Concept explainers
Problem 8-20 Effect of business structure on financial statements
Cascade Company was started on January 1, 2018, when it acquired $60,000 cash from the owners. During 2018, the company earned cash revenues of $35,000 and incurred cash expenses of $18,100. The company also paid cash distributions of $4,000.
Required
Prepare a 2018 income statement, capital statement (statement of changes in equity),
- a. Cascade is a sole proprietorship owned by Carl Cascade.
- b. Cascade is a
partnership with two partners, Carl Cascade and Beth Cascade. Carl Cascade invested $24,000 and Beth Cascade invested $36,000 of the $60,000 cash that was used to start the business. Beth was expected to assume the vast majority of the responsibility for operating the business. The partnership agreement called for Beth to receive 60 percent of the profits and Carl to get the remaining 40 percent. With regard to the $4,000 distribution, Beth withdrew $2,400 from the business and Carl withdrew $1,600. - c. Cascade is a corporation. It issued 5,000 shares of $5 par common stock for $60,000 cash to start the business.
a)
Prepare a 2018 income statement, capital statement, balance sheet, and statement of cash flows for a sole proprietorship owned by Person C.
Explanation of Solution
Income statement: It is one of the financial statements which reports revenues and expenses from business operations and the result of those operations as net income or net loss for a particular time period is referred to as income statement.
Prepare the income statement of for C’s sole proprietorship the year ended December 31, 2018:
C’s sole proprietorship | |
Income statement | |
For the year ended December 31, 2018 | |
Particulars | Amount ($) |
Revenues | 35,000 |
Less: Expenses | (18,100) |
Net income | 16,900 |
Table (1)
Statement of owner's’ equity: This statement reports the beginning owner’s equity and all the changes which led to ending owner's’ equity. Additional capital, net income from income statement is added to and drawings are deducted from beginning owner’s equity to arrive at the end result, ending owner’s equity.
Prepare the capital account of C’s sole proprietorship for the year ended December 31, 2018:
C’s sole proprietorship | |
Capital statement | |
For the year ended December 31, 2018 | |
Particulars | Amount ($) |
Beginning Capital Balance | 0 |
Add: initial Capital from partners | 60,000 |
Add: Net Income | 16,900 |
Less: Withdrawal by owner | (4,000) |
Ending Capital Balance | 72,900 |
Table (2)
Balance sheet: Balance Sheet is one of the financial statements which summarize the assets, the liabilities, and the Shareholder’s equity of a company at a given date. It is also known as the statement of financial status of the business.
Prepare the balance sheet of C’s sole proprietorship as on December 31st, 2018:
C’s sole proprietorship | |
Balance sheet | |
As on December 31, 2018 | |
Particulars | Amount ($) |
Assets | |
Cash | 72,900 |
Total assets | 72,900 |
Liabilities and Equity | |
Liabilities | 0 |
Equity | |
C’s Capital | 72,900 |
Total Liabilities and Equity | 72,900 |
Table (3)
Statement Cash flows: Statement of cash flows is a statement showing the source and application of cash between two balance sheet dates. It shows how the cash is sourced and used for the company’s operating, investing, and financing activities.
Prepare statement of cash flows for year ended December 31st, 2018 of C’s sole proprietorship:
C’s sole proprietorship | ||
Cash Flow Statement | ||
For the year ended December 31, 2018 | ||
Particulars | Amount ($) | Amount ($) |
Cash Flows From Operating Activities: | ||
Receipts from Revenues | 35,000 | |
Paid for Expenses | (18,100) | |
Net Cash Flow from Operating Activities | 16,900 | |
Cash Flows From Investing Activities | 0 | |
Cash Flows From Financing Activities: | ||
Proceeds from owners | 60,000 | |
Paid for Owner’s Withdrawals | (4,000) | |
Net Cash Flow from Financing Activities | 56,000 | |
Net Change in Cash | 72,900 | |
Add: Beginning Cash Balance | 0 | |
Ending Cash Balance | 72,900 |
Table (4)
b)
Prepare a 2018 income statement, capital statement, balance sheet, and statement of cash flows for a partnership C.
Explanation of Solution
Calculate the capital contributions and determine the adjustments to the capital account:
Particulars | Amount ($) | Percentage (%) |
Capital contributions: | ||
CC’s contribution | 24,000 | 40% |
JC’s contribution | 36,000 | 60% |
Total capital contribution | 60,000 | 100% |
Adjustments to capital account | ||
Revenues (add to capital) | 35,000 | |
Expenses (deduct from capital) | 18,100 | |
Withdrawals: | ||
CC (deduct from capital) | 1,600 | |
BC (deduct from capital) | 2,400 |
Table (5)
Income statement: It is one of the financial statements which reports revenues and expenses from business operations and the result of those operations as net income or net loss for a particular time period is referred to as income statement.
Prepare the income statement of a partnership C for the year ended December 31, 2018:
Partnership C | |
Income statement | |
for the year ended December 31, 2018 | |
Particulars | Amount ($) |
Revenues | 35,000 |
Less: Expenses | (18,100) |
Net income | 16,900 |
Table (6)
Statement of owner's’ equity: This statement reports the beginning owner’s equity and all the changes which led to ending owner's’ equity. Additional capital, net income from income statement is added to and drawings are deducted from beginning owner’s equity to arrive at the end result, ending owner’s equity.
Prepare the capital account of Partnership C for the year ended December 31, 2018:
Partnership C | |
Capital statement | |
for the year ended December 31, 2018 | |
Particulars | Amount ($) |
Beginning Capital Balance | 0 |
Add: initial Capital from partners | 60,000 |
Add: Net Income | 16,900 |
Less: Withdrawal by partners | (4,000) |
Ending Capital Balance | 72,900 |
Table (7)
Balance sheet: Balance Sheet is one of the financial statements which summarize the assets, the liabilities, and the Shareholder’s equity of a company at a given date. It is also known as the statement of financial status of the business.
Prepare the balance sheet of Partnership C as on December 31st, 2018:
Partnership C | |
Balance sheet | |
As on December 31, 2018 | |
Particulars | Amount ($) |
Assets | |
Cash | 72,900 |
Total assets | 72,900 |
Liabilities and Equity | |
Liabilities | 0 |
Equity | |
CC’s Capital (1) | 29,160 |
BC’s Capital (1) | 43,740 |
Total Liabilities and Equity | 72,900 |
Table (8)
Statement Cash flows: Statement of cash flows is a statement showing the source and application of cash between two balance sheet dates. It shows how the cash is sourced and used for the company’s operating, investing, and financing activities.
Prepare statement of cash flows for year ended December 31st, 2018 of Partnership C.
Partnership C | ||
Cash Flow Statement | ||
For the year ended December 31, 2018 | ||
Particulars | Amount ($) | Amount ($) |
Cash Flows From Operating Activities: | ||
Receipts from Revenues | 35,000 | |
Paid for Expenses | (18,100) | |
Net Cash Flow from Operating Activities | 16,900 | |
Cash Flows From Investing Activities | 0 | |
Cash Flows From Financing Activities: | ||
Proceeds from Partners | 60,000 | |
Paid for partners’ Withdrawals | (4,000) | |
Net Cash Flow from Financing Activities | 54,000 | |
Net Change in Cash | 72,900 | |
Add: Beginning Cash Balance | 0 | |
Ending Cash Balance | 72,900 |
Table (9)
Working note:
(1) Calculate the ending balance of capital for each partner.
Particulars | CC | BC | Total |
Beginning Capital Balance | $0 | $0 | $0 |
Investments | 24,000 | 36,000 | 60,000 |
Add: Net Income | 16,900 | ||
CC 40% | 6,760 | ||
BC 60% | 10,140 | ||
Less: Withdrawals | (1,600) | (2,400) | (4,000) |
Ending Capital Balances | $29,160 | $43,740 | $72,900 |
Table (10)
c)
Prepare a 2018 income statement, statement of changes in stockholders equity, balance sheet, and statement of cash flows for Corporation C.
Explanation of Solution
Income statement: It is one of the financial statements which reports revenues and expenses from business operations and the result of those operations as net income or net loss for a particular time period is referred to as income statement.
Prepare the income statement of Corporation C for the year ended December 31, 2018.
Corporation C | |
Income statement | |
For the year ended December 31, 2018 | |
Particulars | Amount ($) |
Revenues | 35,000 |
Less: Expenses | (18,100) |
Net income | 16,900 |
Table (11)
Statement of owner's’ equity: This statement reports the beginning owner’s equity and all the changes which led to ending owner's’ equity. Additional capital, net income from income statement is added to and drawings are deducted from beginning owner’s equity to arrive at the end result, ending owner’s equity.
Prepare the capital account of Corporation C for the year ended December 31, 2018.
Corporation C | |
Statement of changes in stockholders’ equity | |
For the year ended December 31, 2018 | |
Particulars | Amount ($) |
Beginning Capital Balance | 0 |
Add: issuance of common stock | 60,000 |
Ending common stock (a) | 60,000 |
Beginning retained earnings | $0 |
Add: Net Income | 16,900 |
Less: Dividends | (4,000) |
Ending retained earnings (b) | $12,900 |
Total stockholders’ equity | 72,900 |
Table (12)
Balance sheet: Balance Sheet is one of the financial statements which summarize the assets, the liabilities, and the Shareholder’s equity of a company at a given date. It is also known as the statement of financial status of the business.
Prepare the balance sheet of Corporation C as on December 31st, 2018.
Corporation C | |
Balance sheet | |
As on December 31, 2018 | |
Particulars | Amount ($) |
Assets | |
Cash | 72,900 |
Total assets | 72,900 |
Liabilities and Equity | |
Liabilities | 0 |
Equity | |
Common stock, $5 par value, 5000 shares issued and outstanding | 25,000 |
Paid-in capital in excess and outstanding | 35,000 |
Total paid in capital | 60,000 |
Retained earnings | 12,900 |
Total Liabilities and Equity | 72,900 |
Table (13)
Statement Cash flows: Statement of cash flows is a statement showing the source and application of cash between two balance sheet dates. It shows how the cash is sourced and used for the company’s operating, investing, and financing activities.
Prepare statement of cash flows for year ended December 31st, 2018 of Corporation C.
Corporation C | ||
Cash Flow Statement | ||
For the year ended December 31, 2018 | ||
Particulars | Amount ($) | Amount ($) |
Cash Flows From Operating Activities: | ||
Receipts from Revenues | 35,000 | |
Paid for Expenses | (18,100) | |
Net Cash Flow from Operating Activities | 16,900 | |
Cash Flows From Investing Activities | 0 | |
Cash Flows From Financing Activities: | ||
Proceeds from issue of stock | 60,000 | |
Paid for Dividends | (4,000) | |
Net Cash Flow from Financing Activities | 54,000 | |
Net Change in Cash | 72,900 | |
Add: Beginning Cash Balance | 0 | |
Ending Cash Balance | 72,900 |
Table (14)
Want to see more full solutions like this?
Chapter 8 Solutions
Survey Of Accounting
- The financial statements for Romeo and Company follow. Assume that the additional investment and the withdrawals were in the form of cash. Required Prepare a statement of cash flows for the year ended December 31, 2018. Check Figure Net cash flows from operating activities, 172,000arrow_forwardWeek 11: Group Discussion Question Topic: Statement of Cash Flows Graded Discussion DIRCO Odessa Company uses the indirect method to prepare its statement of cash flows. Please refer to the following information extracted from the comparative balance sheet for the company Increase/(decrease) ($17,000) $8,000 ($12,000) ($21,000) 2017 2018 Accounts payable $35,000 $52,000 Accrued liabilities 18,000 10,000 Long-term notes payable 168,000 180,000 $221,000 $242,000 Total liabilities $39,000 $78,000 Common stock 100,000 61,000 Retained earnings 226,000 148,000 (18,500) (12,400) $307,500 $196,600 Treasury stock Total equity ($6,100) $110,900 $528,500 $438,600 $89,900 Total liabilities and equity Additional information provided: Dividend paid for 2018 amounted to $12,500. Net income for 2018 was $98,000 During 2018, the company repaid $80,000 of long-term notes payable. During 2018, the company borrowed $68,000 on a new note payable There were no stock retirements during 2018. Requirement:…arrow_forwardDetermining Net Cash Flow from Financing Activities Madison Company reported the following information: 12/31/2019 12/31/2018 Notes payable $95,000 $75,000 Common stock 120,000 80,000 Retained earnings 20,000 36,000 Madison reported net income of $26,000 for the year ended December 31, 2019. In addition, Madison repaid $35,000 of the notes payable during 2019. Required: Compute net cash flow from financing activities.arrow_forward
- REQUIRED Study the statement of cash flows of Mantis Limited for the year ended 31 December 2021 and answer the following questions: Comment on the following: 1.3.1 Cash flows from operating activities (R181 800) 1.3.2. Increase in inventory (R808 000) 1.3.3 Increase in receivables (R606 000) 1.3.4 Interest paid (R80 800) 1.3.5 Cash flows from investing activities (R2 343 200) INFORMATION MANTIS LIMITED STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 31 DECEMBER 2021 R Cash flows from operating activities (181 800) Operating profit 979 700 Depreciation ? Profit before working capital changes ? Working capital changes (808 000) Increase in inventory (808 000) Increase in receivables (606 000) Increase in payables 606 000 Cash generated from operations 494 900 Interest paid (80 800) Dividends paid ? Income tax paid (272 700) Cash flows from investing activities (2…arrow_forwardCh: Analyzing Financial Statements The current year financial statement for sand and Juffair companies are presented below. Balance sheet at 31 Dec 2019 Item Cash Account receivable (net) Inventory Property & equipment (net) Other assets Total assets Current liabilities Long-term debt (interest rate: 10%) Capital stock ($10 par value) Additional paid-in capital Retained earnings Total liabilities and stockholders' equity Income statement at 31 Dec 2019 item Sales revenue (1/3 on credit) (-) Cost of goods sold (-) Operating expenses Net income Other data item Per share stock price at end of current year Average income tax rate Dividends declared and paid in current year Sand 45000 45000 95000 160000 90000 435000 95000 75000 155000 40000 70000 435000 Sand 440000 230000 159000 51000 Sand 23 30% 34000 Juffair 22000 35000 45000 415000 320000 837000 65000 65000 522000 110000 75000 837000 Juffair 800000 399000 315000 86000 Juffair 25 30% 153000 Both companies are in the fish catching and…arrow_forwardEffect of transactions on cash flows The financial year for Gamma Limited ends on 30 June 2019. Management has asked you what effect each of the following June transactions will have on net profit before tax, cash flow from operations, cash flow from investing and cash flow from financing for the year ended 30 June 2019: 1. Sent invoices for $40 000 to customers during June for work carried out in June; $19 000 of this had been collected by year-end. 2. Borrowed $300 000 from the bank on 10 June, with principal and interest repayable in six months. Accrued interest at 30 June is $2500. 3. Paid salaries for the month of $80 000, with $5000 in wages owing at year-end. 4. Received $30 000 deposit on a job that will be carried out in July 2019. 5. Paid accounts payable of $35 000 which was outstanding at 31 May 2019. 6. Sold old equipment for $20 000. The equipment originally cost $300 000 with accumulated depreciation at the time of sale of $250 000. 7. Purchased new equipment on 20 June…arrow_forward
- Week 11: Group Discussion Question Topic: Statement of Cash Flows Graded Discussion Odessa Company uses the indirect method to prepare its statement of cash flows. Please refer to the following information extracted from the comparative balance sheet for the company. Increase/(decrease) ($17,000) $8,000 2018 2017 Accounts payable $35,000 $52,000 Accrued liabilities 18,000 10,000 ($12,000) ($21,000) Long-term notes payable 180,000 168,000 $221,000 $242,000 Total liabilities $39,000 Common stock 100,000 61,000 Retained earnings $78,000 148,000 226,000 Treasury stock Total equity ($6,100) $110,900 (18,500) (12,400) $307,500 $196,600 $528,500 $438,600 Total liabilities and equity $89,900 Additional information provided: Dividend paid for 2018 amounted to $12,500 Net income for 2018 was $98,000 During 2018, the company repaid $80,000 of long-term notes payable. During 2018, the company borrowed $68,000 on a new note payable There were no stock retirements during 2018. Requirement: Using the…arrow_forwardConsider the following financial data for Terry Enterprises: Balance Sheet as of December 31, 2018 Cash $ 86,000 Accounts payable $ 15,500 Accts. receivable 91,500 Notes payable 93,500 Inventories 65,500 Accruals 19,500 Total current assets $ 243,000 Total current liabilities $ 128,500 Long-term debt 162,500 Net plant & equip. 419,500 Common equity 371,500 Total assets $ 662,500 Total liab. & equity $ 662,500 Statement of Earnings for 2018 Industry Average Ratios Net sales $ 642,500 Current ratio 2.2× Cost of goods sold 482,000 Quick ratio 1.7× Gross profit $ 160,500 Days sales outstanding 44 days Operating expenses 119,500 Inventory turnover 6.7× EBIT $ 41,000 Total asset turnover 0.6× Interest expense 14,500 Net profit margin 7.2% Pre-tax earnings $ 26,500…arrow_forwardProblem 11-55A (Algorithmic)Preparing a Statement of Cash Flows Erie Company reported the following comparative balance sheets: 2019 2018 Assets: Cash $33,200 $12,750 Accounts receivable 53,000 44,800 Inventory 29,500 27,500 Prepaid rent 2,200 6,200 Investments (long-term) 17,600 31,800 Property, plant, and equipment 162,000 149,450 Accumulated depreciation (61,600) (56,200) Total assets $235,900 $216,300 Liabilities and Equity: Accounts payable $16,900 $19,500 Interest payable 3,500 4,800 Wages payable 9,600 7,100 Income taxes payable 5,500 3,600 Notes payable 27,700 53,000 Common stock 100,000 68,500 Retained earnings 72,700 59,800 Total liabilities and equity $235,900 $216,300 Additional Information: Net income for 2019 was $20,300. Cash dividends of $7,400 were declared and paid during 2019. Long-term investments with a cost of…arrow_forward
- Assessment task:Part AReview the existing literature to critically examine the relative information content of theincome statement and the statement of cash flows. Why do investors find both incomestatement and statement of cash flows useful?Part BDownload the annual financial reports of BHP Ltd, Santos Ltd, and Funtastic Ltd for the year2019, 2018 and 2017. Examine the consolidated Cash Flow Statements for each companiesacross three years. Answer the following questions about each of the three cash-flowstatements.1. For each companies [except mentioned otherwise as in c), g) and i) below], across threeyears on the Statement of Cash Flows discuss:a) What are the major sources of cash for each firm? What are the major uses ofcash for each firm?b) What was the trend in cash flow from (continuing) operations for each firm?c) Compare and contrast the cash flow from operations with the net profit after taxin income statement. Explain in detail the major reasons for the differencebetween…arrow_forwardDetermining Cash Flows from Financing Activities Nichols Inc. reported the following amounts on its balance sheet for equity: Common stock Retained earnings Required: Jan. 1 $105,000 376,750 Dec. 31 $162,000 455,490 Assume that, for the current year, Nichols did not retire any stock, it reported $94,300 of net income for 2019, and any dividends declared were paid in cash. Determine the amounts Nichols would report in the financing section of the statement of cash flows. Issuance of common stock Payment of cash dividendsarrow_forwardTB Problem 21-151 (Algo) In its 2021 Annual Report to Shareholders, Kinney Inc. reported the following Consolidated Statement of Cash Flows: For the years ended December 31, Cash flow from operating activities: Cash received from customers Cash paid to suppliers and employees Interest paid, net Income taxes paid Cash provided by operations. Cash flow from investing activities: Capital expenditures and acquisitions Expenditures for other assets Cash used in investing activities Cash flow from financing activities: Principal payments of long-term debt and lease agreements Addition to long-term debt and lease liability Purchase of common stock and other capital transactions Payment of dividends Cash provided by (used in) financing activities Net increase (decrease) in cash Cash at beginning of year Cash at end of year 2021 $ 198,652,040 (191,876,791) (1,863,990) (346,650) 4,564,609 $ (3,303,579) (37,560) (3,341,139) (1,762,485) 3,068,378 (1,545,906) (795,558) (1,035,571) 187,899 180, 115…arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningFinancial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage Learning
- Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningCollege Accounting (Book Only): A Career ApproachAccountingISBN:9781337280570Author:Scott, Cathy J.Publisher:South-Western College PubCollege Accounting, Chapters 1-27AccountingISBN:9781337794756Author:HEINTZ, James A.Publisher:Cengage Learning,