Please provide calculations for requirement #5. I already submitted the question several times and noone has answered how to calculate #5.

Thank you.

On May 1, 2021, Hecala Mining entered into an agreement with the state of New Mexico to obtain the rights to operate a mineral mine in New Mexico for $10.5 million. Additional costs and purchases included the following (FV of $1, PV of $1, FVA of $1, PVA of $1, FVAD of $1 and PVAD of $1) (Use appropriate factor(s) from the tables provided.):

Development costs in preparing the mine $ 3,700,000

Mining equipment 139,500

Construction of various structures on site 93,500

After the minerals are removed from the mine, the equipment will be sold for an estimated residual value of $12,000. The structures will be torn down.

Geologists estimate that 850,000 tons of ore can be extracted from the mine. After the ore is removed the land will revert back to the state of New Mexico. The contract with the state requires Hecala to restore the land to its original condition after mining operations are completed in approximately four years.

Management has provided the following possible outflows for the restoration costs: Cash Outflow Probability

$ 650,000 40%

750,000 30%

]850,000 30%

Hecalas credit-adjusted risk-free interest rate is 7%. During 2021, Hecala extracted 125,000 tons of ore from the mine. The companys fiscal year ends on December 31.

Required:

1. Determine the amount at which Hecala will record the mine. Cost of mine:

2. Calculate the depletion of the mine and the depreciation of the mining facilities and equipment for 2021, assuming that Hecala uses the units-of-production method for both depreciation and depletion. Depletion Depreciation of equipment Depreciation of structures

3. How much accretion expense will the company record in its income statement for the 2021 fiscal year? Accretion expense:

4. Are depletion of the mine and depreciation of the mining facilities and equipment reported as separate expenses in the income statement? Separate expenses in the income statement - yes or no

5. During 2022, Hecala changed its estimate of the total amount of ore originally in the mine from 850,000 to 1,050,000 tons. Calculate the depletion of the mine and depreciation of the mining facilities and equipment for 2022 assuming Hecala extracted 155,000 tons of ore in 2022.

Depletion:

Depreciation of equipment:

Depreciation of structures: