Golden Manufacturing Company started operations by acquiring $91,000 cash from the issue of common stock. On January 1, 2016, the company purchased equipment that cost $91,000 cash, had an expected useful life of six years, and had an estimated salvage value of $18,200. Golden Manufacturing earned $93,390 and $63,610 of cash revenue during 2016 and 2017, respectively. Golden Manufacturing uses double-declining-balance depreciation.
Required:
Prepare income statements, balance sheets, and statements of cash flows for 2016 and 2017. Use a vertical statements format. (Hint: Record the events in T-accounts prior to preparing the statements.)
Explanation:
| Depreciation calculation: (Cost – Accumulated depr.) × (2 × SL Rate) SL Rate = 1 ÷ 6 = 0.16667 |
| Year 1 ($91,000 – $0) × (2 × 0.16667) = $30,333* |
| Year 2 ($91,000 – $30,333) × (2 × 0.16667) = $20,222* |
| *Rounded |
| |
|
| 2016 | | | |
| | 91,000 | | 91,000 |
| | 93,390 | | |
|
|
| Bal. | 93,390 | | |
| 2017 | | | |
| | 63,610 | | |
|
|
| Bal. | 157,000 | | |
| |
| | | |
| |
|
| 2016 | | | |
| | | | 30,333 |
|
|
| | | Bal. | 30,333 |
| 2017 | | | |
| | | | 20,222 |
|
|
| | | Bal. | 50,555 |
| | | | |
|
| |
|
| 2016 | | | |
| cl | 30,333 | cl | 93,390 |
|
|
| | | Bal. | 63,057 |
| 2017 | | | |
| cl | 20,222 | | 63,610 |
|
|
| | | Bal. | 106,445 |
| | | | |
|
| |
|
| 2016 | | | |
| cl | 93,390 | | 93,390 |
|
|
| | | Bal. | 0 |
| 2017 | | | |
| cl | 63,610 | | 63,610 |
|
|
| | | Bal. | 0 |
| | | | |
|
| |
|
| 2016 | | | |
| | 30,333 | cl. | 30,333 |
|
|
| Bal. | 0 | | |
| 2017 | | | |
| | 20,222 | cl. | 20,222 |
|
|
| Bal. | 0 | | |
| |
| | | |