On January 2, 2019, Whistler Company purchased land for $450,000, from which it is estimated that...

On January 2, 2019, Whistler Company purchased land for $450,000, from which it is estimated that 350,000 tons of ore could be extracted. It estimates that the present value of the cost necessary to restore the land is $59,000, after which it could be sold for $21,000.

During 2019, Whistler mined 73,000 tons and sold 51,000 tons. During 2020, Whistler mined 95,000 tons and sold 103,000 tons. At the beginning of 2021, Whistler spent an additional $90,000, which increased the reserves by 57,000 tons. In 2021, Whistler mined 131,000 tons and sold 124,000 tons. Whistler uses a FIFO cost flow assumption.

Required:

If required, round the depletion rate to the nearest cent and round the final answers to the nearest dollar.

1. Calculate the depletion included in the income statement and ending inventory for 2019, 2020, and 2021.

2019	Depletion deducted from income	$
	Depletion included in inventory	$
2020	Depletion deducted from income	$
	Depletion included in inventory	$
2021	Depletion deducted from income	$
	Depletion included in inventory	$

2. Complete the natural resources section of the balance sheet on December 31, 2019, 2020, and 2021, assuming that an accumulated depletion account is used.

Whistler Company
Balance Sheet (partial)
December 31, 2019 - 2021
December 31, 2019

Mineral ore resources	$
Less: Accumulated depletion
		$

December 31, 2020

Mineral ore resources	$
Less: Accumulated depletion
		$

December 31, 2021

Mineral ore resources	$
Less: Accumulated depletion
		$

3. Assume Whistler's discount rate was 9%. What is the balance in the asset retirement obligation at 2019, 2020, and 2021?

Whistler Company
Asset retirement obligation
2019 - 2021
December 31, 2019	$
December 31, 2020	$
December 31, 2021	$

Solutions

Expert Solution

Let us find out depletion rate during 2019, 2020 & 2021

Particulars	Amount	Mining Capacity	Depletion Rate	Basis of Calculaiton
Purchase cost (a)	450,000.00
Restoration cost of Land (b)	59,000.00
Salvage value (c )	(21,000.00)
Net Cost / Depletion Rate (d=a+b+c)	488,000.00	350,000.00	1.39428571	488,000/350,000
2019 Depletion and Mining extraction ( e)	(101,782.86)	(73,000.00)		73,000*1.394286
Net Cost at end of 2019 (f=d-e)	386,217.14	277,000.00
2020 Depletion and Mining extraction (g)	(132,457.14)	(95,000.00)		95,000*1.394286
Net Cost at end of 2020 (h=f-g)	253,760.00	182,000.00
Cost incurred in 2021 (i)	90,000.00	57,000.00
Total cost after new cost in 2021 / Depletion rate (j=h+i)	343,760.00	239,000.00	1.43832636	343,760/239,000
2021 Depletion and Mining extraction (k)	(188,420.75)	(131,000.00)		-131,000*1.438326
Net Cost at end of 2021 (l=j-k)	155,339.25	108,000.00

1. Calculate the depletion included in the income statement and ending inventory for 2019, 2020, and 2021

Depletion	2019	Basis of Calculaiton	2020	Basis of Calculaiton	2021	Basis of Calculaiton
P&L	71,108.57	51000*1.39428571	143,611.43	103,000*1.39428571	177,735.90	14,0001.39428571+(124000-14000)1.43832636
Inventory	30,674.29	22000*1.39428571	19,520.00	14,000*1.39428571	30,204.85	21,000*1.43832636

2. Complete the natural resources section of the balance sheet on December 31, 2019, 2020, and 2021, assuming that an accumulated depletion account is used.

Whistler Company
Balance Sheet (partial)
December 31, 2019 - 2021
31-Dec-19

Mineral ore resources	488,000.00
Less: Accumulated depletion	(101,782.86)
Net Balance	386,217.14

31-Dec-20

Mineral ore resources	488,000.00
Less: Accumulated depletion	(234,240.00)
Net Balance	253,760.00

31-Dec-21

Mineral ore resources	578,000.00
Less: Accumulated depletion	(422,660.75)
Net Balance	155,339.25

3. Assume Whistler's discount rate was 9%. What is the balance in the asset retirement obligation at 2019, 2020, and 2021?

Whistler Company
Asset retirement obligation
2019 - 2021
December 31, 2019	$64,310
December 31, 2020	$70,098
December 31, 2021	$76,407

Factor to be divided by 59,000 :

Year 1 = 1/(1+0.09) =0.9174312

64310 (59,000/0.9174312)

Year 2 = 0.9174312 /(1+0.09) = 0.84168

70,098 (59,000/0.84168)

Year 3 = 0.84168/(1+0.09)=0.7721385

76,407 (59,000/0.7721385)

ekkarill92 answered 1 year ago

Next > < Previous

Related Solutions

Depletion On January 2, 2016, Spring Company purchased land for $480000, from which it is estimated...

Depletion On January 2, 2016, Spring Company purchased land for $480000, from which it is estimated that 370000 tons of ore could be extracted. It estimates that the present value of the cost necessary to restore the land is $69000, after which it could be sold for $35000. During 2016, Spring mined 71000 tons and sold 60000 tons. During 2017, Spring mined 91000 tons and sold 82000 tons. At the beginning of 2018, Spring spent an additional $80000, which increased...

Depletion On January 2, 2013, Spring Company purchased land for $500,000, from which it is estimated...

Depletion On January 2, 2013, Spring Company purchased land for $500,000, from which it is estimated that 430,000 tons of ore could be extracted. It estimates that the present value of the cost necessary to restore the land is $71,000, after which it could be sold for $26,000. During 2013, Spring mined 80,000 tons and sold 51,000 tons. During 2014, Spring mined 102,000 tons and sold 114,000 tons. At the beginning of 2015, Spring spent an additional $100,000, which increased...

Depletion On January 2, 2016, Salt Company purchased land for $490000, from which it is estimated...

Depletion On January 2, 2016, Salt Company purchased land for $490000, from which it is estimated that 350000 tons of ore could be extracted. It estimates that the present value of the cost necessary to restore the land is $90000, after which it could be sold for $36000. During 2016, Salt mined 85000 tons and sold 73000 tons. During 2017, Salt mined 111000 tons and sold 112000 tons. At the beginning of 2018, Salt spent an additional $80000, which increased...

6. On January 1, 2019, Ginger Company purchased land and a building for a total cash...

6. On January 1, 2019, Ginger Company purchased land and a building for a total cash price of $6,900,000. Individually, the land was appraised at $2,250,000 and the building at $5,250,000. The buildings estimated useful life is 25 years and its estimated salvage value is $300,000. Required: a. Prepare the journal entry to record the purchase of land and building on January 1, 2019. b. What is the 2019 depreciation expense on the building, assuming that double declining-balance depreciation is...

Bramble Company purchased equipment on January 1, 2019, for $79000 with an estimated salvage value of...

Bramble Company purchased equipment on January 1, 2019, for $79000 with an estimated salvage value of $19000 and estimated useful life of 8 years. On January 1, 2021, Bramble decided the equipment will last 12 years from the date of purchase. The salvage value is still estimated at $19000. Using the straight-line method the new annual depreciation will be: $4500. $5000. $6583. $16000. Waterway Sox Company had checks outstanding totaling $12000 on its June bank reconciliation. In July, Waterway Sox...

On January 1, 2019, Chelsea Company purchased for $180,000 a new machine that has an estimated...

On January 1, 2019, Chelsea Company purchased for $180,000 a new machine that has an estimated useful life of ten years (or 550,000 stamping operations), after which the expected salvage value is $10,000. Under each of the following depreciation methods, calculate the depreciation expense for 2019. Please show work :) Required: Straight-line depreciation Double-declining balance depreciation Units-of-production depreciation, if 66,000 stamping operations were made in 2019

Blossom Company purchased land, a building, and equipment on January 2, 2017, for $910,000. The company...

Blossom Company purchased land, a building, and equipment on January 2, 2017, for $910,000. The company paid $175,000 cash and signed a mortgage note payable for the remainder. Management's best estimate of the value of the land was $385,000; of the building, $425,000; and of the equipment, $130,000. Record the purchase. (Use Mortgage Payable for account.) (Credit account titles are automatically indented when the amount is entered. Do not indent manually . If no entry is required, select "No Entry"...

Fellingham Corporation purchased equipment on January 1, 2019, for $236,000. The company estimated the equipment would...

Fellingham Corporation purchased equipment on January 1, 2019, for $236,000. The company estimated the equipment would have a useful life of 10 years with a $19,200 residual value. Fellingham uses the straight-line depreciation method. Early in 2021, Fellingham reassessed the equipment's condition and determined that its total useful life would be only six years in total and that it would have no salvage value. How much would Fellingham report as depreciation on this equipment for 2021? Multiple Choice $32,107. $65,160....

On January 1, 2019, Seek Company purchased a copy machine. The machine costs $960,000, its estimated...

On January 1, 2019, Seek Company purchased a copy machine. The machine costs $960,000, its estimated useful life is 8 years, and its expected salvage value is $60,000. What is the depreciation expense for 2020 using double-declining-balance method? Select one: A. $157,500 B. $ 105,000 C. $180,000 D. $240,000

1. On January 2, 2020, Murphy Company purchased land that cost $410,000, a building on the...

1. On January 2, 2020, Murphy Company purchased land that cost $410,000, a building on the land that cost $1,450,000, and equipment that cost $70,000. The building has an estimated useful life of 29 years. The equipment has an estimated useful life of 7 years. Required: Prepare the property, plant, and equipment section of the balance sheet as of December 31, 2020. Note: Use straight-line depreciation with no salvage value. Murphy Company Balance Sheet (partial) December 31 Property, Plant, and...

Subjects