In: Accounting
The following information relates to R-U Ready Company, a publicly traded company:
Requirement:
Present the accounts and dollar amounts that would appear on comparative balance sheets and income statements for the years ending 12/31/16 and 12/31/15.
List all accounts and dollar amounts. Round dollar amounts to the nearest dollar. You do not need to include cash.
For the Classification (Class) column of the Income Statement use:
Cost of the asset = Annuity x [ { 1 - ( 1 / 1+r) n} / r ] = $ 65,000 x [ { 1 - ( 1 / 1.09 ) 5 } / 0.09 ] = $ 65,000 x 3.8897 = $ 252,830
Double declining rate of depreciation = 100 / 8 years * 2 = 25 %
Balance Sheet | ||
12/31/16 | 12/31/15 | |
Asset | ||
Cost | 252,830 | 252,830 |
Less: Accumulated Depreciation | 172,834 | 146,168 |
Asset, net of depreciation | 79,996 | 106,662 |
Liability | ||
Note Payable | 59,637 | 114,346 |
Income Statement | ||
Year ended 12/31/16 | Year ended 12/31/15 | |
Expense | ||
Depreciation Expense | 26,666 | 35,554 |
Interest Expense | 10,291 | 14,808 |
Workings:
Amortization Schedule of Note Payable:
Date | Amount Paid | Interest Expense | Principal Repaid | Carrying Amount of Note Payable |
1/1/13 | 252,830 | |||
12/31/13 | 65,000 | 22,755 | 42,245 | 210,585 |
12/31/14 | 65,000 | 18,953 | 46,047 | 164,538 |
12/31/15 | 65,000 | 14,808 | 50,192 | 114,346 |
12/31/16 | 65,000 | 10,291 | 54,709 | 59,637 |
12/31/17 | 65,000 | 5,363 | 59,637 | 0 |
Schedule of Depreciation:
Year Ended | Depreciation Expense | Accumulated Depreciation | Book Value |
1/1/13 | 252,830 | ||
12/31/13 | 63,208 | 63,208 | 189,622 |
12/31/14 | 47,406 | 110,614 | 142,216 |
12/31/15 | 35,554 | 146,168 | 106,662 |
12/31/16 | 26,666 | 172,834 | 79,996 |