Question

In: Accounting

Bensen Company began operations when it acquired $26,700 cash from the issue of common stock on...

Bensen Company began operations when it acquired $26,700 cash from the issue of common stock on January 1, 2018. The cash acquired was immediately used to purchase equipment for $26,700 that had a $3,500 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 $2,300 cash. Bensen uses straight-line depreciation.

2018 2019 2020 2021 2022
Revenue $7,880 $8,380 $8,580 $7,380 $0

Required

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. (Statement of Cash Flows and Balance Sheet only: Items to be deducted must be indicated with a minus sign.)

BENSEN COMPANY
For the Year Ended December 31
Income Statement
2018 2019 2020 2021 2022
Gain/(Loss)
Net income/(loss)
Satement of Changes in Stockholders' Equity
Net income/(loss)
Total stockholder's equity
Balance Sheet
Assets
Total assets
Stockholder's Equity
Total stockholder's equity
Statement of Cash Flows
Operating activities:
Net cash flow from operating activities
Investing activities:
Net cash investing activities
Financing activities:
Net cash flow from financing activities
Net change in cash
Ending cash balance

Solutions

Expert Solution

Bensen Company
For the year ended December 31
Income statement
2018 2019 2020 2021 2022
Revenue from operations 7880 8380 8580 7389 0
Less:
Depreciation ((26700-3500)/4) 5800 5800 5800 5800 0
Loss on sale of Asset (3500-2300) 0 0 0 0 1200
Gain/ (Loss) 2080 2580 2780 1589 -1200
Net Income / (Loss) 2080 2580 2780 1589 -1200
Statement of change in Stockholders equity
2018 2019 2020 2021 2022
Common Stock:
Start of the year 0 26700 26700 26700 26700
Issue of additional stock 26700 0 0 0 0
End Balance 26700 26700 26700 26700 26700
Retained Earnings:
Start of the year 0 2080 4660 7440 9029
Net Income/ (Loss) for the year 2080 2580 2780 1589 -1200
End Balance 2080 4660 7440 9029 7829
Total Stockholders equity 28780 31360 34140 35729 34529
Balance Sheet
2018 2019 2020 2021 2022
Assets
Cash 7880 16260 24840 32229 34529
Equipment Opening Balance 26700 20900 15100 9300 3500
Less: Depreciation on Equipment 5800 5800 5800 5800 0
Less: Sale of Equipment 0 0 0 0 3500
Net Equipment 20900 15100 9300 3500 0
Total Assets 28780 31360 34140 35729 34529
Stockholers Equity
Common Stock 26700 26700 26700 26700 26700
Retained Earnings 2080 4660 7440 9029 7829
Total Stockholers Equity 28780 31360 34140 35729 34529
Statement of Cash Flow
Operating Activities
Net Income/ (loss) 2080 2580 2780 1589 -1200
Add: Depreciation 5800 5800 5800 5800 0
Add: Loss on sale of equipment 0 0 0 0 1200
Net Cash flow from operating activities 7880 8380 8580 7389 0
Investing activities
Purchase of Equipment -26700 0 0 0 0
Sale of Equipment 0 0 0 0 2300
Net Cash Investing activities -26700 0 0 0 2300
Financing activities
Stock Issued 26700 0 0 0 0
Net Cash flow from Financing activities 26700 0 0 0 0
Net change in Cash 7880 8380 8580 7389 2300
Add: Opening Cash balance 0 7880 16260 24840 32229
Ending Cash Balance 7880 16260 24840 32229 34529

Related Solutions

Bensen Company began operations when it acquired $26,800 cash from the issue of common stock on...
Bensen Company began operations when it acquired $26,800 cash from the issue of common stock on January 1, 2018. The cash acquired was immediately used to purchase equipment for $26,800 that had a $4,400 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 $3,400 cash. Bensen uses straight-line depreciation. 2018...
Bensen Company began operations when it acquired $26,500 cash from the issue of common stock on...
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...
Bensen Company began operations when it acquired $60,000 cash from the issue of common stock on...
Bensen Company began operations when it acquired $60,000 cash from the issue of common stock on January 1, 2018. The cash acquired was immediately used to purchase equipment for $50,000 that had a $10,000 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 $8,800 cash. Bensen uses straight-line depreciation. 2018...
Staub Company began operations when it acquired $135,000 cash from the issue of common stock on...
Staub Company began operations when it acquired $135,000 cash from the issue of common stock on January 1, 2013. The cash acquired was immediately used to purchase equipment for $135,000 that had a $27,000 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 $13,500 cash. Staub Company uses straight-line depreciation....
1. The business was started when it acquired $51,000 cash from the issue of common stock....
1. The business was started when it acquired $51,000 cash from the issue of common stock. 2. Northwest purchased $171,000 of merchandise for cash in 2016. 3. During the year, the company sold merchandise for $199,490. The merchandise cost $109,720. Sales were made under the following terms:   a. $ 45,950   Cash sales   b. 142,080   Credit card sales (The credit card company charges a 1.25 percent service fee.) c. 11,460   Sales on account 4. The company collected all the amount receivable...
Golden Manufacturing Company started operations by acquiring $150,000 cash from the issue of common stock. On...
Golden Manufacturing Company started operations by acquiring $150,000 cash from the issue of common stock. On January 1, Year 1, the company purchased equipment that cost $120,000 cash, had an expected useful life of five years, and had an estimated salvage value of $4,000. Golden Manufacturing earned $72,000 and $83,000 of cash revenue during Year 1 and Year 2, respectively. Golden Manufacturing uses double-declining-balance depreciation. What is Golden's straight line rate? What is the Depreciation Expense for Year 1? What...
Golden Manufacturing Company started operations by acquiring $104,300 cash from the issue of common stock. On...
Golden Manufacturing Company started operations by acquiring $104,300 cash from the issue of common stock. On January 1, 2016, the company purchased equipment that cost $104,300 cash, had an expected useful life of six years, and had an estimated salvage value of $20,860. Golden Manufacturing earned $93,390 and $64,790 of cash revenue during 2016 and 2017, respectively. Golden Manufacturing uses double-declining-balance depreciation. Required: Prepare income statements, balance sheets, and statements of cash flows for 2016 and 2017. Use a vertical...
Golden Manufacturing Company started operations by acquiring $79,800 cash from the issue of common stock. On...
Golden Manufacturing Company started operations by acquiring $79,800 cash from the issue of common stock. On January 1, Year 1, the company purchased equipment that cost $79,800 cash, had an expected useful life of six years, and had an estimated salvage value of $15,960. Golden Manufacturing earned $97,270 and $63,200 of cash revenue during Year 1 and Year 2, respectively. Golden Manufacturing uses double-declining-balance depreciation. Required: Prepare income statements, balance sheets, and statements of cash flows for Year 1 and...
Golden Manufacturing Company started operations by acquiring $142,000 cash from the issue of common stock. On...
Golden Manufacturing Company started operations by acquiring $142,000 cash from the issue of common stock. On January 1, 2018, the company purchased equipment that cost $132,000 cash, had an expected useful life of five years, and had an estimated salvage value of $13,200. Golden Manufacturing earned $94,700 and $68,080 of cash revenue during 2018 and 2019, respectively. Golden Manufacturing uses double-declining-balance depreciation. Required Record the purchase in a horizontal statements model. b-1. Prepare an income statements for 2018 and 2019....
Vernon Construction Company began operations on January 1, 2019, when it acquired $14,000 cash from the...
Vernon Construction Company began operations on January 1, 2019, when it acquired $14,000 cash from the issuance of common stock. During the year, Vernon purchased $2,500 of direct raw materials and used $2,400 of the direct materials. There were 106 hours of direct labor worked at an average rate of $6 per hour paid in cash. The predetermined overhead rate was $3.00 per direct labor hour. The company started construction on three prefabricated buildings. The job cost sheets reflected the...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT