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_forwardAssessment 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_forward16. The chief accountant for Grandview Corporation provides you with the company’s 2021 statement of cash flows and income statement. The accountant has asked for your help with some missing figures in the company’s comparative balance sheets. These financial statements are shown next ($ in millions). GRANDVIEW CORPORATIONStatement of Cash FlowsFor the Year Ended December 31, 2021 Cash Flows from Operating Activities: Collections from customers $ 134 Payment to suppliers (44 ) Payment of general & administrative expenses (34 ) Payment of income taxes (25 ) Net cash flows from operating activities $ 31 Cash Flows from Investing Activities: Sale of investments 81 Cash Flows from Financing Activities: Issuance of common stock 15 Payment of dividends (6 ) Net cash flows from financing activities 9 Net increase in cash…arrow_forward
- Torche CorporationBalance SheetAs of January 24, 2022(amounts in thousands) Cash 14,700 Accounts Payable 2,400 Accounts Receivable 4,800 Debt 3,700 Inventory 3,800 Other Liabilities 5,000 Property Plant & Equipment 15,800 Total Liabilities 11,100 Other Assets 900 Paid-In Capital 6,000 Retained Earnings 22,900 Total Equity 28,900 Total Assets 40,000 Total Liabilities & Equity 40,000 Record the transactions in a journal, transfer the journal entries to T-accounts, compute closing amounts for the T-accounts, and construct a balance sheet to answer the question. Jan 25. Sell product for $35,000 in cash with historical cost of $28,000Jan 26. Sell, deliver, and receive payment of $20,000 for serviceJan 27. Consume good or service and pay expense of $3,000 What is the final amount in Total Liabilities & Equity?arrow_forwardXS Supply Company is developing its annual financial statements at December 31, 2017. The statements are complete except for the statement of cash flows. The completed comparative balance sheets and income statement are summarized: 2017 2016 Balance Sheet at December 31 Cash $ 37,120 $ 30,800 Accounts Receivable 37,850 30,800 Merchandise Inventory 47,900 40,900 Property and Equipment 175,250 132,000 Less: Accumulated Depreciation (38,250 ) (33,000 ) $ 259,870 $ 201,500 Accounts Payable $ 42,850 $ 32,500 Wages Payable 1,430 2,050 Note Payable, Long−Term 32,700 44,100 Contributed Capital 104,500 80,600 Retained Earnings 78,390 42,250 $ 259,870 $ 201,500 Income Statement for 2017 Sales $ 202,000 Cost of Goods Sold…arrow_forward1. During 2021, Target Corporation had: Revenue of $623,000 Cost of Goods Sold of $250,000 Operating expenses of $68,000 Interest expense of $4,000 Depreciation Expense of $13,000 During the year Target Corporation paid: 50% of net income in dividends 21% in corporate taxes a. Prepare a multi-step income statement on Sheet 1 of your spreadsheet. Include the dividend and additions to Retained Earnings below the income statement. b. Calculate Target's Operating Cash Flow beneath the Income Statement. 2. The following data refers to the 2021 year-end account balances for Target. However, the Retained Earnings balance is as of 12/31/2020. The accounts are listed in alphabetical order. $ Accounts Payable 25,000 Accounts Receivable 16,000 Accumulated Depreciation 175,000 Cash 44,000 Common Stock 120,000 Fixed Assets (gross) 390,000…arrow_forward
- Determining 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_forwardREQUIRED Study the statement of cash flows of Mantis Limited for the year ended 31 December 2021 and answer the following questions: Calculate the following for the year ended 31 December 2021: Depreciation Dividends paid Of what significance is this statement of cash flows to the shareholders of Mantis Limited? Comment on the following: Cash flows from operating activities (R181 800) 1.3.2. Increase in inventory (R808 000) Increase in receivables (R606 000) Interest paid (R80 800) 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…arrow_forwardFox Company’s income statement and comparative balance sheets follow. Cash dividends of $58,000 were declared and paid during 2017. Also in 2017, plant assets were purchased for cash, and bonds payable were issued for cash. Bond interest is paid semiannually on June 30 and December 31. Accounts payable relate to merchandise purchases.Compute the net cash flow from financing activities for 2017. a. $ 110,000b. ($ 58,000)c. ($110,000)d. $ 52,000arrow_forward
- Selected financial data for Wilmington Corporation is presented below. WILMINGTON CORPORATION Balance Sheet As of December 31 Year 7 Year 6 Current Assets Cash and cash equivalents $ 634,527 $ 335,597 Marketable securities 166,106 187,064 Accounts receivable (net) 284,226 318,010 Inventories 466,942 430,249 Prepaid expenses 60,906 28,060 Other current assets 83,053 85,029 Total Current Assets 1,695,760 1,384,009 Property, plant and equipment 1,384,217 625,421 Long-term investment 568,003 425,000 Total Assets $3,647,980 $2,434,430 Current Liabilities Short-term borrowings $ 306,376 $ 170,419 Current portion of long-term debt 155,000 168,000 Accounts payable 279,522 314,883 Accrued liabilities 301,024 183,681 Income taxes payable 107,509 196,802 Total Current Liabilities 1,149,431…arrow_forwardSelected financial data for Wilmington Corporation is presented below. WILMINGTON CORPORATION Balance Sheet As of December 31 Year 7 Year 6 Current Assets Cash and cash equivalents $ 634,527 $ 335,597 Marketable securities 166,106 187,064 Accounts receivable (net) 284,226 318,010 Inventories 466,942 430,249 Prepaid expenses 60,906 28,060 Other current assets 83,053 85,029 Total Current Assets 1,695,760 1,384,009 Property, plant and equipment 1,384,217 625,421 Long-term investment 568,003 425,000 Total Assets $3,647,980 $2,434,430 Current Liabilities Short-term borrowings $ 306,376 $ 170,419 Current portion of long-term debt 155,000 168,000 Accounts payable 279,522 314,883 Accrued liabilities 301,024 183,681 Income taxes payable 107,509 196,802 Total Current Liabilities 1,149,431…arrow_forwardSelected financial data for Wilmington Corporation is presented below. WILMINGTON CORPORATION Balance Sheet As of December 31 Year 7 Year 6 Current Assets Cash and cash equivalents $ 634,527 $ 335,597 Marketable securities 166,106 187,064 Accounts receivable (net) 284,226 318,010 Inventories 466,942 430,249 Prepaid expenses 60,906 28,060 Other current assets 83,053 85,029 Total Current Assets 1,695,760 1,384,009 Property, plant and equipment 1,384,217 625,421 Long-term investment 568,003 425,000 Total Assets $3,647,980 $2,434,430 Current Liabilities Short-term borrowings $ 306,376 $ 170,419 Current portion of long-term debt 155,000 168,000 Accounts payable 279,522 314,883 Accrued liabilities 301,024 183,681 Income taxes payable 107,509 196,802 Total Current Liabilities 1,149,431…arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning
- Financial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningCollege Accounting (Book Only): A Career ApproachAccountingISBN:9781337280570Author:Scott, Cathy J.Publisher:South-Western College Pub