a)
Prepare a 2016 income statement, capital statement,
a)
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, 2016.
| C’s sole proprietorship | |
| Income statement | |
| For the year ended December 31, 2016 | |
| Particulars | Amount ($) |
| Revenues | 35,000 |
| Less: Expenses | (18,100) |
| Net income | 16,900 |
Table (1)
Statement of owner's’ equity:
This statement reports the beginning owner’s equity and all the changes which led to ending owner's’ equity. Additional capital, net income from income statement is added to and drawings are deducted from beginning owner’s equity to arrive at the end result, ending owner’s equity.
Prepare the capital account of C’s sole proprietorship for the year ended December 31, 2016.
| C’s sole proprietorship | |
| Capital statement | |
| For the year ended December 31, 2016 | |
| Particulars | Amount ($) |
| 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, 2016.
| C’s sole proprietorship | |
| Balance sheet | |
| As on December 31, 2016 | |
| Particulars | Amount ($) |
| Assets | |
| Cash | 72,900 |
| Total assets | 72,900 |
| Liabilities and Equity | |
| Liabilities | 0 |
| Equity | |
| C’s Capital | 72,900 |
| Total Liabilities and Equity | 72,900 |
Table (3)
Statement Cash flows:
Statement of cash flows is a statement showing the source and application of cash between two balance sheet dates. It shows how the cash is sourced and used for the company’s operating, investing, and financing activities.
Prepare statement of cash flows for year ended December 31st, 2016 of C’s sole proprietorship.
| C’s sole proprietorship | ||
| Cash Flow Statement | ||
| For the year ended December 31, 2016 | ||
| Particulars | Amount ($) | Amount ($) |
| Cash Flows From Operating Activities: | ||
| Receipts from Revenues | 35,000 | |
| Paid for Expenses | (18,100) | |
| Net Cash Flow from Operating Activities | 16,900 | |
| Cash Flows From Investing Activities | 0 | |
| Cash Flows From Financing Activities: | ||
| Proceeds from owners | 60,000 | |
| Paid for Owner’s Withdrawals | (4,000) | |
| Net Cash Flow from Financing Activities | 56,000 | |
| Net Change in Cash | 72,900 | |
| Add: Beginning Cash Balance | 0 | |
| Ending Cash Balance | 72,900 | |
Table (4)
b)
Prepare a 2016 income statement, capital statement, balance sheet, and statement of cash flows for a
b)
Explanation of Solution
Calculate the capital contributions and determine the adjustments to the capital account.
| Particulars | Amount ($) | 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, 2016.
| Partnership C | |
| Income statement | |
| for the year ended December 31, 2016 | |
| Particulars | Amount ($) |
| Revenues | 35,000 |
| Less: Expenses | (18,100) |
| Net income | 16,900 |
Table (6)
Statement of owner's’ equity:
This statement reports the beginning owner’s equity and all the changes which led to ending owner's’ equity. Additional capital, net income from income statement is added to and drawings are deducted from beginning owner’s equity to arrive at the end result, ending owner’s equity.
Prepare the capital account of Partnership C for the year ended December 31, 2016.
| Partnership C | |
| Capital statement | |
| for the year ended December 31, 2016 | |
| Particulars | Amount ($) |
| 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, 2016.
| Partnership C | |
| Balance sheet | |
| as on December 31, 2016 | |
| Particulars | Amount ($) |
| Assets | |
| Cash | 72,900 |
| Total assets | 72,900 |
| Liabilities and Equity | |
| Liabilities | 0 |
| Equity | |
| CC’s Capital (1) | 29,160 |
| BC’s Capital (1) | 43,740 |
| Total Liabilities and Equity | 72,900 |
Table (8)
Statement Cash flows:
Statement of cash flows is a statement showing the source and application of cash between two balance sheet dates. It shows how the cash is sourced and used for the company’s operating, investing, and financing activities.
Prepare statement of cash flows for year ended December 31st, 2016 of Partnership C.
| Partnership C | ||
| Cash Flow Statement | ||
| For the year ended December 31, 2016 | ||
| Particulars | Amount ($) | 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:
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 | $72,900 |
(1)
Table (10)
c)
Prepare a 2016 income statement, statement of changes in
c)
Explanation of Solution
Income statement:
It is one of the financial statements which reports revenues and expenses from business operations and the result of those operations as net income or net loss for a particular time period is referred to as income statement.
Prepare the income statement of Corporation C for the year ended December 31, 2016.
| Corporation C | |
| Income statement | |
| For the year ended December 31, 2016 | |
| Particulars | Amount ($) |
| 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, 2016.
| Corporation C | |
| Statement of changes in stockholders’ equity | |
| For the year ended December 31, 2016 | |
| Particulars | Amount ($) |
| Beginning Capital Balance | 0 |
| Add: issuance of common stock | 60,000 |
| Ending common stock (a) | 60,000 |
| Beginning | $0 |
| Add: Net Income | 16,900 |
| Less: Dividends | (4,000) |
| Ending retained earnings (b) | $12,900 |
| Total stockholders’ equity | 72,900 |
Table (12)
Balance sheet:
Balance Sheet is one of the financial statements which summarize the assets, the liabilities, and the Shareholder’s equity of a company at a given date. It is also known as the statement of financial status of the business.
Prepare the balance sheet of Corporation C as on December 31st, 2016.
| Corporation C | |
| Balance sheet | |
| As on December 31, 2016 | |
| Particulars | Amount ($) |
| Assets | |
| Cash | 72,900 |
| Total assets | 72,900 |
| Liabilities and Equity | |
| Liabilities | 0 |
| Equity | |
| Common stock, $5 par value, 5000 shares issued and outstanding | 25,000 |
| Paid-in capital in excess and outstanding | 35,000 |
| Total paid in capital | 60,000 |
| Retained earnings | 12,900 |
| Total Liabilities and Equity | 72,900 |
Table (13)
Statement Cash flows:
Statement of cash flows is a statement showing the source and application of cash between two balance sheet dates. It shows how the cash is sourced and used for the company’s operating, investing, and financing activities.
Prepare statement of cash flows for year ended December 31st, 2016 of Corporation C.
| Corporation C | ||
| Cash Flow Statement | ||
| For the year ended December 31, 2016 | ||
| Particulars | Amount ($) | 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 11 Solutions
Fundamental Financial Accounting Concepts, 9th Edition
- question 1. Toodles Inc. had sales of $1,840,000. Cost of goods sold, administrative and selling expenses, and depreciation expenses were $1,180,000, $185,000 and $365,000 respectively. In addition, the company had an interest expense of $280,000 and a tax rate of 35 percent. (Ignore any tax loss carry-back or carry-forward provisions.)Arrange the financial information for Toodles Inc. in an income statement and compute its OCF?Question 2 Anti-Pandemic Pharma Co. Ltd. reports the following information in its income statement: Sales = $5,250,000;Costs = $2, 173,000;Other expenses = $187,400; Depreciation expense = $79,000; Interest expense= $53,555; Taxes = $76,000; Dividends = $69,000. $136,700 worth of new shares were also issued during the year and long-term debt worth $65,300 was redeemed.a) Compute the cash flow from assetsb) Compute the net change in working capitalQuestion 3Footfall Manufacturing Ltd. reports the following financial information at the end of the current year:…arrow_forwardhi expert please help mearrow_forwardaccountarrow_forward
- need help this questions account subjectarrow_forwardaccount questionsarrow_forwardcompared to the individual risks of constituting assets. Question 5 (6 marks) The common shares of Almond Beach Inc, have a beta of 0.75, offer a return of 9%, and have an historical standard deviation of return of 17%. Alternatively, the common shares of Palm Beach Inc. have a beta of 1.25, offer a return of 10%, and have an historical standard deviation of return of 13%. Both firms have a marginal tax rate of 37%. The risk-free rate of return is 3% and the expected rate of return on the market portfolio is 9½%. 1. Which company would a well-diversified investor prefer to invest in? Explain why and show all calculations. 2. Which company Would an investor who can invest in the shares of only one firm prefer to invest in? Explain why. RELEASED BY THE CI, MGMT2023, MARCH 2, 2025 5 Use the following template to organize and present your results: Theoretical CAPM Actual offered prediction for expected return (%) return (%) Standard deviation of return (%) Beta Almond Beach Inc. Palm Beach…arrow_forward
- provide correct answerarrow_forwardPlease solve. The screen print is kind of split. Please look carefully.arrow_forwardCoronado Fire, Inc. manufactures steel cylinders and nozzles for two models of fire extinguishers: (1) a home fire extinguisher and (2) a commercial fire extinguisher. The home model is a high-volume (54,000 units), half-gallon cylinder that holds 2 1/2 pounds of multi- purpose dry chemical at 480 PSI. The commercial model is a low-volume (10,200 units), two-gallon cylinder that holds 10 pounds of multi-purpose dry chemical at 390 PSI. Both products require 1.5 hours of direct labor for completion. Therefore, total annual direct labor hours are 96,300 or [1.5 hours x (54,000+10,200)]. Estimated annual manufacturing overhead is $1,566,090. Thus, the predetermined overhead rate is $16.26 or ($1,566,090 ÷ 96,300) per direct labor hour. The direct materials cost per unit is $18.50 for the home model and $26.50 for the commercial model. The direct labor cost is $19 per unit for both the home and the commercial models. The company's managers identified six activity cost pools and related…arrow_forward
- Coronado Fire, Inc. manufactures steel cylinders and nozzles for two models of fire extinguishers: (1) a home fire extinguisher and (2) a commercial fire extinguisher. The home model is a high-volume (54,000 units), half-gallon cylinder that holds 2 1/2 pounds of multi- purpose dry chemical at 480 PSI. The commercial model is a low-volume (10,200 units), two-gallon cylinder that holds 10 pounds of multi-purpose dry chemical at 390 PSI. Both products require 1.5 hours of direct labor for completion. Therefore, total annual direct labor hours are 96,300 or [1.5 hours x (54,000+ 10,200)]. Estimated annual manufacturing overhead is $1,566,090. Thus, the predetermined overhead rate is $16.26 or ($1,566,090 ÷ 96,300) per direct labor hour. The direct materials cost per unit is $18.50 for the home model and $26.50 for the commercial model. The direct labor cost is $19 per unit for both the home and the commercial models. The company's managers identified six activity cost pools and related…arrow_forwardThe completed Payroll Register for the February and March biweekly pay periods is provided, assuming benefits went into effect as anticipated. Required: Using the payroll registers, complete the General Journal entries as follows: February 10 Journalize the employee pay. February 10 Journalize the employer payroll tax for the February 10 pay period. Use 5.4 percent SUTA and 0.6 percent FUTA. No employees will exceed the FUTA or SUTA wage base. February 14 Issue the employee pay. February 24 Journalize the employee pay. February 24 Journalize the employer payroll tax for the February 24 pay period. Use 5.4 percent SUTA and 0.6 percent FUTA. No employee will exceed the FUTA or SUTA wage base. February 28 Issue the employee pay. February 28 Issue payment for the payroll liabilities. March 10 Journalize the employee pay. March 10 Journalize the employer payroll tax for the March 10 pay period. Use 5.4 percent SUTA and 0.6 percent FUTA. No employees will exceed the FUTA or SUTA wage base.…arrow_forwardPlease given step by step explanation general accounting questionarrow_forward
AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,
Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSON
Intermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill Education
Financial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education