5. Accumulated Depreciation. At the end of the first year of operation, only
one year’s depreciation ($4,000) has been accumulated in this account. Have
students fill in the amount of total assets.
6. Common Stock. The business issued common stock for $21,000.
7. Retained Earnings. Since the business did not pay any dividends, the total
amount of net income was retained in the business. Retained earnings would
be $3,200. Have students verify total stockholders’ equity.
8. Cash Flows. Since revenue was collected in cash, the cash received from
customers was $7,200. Under investing activities there was a $20,000 outflow
to purchase the car, and there was a $21,000 financing inflow from issuing
stock. The net result was an $8,200 cash inflow. Since beginning cash was
zero, the ending cash balance is $8,200 ($8,200 + 0 = $8,200).
9. If students have trouble following the logic outlined above or if you want to
reinforce the logic, you can have students record the events for the first couple
of years in T-accounts.
Years 2016 − 2018
Income statements for these years are identical to the 2015 income statement.
Cash inflow from revenue is $7,200 each year. Since there are no cash expenses
(the only expense is depreciation), cash inflow from operating activities is $7,200
per year. The cash balance increases by $7,200 each year. For example, the cash
balance on the 2016 balance sheet is $15,400 ($8,200 beginning balance plus
$7,200 cash inflow from operating activities). The automobile is reported at cost
($20,000) for all years through 2018. Each year, accumulated depreciation in-
creases by the amount of depreciation expense ($4,000). Common Stock remains
unchanged at $21,000 on all balance sheets. Since there are no dividends, the
amount of retained earnings increases by the amount of net income reported each
year ($3,200).
Year 2019
The only event in 2019 is the sale of the auto for $4,300 cash. Since the book
value at the time of the sale is $4,000 ($20,000 cost – $16,000 accumulated depre-
ciation), the transaction results in a $300 gain. This is the only item reported on
the 2019 income statement. The ending cash balance is $34,100 ($29,800 begin-
ning balance plus $4,300 cash inflow from sale). Since the car was sold, the bal-
ance in the automobile and accumulated depreciation accounts is zero. Retained
earnings is $13,100 ($12,800 beginning balance plus $300 gain). The only item
on the statement of cash flows is the $4,300 inflow from investing activities re-
sulting from the sale of the auto.
C. Scenario 2. Before proceeding to Scenario 2 you will need to show your students
how to compute double-declining-balance depreciation. The computations are
shown below for your convenience: