Respuesta :
Answer:
(1) Depletion Expense for the mine (2021): $ 331,650.00
Depletion Expense for the mine (2022): $ 502,682.28
Depreciation Expense for the structure (2021): $ 25,125.00
Depreciation Expense for the structure (2022): $ 38,081.99
Depreciation Expense for the equipment (2021): $ 19,213.24
Depreciation Expense for the equipment (2022): $ 29,121.52
(2) Book value of the mine (2021): $ 1,461,350.00
Book value of the mine (2022): $ 958,667.72
Book value of the structure (2021): $ 102,375.00
Book value of the structure (2022): $ 64,293.01
Book value of the equipment (2021): $ 82,786.76
Book value of the equipment (2022): $ 53,665.24
Explanation:
To understand how to answer the question, we need to find out how the depletion/depreciation will be applied to the three assets and calculated the depreciation expense applicable. We will also compute the accumulated depreciation so that we can calculate the book value at the end of each year. The required computations are done below for each individual asset.
Mine (2021):
Purchase Cost: 1,300,000.00
Add Additional Costs : 493,000.00
Total Cost: 1,793,000.00
Salvage Value: 110,000.00
Depreciable Amount: 1,683,000.00
Expected Ores : 340,000.00
Depletion per Unit = Depreciable Amount/Expected Ores = 4.95
Ores Extracted: 67,000.00
Depletion expense = Depletion per Unit x Ores Extracted = 331,650.00
Accumulated Depletion = 331,650.00
Book value: Total Cost - Accumulated Depreciation = 1,461,350.00
Mine (2022):
Expected Ores : 341,500.00
Depletion per Unit : 4.93 (revised since the amount of expected ores has changed)
Ores Extracted: 102,000.00
Depletion expense : 502,682.28
Accumulated Depletion: Depletion for 2021 + Depletion for 2022 = 834,332.28
Book Value: 958,667.72
Structures (2021):
Total Cost: 127,500.00
Salvage Value : 0
Depreciable Amount : 127,500.00
Depreciation per Unit : 0.38
Depreciation Expense : 25,125.00
Accumulated Depreciation: 25,125.00
Book Value: 102,375.00
Structures (2022):
Depreciation per Unit : 0.37
Depreciation Expense : 38,081.99
Accumulated Depreciation: 63,206.99
Book Value: 64,293.01
Equipment (2021):
Total Cost: 102,000.00
Salvage Value : 4,500.00
Depreciable Amount : 97,500.00
Depreciation per Unit : 0.29
Depreciation Expense : 19,213.24
Accumulated Depreciation: 19,213.24
Book Value: 82,786.76
Equipment (2022):
Depletion per Unit: 0.29
Depreciation Expense : 29,121.52
Accumulated Depreciation: 48,334.76
Book Value : 53,665.24
The above represents the depreciation expense and the book values for both 2021 and 2022.