In: Accounting
Bensen Company began operations when it acquired $26,500 cash from the issue of common stock on January 1, 2018. The cash acquired was immediately used to purchase equipment for $26,500 that had a $4,500 salvage value and an expected useful life of four years. The equipment was used to produce the following revenue stream (assume all revenue transactions are for cash). At the beginning of the fifth year, the equipment was sold for $4,000 cash. Bensen uses straight-line depreciation:
2018 | 2019 | 2020 | 2021 | 2022 | |
revenue | $8,000 | $8,500 | $8,700 | $7,500 | $0 |
Prepare income statements, statements of changes in stockholders’ equity, balance sheets, and statements of cash flows for each of the five years. Present the statements in the form of a vertical statements model.
Income Statement | |||||
2018 | 2019 | 2020 | 2021 | 2022 | |
revenue | $8,000 | $8,500 | $8,700 | $7,500 | $0 |
Less: Depreciation | 5500 | 5500 | 5500 | 5500 | 0 |
Less: Loss on sale of equipment | 500 | ||||
Net Income | $2,500 | $3,000 | $3,200 | $2,000 | ($500) |
working | |||||
Depreciation | |||||
(26500-4500)/4 | 5500 | ||||
statements of changes in stockholders’ equity | |||||
2018 | 2019 | 2020 | 2021 | 2022 | |
Beginning bal | 26500 | $29,000 | $32,000 | $35,200 | $37,200 |
Add: Net Income | $2,500 | $3,000 | $3,200 | $2,000 | ($500) |
Ending bal | $29,000 | $32,000 | $35,200 | $37,200 | $36,700 |
Balance Sheet | |||||
2018 | 2019 | 2020 | 2021 | 2022 | |
Assets | |||||
Cash | $8,000 | $16,500 | $25,200 | $32,700 | $36,700 |
Equipment | $21,000 | $15,500 | $10,000 | $4,500 | $0 |
Total assets | $29,000 | $32,000 | $35,200 | $37,200 | $36,700 |
Liabilities & stockholder equity | |||||
Stockholder equity | $29,000 | $32,000 | $35,200 | $37,200 | $36,700 |
Cash flow statement | |||||
Cash flow from operating activities | |||||
Revenue | $8,000 | $8,500 | $8,700 | $7,500 | $0 |
Cash flow from investing activities | -26500 | 4000 | |||
Cash flow from financing activities | 26500 | ||||
Net Increase in cash | $8,000 | $8,500 | $8,700 | $7,500 | $4,000 |
Beg bal | 0 | $8,000 | $16,500 | $25,200 | $32,700 |
Ending bal | $8,000 | $16,500 | $25,200 | $32,700 | $36,700 |
If any doubt please comment |