a)
Prepare a 2016 income statement, capital statement,
a)
Explanation of Solution
Income statement:
It is one of the financial statements that 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 Company B the year ended December 31, 2016.
| Company B | |
| Income statement | |
| For the year ended December 31, 2016 | |
| Particulars | Amount ($) |
| Revenues | 80,000 |
| Less: Expenses | (56,000) |
| Net income | 24,000 |
Table (1)
Statement of owner's’ equity:
This statement reports the beginning owner’s equity and all the changes which led to ending owner's’ equity. Additional capital, net income from income statement is added to and drawings are deducted from beginning owner’s equity to arrive at the end result, ending owner’s equity.
Prepare the capital account of Company B for the year ended December 31, 2016.
| Company B | |
| Capital statement | |
| For the year ended December 31, 2016 | |
| Particulars | Amount ($) |
| Beginning Capital Balance | 0 |
| Add: initial Capital from owner | 120,000 |
| Add: Net Income | 24,000 |
| Less: Withdrawal by person C | (5,000) |
| Ending Capital Balance | 139,000 |
Table (2)
Balance sheet:
Balance Sheet is one of the financial statements that 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 Company B as on December 31st, 2016.
| Company B | |
| Balance sheet | |
| As on December 31, 2016 | |
| Particulars | Amount ($) |
| Assets | |
| Cash | 139,000 |
| Total assets | 139,000 |
| Liabilities and Equity | |
| Liabilities | 0 |
| Equity | |
| JS’s Capital | 139,000 |
| Total Liabilities and Equity | 139,000 |
Table (3)
Statement Cash flows:
Statement of cash flows is a statement showing the source and application of cash between two balance sheet dates. It shows how the cash is sourced and used for the company’s operating, investing, and financing activities.
Prepare statement of cash flows for year ended December 31st, 2016 of Company B.
| Company B | ||
| Cash Flow Statement | ||
| For the year ended December 31, 2016 | ||
| Particulars | Amount ($) | Amount ($) |
| Cash Flows From Operating Activities: | ||
| Receipts from Revenues | 80,000 | |
| Paid for Expenses | (56,000) | |
| Net Cash Flow from Operating Activities | 24,000 | |
| Cash Flows From Investing Activities | 0 | |
| Cash Flows From Financing Activities: | ||
| Proceeds from owners | 120,000 | |
| Paid for Owner’s Withdrawals | (5,000) | |
| Net Cash Flow from Financing Activities | 115,000 | |
| Net Change in Cash | 139,000 | |
| Add: Beginning Cash Balance | 0 | |
| Ending Cash Balance | 139,000 | |
Table (4)
b)
Prepare a 2016 income statement, capital statement, balance sheet, and statement of cash flows for a
b)
Explanation of Solution
Calculate the capital contributions and determine the adjustments to the capital account.
| Particulars | Amount ($) | Percentage (%) |
| Capital contributions: | ||
| BS’s contribution | 72,000 | 60% |
| JS’s contribution | 48,000 | 40% |
| Total capital contribution | 120,000 | 100% |
| Adjustments to capital account | ||
| Revenues (add to capital) | 80,000 | |
| Expenses (deduct from capital) | 56,000 | |
| Withdrawals: | ||
| BS (deduct from capital) | 3,500 | |
| JS (deduct from capital) | 1,500 |
Table (5)
Income statement:
It is one of the financial statements that 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 B for the year ended December 31, 2016.
| Partnership B | |
| Income statement | |
| For the year ended December 31, 2016 | |
| Particulars | Amount ($) |
| Revenues | 80,000 |
| Less: Expenses | (56,000) |
| Net income | 24,000 |
Table (6)
Statement of owner's’ equity:
This statement reports the beginning owner’s equity and all the changes which led to ending owner's’ equity. Additional capital, net income from income statement is added to and drawings are deducted from beginning owner’s equity to arrive at the end result, ending owner’s equity.
Prepare the capital account of Partnership B for the year ended December 31, 2016.
| Partnership B | |
| Capital statement | |
| For the year ended December 31, 2016 | |
| Particulars | Amount ($) |
| Beginning Capital Balance | 0 |
| Add: initial Capital from partners | 120,000 |
| Add: Net Income | 24,000 |
| Less: Withdrawal by partners | (5,000) |
| Ending Capital Balance | 139,000 |
Table (7)
Balance sheet:
Balance Sheet is one of the financial statements that 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 B as on December 31st, 2016.
| Partnership B | |
| Balance sheet | |
| As on December 31, 2016 | |
| Particulars | Amount ($) |
| Assets | |
| Cash | 139,000 |
| Total assets | 139,000 |
| Liabilities and Equity | |
| Liabilities | 0 |
| Equity | |
| BS’s Capital (1) | 78,100 |
| JS’s Capital (1) | 60,900 |
| Total Liabilities and Equity | 139,000 |
Table (8)
Statement Cash flows:
Statement of cash flows is a statement showing the source and application of cash between two balance sheet dates. It shows how the cash is sourced and used for the company’s operating, investing, and financing activities.
Prepare statement of cash flows for year ended December 31st, 2016 of Partnership B.
| Partnership B | ||
| Cash Flow Statement | ||
| For the year ended December 31, 2016 | ||
| Particulars | Amount ($) | Amount ($) |
| Cash Flows From Operating Activities: | ||
| Receipts from Revenues | 80,000 | |
| Paid for Expenses | (56,000) | |
| Net Cash Flow from Operating Activities | 24,000 | |
| Cash Flows From Investing Activities | 0 | |
| Cash Flows From Financing Activities: | ||
| Proceeds from Partners | 120,000 | |
| Paid for partners’ Withdrawals | (5,000) | |
| Net Cash Flow from Financing Activities | 115,000 | |
| Net Change in Cash | 139,000 | |
| Add: Beginning Cash Balance | 0 | |
| Ending Cash Balance | 139,000 | |
Table (9)
Working note:
Calculate the ending balance of capital for each partner.
| Particulars | BS | JS | Total |
| Beginning Capital Balance | $0 | $0 | $0 |
| Investments | 72,000 | 48,000 | 120,000 |
| Add: Net Income | 24,000 | ||
| BS 40% | 9,600 | ||
| JS 60% | 14,400 | ||
| Less: Withdrawals | (3,500) | (1,500) | (5,000) |
| Ending Capital Balances | $78,100 | $60,900 | $139,000 |
(1)
Table (10)
c)
Prepare a 2016 income statement, statement of changes in
c)
Explanation of Solution
Income statement:
It is one of the financial statements that reports revenues and expenses from business operations and the result of those operations as net income or net loss for a particular time period is referred to as income statement.
Prepare the income statement of Company B for the year ended December 31, 2016.
| Company B | |
| Income statement | |
| For the year ended December 31, 2016 | |
| Particulars | Amount ($) |
| Revenues | 80,000 |
| Less: Expenses | (56,000) |
| Net income | 24,000 |
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 Company B for the year ended December 31, 2016.
| Company B | |
| Statement of changes in stockholders’ equity | |
| For the year ended December 31, 2016 | |
| Particulars | Amount ($) |
| Beginning Capital Balance | 0 |
| Add: issuance of common stock | 120,000 |
| Ending common stock | 120,000 |
| Beginning | $0 |
| Add: Net Income | 24,000 |
| Less: Dividends | (5,000) |
| Ending retained earnings | $19,000 |
| Total stockholders’ equity | 139,000 |
Table (12)
Balance sheet:
Balance Sheet is one of the financial statements that summarize the assets, the liabilities, and the Shareholder’s equity of a company at a given date. It is also known as the statement of financial status of the business.
Prepare the balance sheet of Company B as on December 31st, 2016.
| Company B | |
| Balance sheet | |
| As on December 31, 2016 | |
| Particulars | Amount ($) |
| Assets | |
| Cash | 139,000 |
| Total assets | 139,000 |
| Liabilities and Equity | |
| Liabilities | 0 |
| Equity | |
| Common stock, $10 par value, 10,000 shares issued and outstanding | 100,000 |
| Paid-in capital in excess and outstanding | 20,000 |
| Total paid in capital | 120,000 |
| Retained earnings | 19,000 |
| Total Liabilities and Equity | 139,000 |
Table (13)
Statement Cash flows:
Statement of cash flows is a statement showing the source and application of cash between two balance sheet dates. It shows how the cash is sourced and used for the company’s operating, investing, and financing activities.
Prepare statement of cash flows for year ended December 31st, 2016 of Corporation C.
| Company B | ||
| Cash Flow Statement | ||
| For the year ended December 31, 2016 | ||
| Particulars | Amount ($) | Amount ($) |
| Cash Flows From Operating Activities: | ||
| Receipts from Revenues | 80,000 | |
| Paid for Expenses | (56,000) | |
| Net Cash Flow from Operating Activities | 24,000 | |
| Cash Flows From Investing Activities | 0 | |
| Cash Flows From Financing Activities: | ||
| Proceeds from issue of stock | 120,000 | |
| Paid for Dividends | (5,000) | |
| Net Cash Flow from Financing Activities | 115,000 | |
| Net Change in Cash | 139,000 | |
| Add: Beginning Cash Balance | 0 | |
| Ending Cash Balance | 139,000 | |
Table (14)
Want to see more full solutions like this?
Chapter 11 Solutions
Fundamental Financial Accounting Concepts, 9th Edition
- Robinson Manufacturing discovered the following information in its accounting records: $519,800 in direct materials used, $223,500 in direct labor, and $775,115 in manufacturing overhead. The Work in Process Inventory account had an opening balance of $72,400 and a closing balance of $87,600. Calculate the company’s Cost of Goods Manufactured.arrow_forwardSanjay would like to organize HOS (a business entity) as either an S corporation or as a corporation (taxed as a C corporation) generating a 16 percent annual before-tax return on a $350,000 investment. Sanjay’s marginal tax rate is 24 percent and the corporate tax rate is 21 percent. Sanjay’s marginal tax rate on individual capital gains and dividends is 15 percent. HOS will pay out its after-tax earnings every year to either its members or its shareholders. If HOS is taxed as an S corporation, the business income allocation would qualify for the deduction for qualified business income (assume no limitations on the deduction). Assume Sanjay does not owe any additional Medicare tax or net investment income tax. Required 1. For each scenario, C corporation and S corporation, calculate the total tax (entity level and owner level). 2. For each scenario, C corporation and S corporation, calculate the effective tax rate. C Corporation S Corporation 1. Total tax…arrow_forwardI need correct solution of this general accounting questionarrow_forward
- Hii expert please given correct answer general accountingarrow_forwardMarkowis Corp has collected the following data concerning its maintenance costs for the pest 6 months units produced Total cost July 18,015 36,036 august 37,032 40,048 September 36,036 55,055 October 22,022 38,038 November 40,040 74,575 December 38,038 62,062 Compute the variable coot per unit using the high-low method. (Round variable cost per mile to 2 decimal places e.g. 1.25) Compute the fixed cost elements using the high-low method.arrow_forwardUse the following data to determine the total dollar amount of assets to be classified as current assets. Marigold Corp. Balance Sheet December 31, 2025 Cash and cash equivalents Accounts receivable Inventory $67000 Accounts payable $126000 86500 Salaries and wages payable 11100 149000 Bonds payable 161500 Prepaid insurance 83000 Total liabilities 298600 Stock investments (long-term) 193000 Land 199500 Buildings $226000 Common stock 309400 Less: Accumulated depreciation (53500) 172500 Retained earnings 475500 Trademarks 133000 Total stockholders' equity 784900 Total assets $1083500 Total liabilities and stockholders' equity $1083500 ○ $269100 $385500 ○ $236500 ○ $578500arrow_forward
- Should the machine be replaced?arrow_forwardUsing the following balance sheet and income statement data, what is the total amount of working capital? Current assets $39700 Net income $52100 Current liabilities 19800 Stockholders' equity 96700 Average assets 198400 Total liabilities 52100 Total assets 148800 Average common shares outstanding was 18600. ○ $9900 ○ $39700 ○ $19900 ○ $12400arrow_forwardSuppose that Old Navy has assets of $4265000, common stock of $1018000, and retained earnings of $659000. What are the creditors' claims on their assets? ○ $2588000 ○ $3906000 ○ $1677000 ○ $4624000arrow_forward
- Brody Corp. uses a process costing system. Beginning inventory for January consisted of 1,400 units that were 46% completed. 10,300 units were started during January. On January 31, the inventory consisted of 550 units that were 77% completed. How many units were completed during the period?arrow_forwardCurrent Attempt in Progress Whispering Winds Corp. has five plants nationwide that cost $275 million. The current fair value of the plants is $460 million. The plants will be reported as assets at $735 million. O $460 million. $275 million. O $185 million.arrow_forwardBased on the following data, what is the amount of current assets? Accounts payable $62000 Accounts receivable 116000 Cash 66000 Intangible assets 116000 Inventory 142000 Long-term investments 161500 Long-term liabilities 199000 Short-term investments 85000 Notes payable 56500 Property, plant, and equipment 132000 Prepaid insurance 2500arrow_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