Problem 22-6
On December 31, 2017, before the books were closed, the management and accountants of Bonita Inc. made the following determinations about three pieces of equipment.
1. | Equipment A was purchased January 2, 2014. It originally cost $543,000 and, for depreciation purposes, the straight-line method was originally chosen. The asset was originally expected to be useful for 10 years and have a zero salvage value. In 2017, the decision was made to change the depreciation method from straight-line to sum-of-the-years’-digits, and the estimates relating to useful life and salvage value remained unchanged. | |
2. | Equipment B was purchased January 3, 2013. It originally cost $177,000 and, for depreciation purposes, the straight-line method was chosen. The asset was originally expected to be useful for 15 years and have a zero residual value. In 2017, the decision was made to shorten the total life of this asset to 9 years and to estimate the residual value at $2,800. | |
3. | Equipment C was purchased January 5, 2013. The asset’s original cost was $158,500, and this amount was entirely expensed in 2013. This particular asset has a 10-year useful life and no residual value. The straight-line method was chosen for depreciation purposes. |
Additional data:
1. | Income in 2017 before depreciation expense amounted to $396,200. | |||||||||||||||||||||||||||||||||||||||||||||||||
2. | Depreciation expense on assets other than A, B, and C totaled $55,000 in 2017. | |||||||||||||||||||||||||||||||||||||||||||||||||
3. | Income in 2016 was reported at $369,900. | |||||||||||||||||||||||||||||||||||||||||||||||||
4. | Ignore all income tax effects. | |||||||||||||||||||||||||||||||||||||||||||||||||
5. | 99,200 shares of common stock were outstanding in 2016 and 2017.Problem 22-6
On December 31, 2017, before the books were closed, the management and accountants of Bonita Inc. made the following determinations about three pieces of equipment.
Additional data:
|
a. Prepare all necessary entries in 2017 to record these determinations
b. Prepare comparative retained earnings statements for Bonita Inc. for 2016 and 2017. The company had retained earnings of $198,900 at December 31, 2015.
Expert Answer
Answer a. | |||||
Journal Entry | |||||
Date | Particulars | Dr. Amt. | Cr. Amt. | ||
1 | Depreciation Expenses Dr. | 95,025 | |||
To Accumulated Dep. – Equipment A | 95,025 | ||||
2 | Depreciation Expenses Dr. | 25,400 | |||
To Accumulated Dep. – Equipment B | 25,400 | ||||
3(a) | Equipment C Dr. | 158,500 | |||
To Accumulated Dep. – Equiment C | 63,400 | ||||
To Retained Earnings | 95,100 | ||||
3(b) | Depreciation Expenses Dr. | 15,850 | |||
To Accumulated Dep. – Equipment C | 15,850 | ||||
Equipment A: | |||||
Cost of Equipment A | 543,000 | ||||
Less: Depreaciation – $54,300 X 3 Years | 162,900 | ||||
Book Value as on Jan 1, 2017 | 380,100 | ||||
Depreciation Under Straight Line Method = $543,000 / 10 Years = $54,300 per annum | |||||
Depreciation under Sum of Digit Method for 2017 = $380,100 X 7/28 = $95,025 | |||||
Equipment B: | |||||
Cost of Equipment B | 177,000 | ||||
Accumulated Dep. – $11,800 X 4 Years | 47,200 | ||||
Book Value as on Jan 1, 2017 | 129,800 | ||||
Depreciation Under Straight Line Method = $177,000 / 15 Years = $11,800 per annum | |||||
Depreciation for 2017 = ($129,800 – $2,800 (Salvage Value)) / 5 Years (Remaining Life) | |||||
Depreciation for 2017 = $25,400 per annum |
Answer b. | ||
Comparitive Retained Earnings Statement | ||
2017 | 2016 | |
Retained Earnings , Jan 1, 2016 | 198,500 | |
Add: Error in Recording Equipment C – $158,500 – ($15,850 X 3) | 110,950 | |
Retained Earnings , Jan 1, 2016 – Adjusted | 663,500 | 309,450 |
Add: Net Income | 189,075 | 354,050 |
Retained Earnings , Dec 31 | 852,575 | 663,500 |
2016 | ||
Net Income | 369,900 | |
Less: Depreciation – Equipment C | (15,850) | |
Net Income – Adjusted -2016 | 354,050 | |
2017 | ||
Net Income before Depreciation | 396,200 | |
Less: Depreciation: | (15,850) | |
Equipment A | (95,025) | |
Equipment B | (25,400) | |
Equipment C | (15,850) | |
on Other Assets | (55,000) | |
Net Income – Adjusted -2017 | 189,075 |