any results derived in this worksheet!
Notes:

- $ 50,000,000 - $ 1 - - $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000
Year of Useful
# Asset Description Cost Salvage Value Method 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
Purchase Life
1 mobil $ 50,000,000 2010 $ 1 20 SL $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000
2 - - - - - - - - - -
3 - - - - - - - - - -
4 - - - - - - - - - -
5 - - - - - - - - - -
6 - - - - - - - - - -
7 - - - - - - - - - -
8 - - - - - - - - - -
9 - - - - - - - - - -
10 - - - - - - - - - -
11 - - - - - - - - - -
12 - - - - - - - - - -
13 - - - - - - - - - -
14 - - - - - - - - - -
15 - - - - - - - - - -
16 - - - - - - - - - -
17 - - - - - - - - - -
18 - - - - - - - - - -
19 - - - - - - - - - -
20 - - - - - - - - - -
21 - - - - - - - - - -
22 - - - - - - - - - -
23 - - - - - - - - - -
24 - - - - - - - - - -
25 - - - - - - - - - -

Total 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
$ 25,000,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000
SL = Straight Line Method $ 25,000,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000 $ 2,500,000
SYOD = Sum-Of-Years' Digits Method $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
DDB = Double Declining Balance Method $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
DDB-SL = Double Declining Balance Method with Switch to Straight Line Method $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
1.5DB = 150% Declining Balance Method $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
1.5DB-SL = 150% Declining Balance Method with Switch to Straight Line Method $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
MACRS = Modified Accelerated Cost Recovery System (IRS) / 200DB-HY $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -

$3,000,000

$2,500,000

$2,000,000

$1,500,000

$1,000,000

$500,000

$-
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019

Worksheet - Depreciation Confidential Page 1