In: Accounting
Three different companies each purchased trucks on January 1, 2018, for $76,000. Each truck was expected to last four years or 250,000 miles. Salvage value was estimated to be $6,000. All three trucks were driven 81,000 miles in 2018, 55,000 miles in 2019, 46,000 miles in 2020, and 71,000 miles in 2021. Each of the three companies earned $65,000 of cash revenue during each of the four years. Company A uses straight-line depreciation, company B uses double-declining-balance depreciation, and company C uses units-of-production depreciation. Answer each of the following questions. Ignore the effects of income taxes. d-1. Calculate the retained earnings on the December 31, 2021, balance sheet?
Solution - Calculation of Retained Earnings on december 31, 2021
Cost of Each Truck = $76000
Estmated Life of each truck = 4 years
Salvage value of all the trucks = $6000
Company A - Straight line Method
Depreciation = (Asset cost - Salvage value)/Estimated Life
Depreciation per year = ($76000-$6000)/4 = $17500
Depreciation for 4 years = $17500*4 = $70000
Company B - Double Declining Method
Depreciation rate under straight line method = 25% as per 4 years
Depreciation under double declining method = 25%*2 = 50%
Particulars | Asset cost | Depreciation @ 50% | |
Year 2018 | $76000 | $38000 | |
Year 2019 | $38000 | $19000 | |
Year 2020 | $19000 | $9500 | |
Year 2021 | $9500 |
$3500 ($70000 - $38000 - $19000 - $9500) |
|
Total | $70000 |
Company C - Units of Production Method
Depreciable amount = ($76000 - $6000) = $70000
Depreciation = Depreciable amount*(Miles used in current year/Total Miles)
Particulars | Amount |
Depreciation in 2018 ($70000*81000/250000) | $22680 |
Depreciation in 2019 ($70000*55000/250000) | $15400 |
Depreciation in 2020 ($70000*46000/250000) | $12880 |
Depreciation in 2021 ($70000 - $22680 - $15400 - $12880) | $19040 |
Total Depreciation charged | $70000 |
Calculation of retained earnings
Particulars | Company A | Company B | Company C |
Cash Revenue till 2021 (A) ($65000*4 Years) |
$260000 | $260000 | $260000 |
Depreciation till 2021 for each company (B) | $70000 | $70000 | $70000 |
Retained Earnings (A-B) | $190000 | $190000 | $190000 |