In: Accounting
Typewritten answers only, please. No handwritten answers.
Thank you.
Golden Manufacturing Company started operations by acquiring $111,000 cash from the issue of common stock. On January 1, 2018, the company purchased equipment that cost $101,000 cash, had an expected useful life of five years, and had an estimated salvage value of $10,100. Golden Manufacturing earned $99,310 and $69,480 of cash revenue during 2018 and 2019, respectively. Golden Manufacturing uses double-declining-balance depreciation.
Prepare an income statements for 2018 and 2019. Use a vertical statements format. (Do not round intermediate calculations. Round the final answers to nearest dollar amount.)
|
||||||||||||||||||||||
b-2. Prepare a balance sheets for 2018 and 2019. Use a vertical statements format. (Do not round intermediate calculations. Round the final answers to nearest dollar amount.)
|
|||||||||||||||||||||||||||||||||||||||||||
b-3. Prepare a statements of cash flows for 2018 and 2019. Use a vertical statements format. (Amounts to be deducted should be indicated with minus sign. Do not round intermediate calculations. Round the final answers to nearest dollar amount.)
|
||||||||||||||||||||||||||||||||||||||||
Typewritten answers only, please. No handwritten answers.
Thank you.
| Year | Book value of the asset at the start of the year | Rate of declining Blance | Depreciation expense | Accumuluted depreciation | Book Value of asset at the end of the year | |
| 2018 | 101000 | 40% | 40400 | 40400 | 60600 | |
| 2019 | 60600 | 40% | 24240 | 64640 | 36360 | |
| 2020 | 36360 | 40% | 14544 | 79184 | 21816 | |
| 2021 | 21816 | 40% | 8726.4 | 87910.4 | 13089.6 | |
| 2022 | 13089.6 | 40% | 2989.6 | 90900 | 10100 | |
| Golden manufacturing company | ||||||
| Income Statement | ||||||
| For the year ended 31 | ||||||
| 2018 | 2019 | |||||
| Sales Revenue | 99310 | 69480 | ||||
| Less : Expenses | ||||||
| Deprciation | 40400 | 24240 | ||||
| Net Income | 58910 | 45240 | ||||
| Golden manufacturing company | ||||||
| Balance sheet | ||||||
| As of December 31 | ||||||
| 2018 | 2019 | |||||
| Asset | ||||||
| Current Asset | ||||||
| Cash | 109310 | 178790 | ||||
| Equipment | 101000 | 101000 | ||||
| Less : Accumulated Depreciation | 40400 | 64640 | ||||
| Equipement Net | 60600 | 36360 | ||||
| Total Assets | 169910 | 215150 | ||||
| Liabilities & Shareholder's Equity | ||||||
| Common Stock | 111000 | 111000 | ||||
| Retained Earnings | 58910 | 104150 | ||||
| Total Liabilities & Shareholder's Equity | 169910 | 215150 | ||||
| Golden manufacturing company | ||||||
| Statement of Cash flows | ||||||
| For the year ended 31 | ||||||
| 2018 | 2019 | |||||
| Cash flows from operating activities | ||||||
| Net Income | 58910 | 45240 | ||||
| Add : Depreciation | 40400 | 24240 | ||||
| Cash flows from operating activities | 99310 | 69480 | ||||
| Cash flows from Investing activites | ||||||
| Purchase of equipment | -101000 | 0 | ||||
| Cash flows from financing activities | ||||||
| Issuance of common stock | 111000 | 0 | ||||
| Net Change in cash | 109310 | 69480 | ||||
| Add: Beginning balance | 0 | 109310 | ||||
| Ending balance | 109310 | 178790 | ||||
|
|
||||||