Bensen Company started business by acquiring $27,500 cash from
the issue of common stock on January 1, Year 1. The cash acquired
was immediately used to purchase equipment for $27,500 that had a
$4,300 salvage value and an expected useful life of four years. The
equipment was used to produce the following revenue stream (assume
that all revenue transactions are for cash). At the beginning of
the fifth year, the equipment was sold for $4,850 cash. Bensen uses
straight-line depreciation.
|
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
Revenue |
$ |
7,540 |
|
$ |
8,040 |
|
$ |
8,240 |
|
$ |
7,040 |
|
$ |
0 |
|
|
Required
Prepare income statements, statements of changes in stockholders’
equity, balance sheets, and statements of cash flows for each of
the five years.
Prepare income statements for each of the five years.
|
|
BENSEN COMPANY |
Income Statement |
For the Year Ended December 31 |
|
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
Revenue |
|
|
|
|
|
Depreciation expense |
|
|
|
|
|
|
0 |
0 |
0 |
0 |
0 |
Gain/(Loss) |
|
|
|
|
|
Net income/(loss) |
$0 |
$0 |
$0 |
$0 |
$0 |
|
-
Prepare the statements of changes in stockholders' equity for
each of the five years.
|
|
BENSEN COMPANY |
Statement of Changes in Stockholders’
Equity |
For the Year Ended December 31 |
|
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
Net income/(loss) |
|
|
|
|
|
|
0 |
0 |
0 |
0 |
0 |
Total stockholders’
equity |
$0 |
$0 |
$0 |
$0 |
$0 |
|
-
Prepare the balance sheets for each of the five years. (Amounts
to be deducted should be indicated by a minus sign.)
|
|
BENSEN COMPANY |
Balance Sheet |
|
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
$0 |
$0 |
$0 |
$0 |
$0 |
Stockholders’ Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders'
equity |
$0 |
$0 |
$0 |
$0 |
$0 |
|
-
Prepare the statements of cash flows for each of the five
years.
|
|
BENSEN COMPANY |
Statement of Cash Flows |
|
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
Operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash flow from operating
activities |
0 |
0 |
0 |
0 |
0 |
Investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash investing activities |
0 |
0 |
0 |
0 |
0 |
Financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash flow from financing
activities |
0 |
0 |
0 |
0 |
0 |
Net change in cash |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
Ending cash balance |
$0 |
$0 |
$0 |
$0 |
$0 |
|