Concept explainers
Maben Company was started on January 1, 2018, and experienced the following events during its first year of operation:
- 1. Acquired $30,000 cash from the issue of common stock.
- 2. Borrowed $40,000 cash from National Bank.
- 3. Earned cash revenues of $48,000 for performing services.
- 4. Paid cash expenses of $25,000.
- 5. Paid a $1,000 cash dividend to the stockholders.
- 6. Acquired an additional $20,000 cash from the issue of common stock.
- 7. Paid $10,000 cash to reduce the principal balance of the bank note.
- 8. Paid $53,000 cash to purchase land.
- 9. Determined that the market value of the land is $75,000.
Required
- a. Record the preceding transactions in the horizontal statements model. Also, in the
Cash Flows column, classify the cash flows as operating activities (OA), investing activities (IA), or financing activities (FA). The first event is shown as an example.
- b. Determine the amount of total assets that Maben would report on the December 31, 2018,
balance sheet . - c. Identify the asset source transactions and related amounts for 2018.
- d. Determine the net income that Maben would report on the 2018 income statement. Explain why dividends do not appear on the income statement.
- e. Determine the net cash flows from operating activities, financing activities, and investing activities that Maben would report on the 2018 statement of cash flows.
- f. Determine the percentage of assets that were provided by investors, creditors, and earnings. Round to three decimal places.
- g. What is the balance in the
Retained Earnings account immediately after Event 3 is recorded?
a.
Prepare horizontal analysis to show the affect of each event in the balance sheet, income statement, and statement of cash flows.
Explanation of Solution
Accounting event: An accounting event is a cost-effective event that affects assets, liabilities, or stockholders’ equity of a Company.
Income statement: Income statement is the financial statement of a company which shows all the revenues earned and expenses incurred by the company over a period of time.
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.
Statement of cash flows: Statement of cash flows is one among the financial statement of a Company statement that shows aggregate data of all cash inflows and cash outflows that is received and paid by the Company from its ongoing business operations.
Operating activities: Operating activities refer to the normal activities of a company to carry out the business. The examples for operating activities are purchase of inventory, payment of salary, sales, and others.
Investing activities: Investing activities refer to the activities carried out by a company for acquisition of long term assets. The examples for investing activities are purchase of equipment, long term investment, sale of land, and others.
Financing activities: Financing activities refer to the activities carried out by a company to mobilize funds to carry out the business activities. The examples for financing activities are purchase of bonds, issuance of common shares, and others.
Horizontal statements model: In this model the analysts will analyse the effect of the transactions on balance sheet, income statement, and statement of cash flows.
Prepare horizontal analysis:
Table (1)
Note: FA represents financing activity, OA represents operating activity, IA represents investing activity, NA represents no affect and NC represents net change.
b.
Report the amount of total assets that is reported on the December 31, 2016, balance sheet.
Explanation of Solution
Balance sheet:
Balance is the financial statement that reports a company’s resources (assets) and claims of creditors (liabilities) and stockholders (stockholders’ equity) over those resources. The resources of the company are assets which include money contributed by stockholders and creditors. Hence, the main elements of the balance sheet are assets, liabilities, and stockholders’ equity.
Calculate the total amount of assets:
Therefore, the total amount of cash reported on the balance sheet is $102,000.
c.
Identify the asset source transactions and related amounts for 2016.
Explanation of Solution
Assets source transaction: Transaction that acquires the assets from primary sources of the business is called as assets source transaction. Assets source transactions increase the value of assets account, and increase the corresponding liabilities or stockholder’s equity account. The increased assets account is recorded with the debit entry, and increased liabilities or stockholder’s equity account is recorded with credit entry.
The asset source transaction are identifed as follows along with the related amounts:
Sources of Assets | Amount ($) |
1. Issue of stock | 30,000 |
2. Cash from loan | 40,000 |
3. Cash from revenue | 48,000 |
6. Issue of stock | 20,000 |
Total Sources of Assets | 138,000 |
Table (2)
d.
Calculate the net income that is reported on the income statement for the 2016 and Explain the reason for the non appearance of dividends in the income statement.
Explanation of Solution
The amount of net income reported is $23,000 (refer table (1)). But dividend does not appear in the income statement because it is no considered as an expense.
e.
Calculate the net cash flows from operating activities, financing activities, and investing activities.
Explanation of Solution
Operating activities: Operating activities refer to the normal activities of a company to carry out the business. The examples for operating activities are purchase of inventory, payment of salary, sales, and others.
Investing activities: Investing activities refer to the activities carried out by a company for acquisition of long term assets. The examples for investing activities are purchase of equipment, long term investment, sale of land, and others.
Financing activities: Financing activities refer to the activities carried out by a company to mobilize funds to carry out the business activities. The examples for financing activities are purchase of bonds, issuance of common shares, and others.
The net cash flows from operating activities, financing activities, and investing activities are calculated as follows:
Operating Activities: | |
Particulars | Amount ($) |
Cash from revenue | 48,000 |
Cash paid for expenses | (25,000) |
Net Cash Flow from Operating Activities | $23,000 |
Table (3)
Investing Activities: | |
Particulars | Amount ($) |
Cash paid to purchase land | (53,000) |
Net Cash Flow from Investing Activities | ($53,000) |
Table (4)
Financing Activities: | |
Particulars | Amount ($) |
Cash from stock issue ($30,000 + $20,000) | 50,000 |
Cash from loan | 40,000 |
Paid cash dividend | (1,000) |
Cash paid on loan principal | (10,000) |
Net Cash Flow from Financing Activities | $79,000 |
Table (5)
f.
Calculate the percentage of assets that were provided by investors, creditors and earnings.
Explanation of Solution
Stockholders’ equity to asset ratio:
Stockholders ‘equity to asset ratio is the ratio that measures the difference between total asset and stockholders ‘equity of the company. Stockholders’ equity ratio reflects the amount of assets that can be claimed by the stockholders in proportion to the value of shares owned by them.
Percentage of total assets acquired from investors is calculated as follows:
Note: Total
Debt to Asset Ratio:
Debt to asset ratio is the ratio that measures the difference between total asset and total liability of the company. Debt ratio reflects the finance strategy of the company. It is used to evaluate company’s ability to pay its debts. Higher debt ratio implies the higher financial risk.
Percentage of assets acquired from creditors is calculated as follows:
Note: Total
Return on assets:
Return on assets is the financial ratio which determines the amount of net income earned by the business with the use of total assets owned by it. It indicates the magnitude of the company’s earnings with relative to its total assets.
Percentage of total assets acquired from retained earnings:
Note: Total
Therefore the percentage of total assets acquired from investors is 49.0%, the percentage of total assets acquired from creditors is 29.4% and the percentage of total assets from retained earnings is 21.6%.
g.
Calculate the balance in the retained accounts
Explanation of Solution
Retained earnings:
Retained earnings are the portion of earnings kept by the business for the purpose of reinvestments, payment of debts, or for future growth.
Balance in the retained earnings account is as follows:
The balance in the account of retained earnings is zero. The revenue earned is recorded in the revenue accounts and not recorded in the retained earnings account.
Want to see more full solutions like this?
Chapter 1 Solutions
Survey Of Accounting
- XYZ Corp. reported the following activity and balance sheet data for fiscal 2019: • The company declared cash dividends of $90. • The company issued bonds to raise cash in order to redeem bonds with a face value of $300 and to raise additional capital for expansion. • The company raised cash by issuing 50 shares of stock. • The company purchased treasury shares at a cost of $90. • Fiscal 2019 net income was $220. Dividends Payable Bonds Payable Common Stock, $1 Paid In Capital Retained Earnings Treasury Stock 12/31/19 30 1,700 550 1,770 1,670 140 1/1/19 20 1,500 500 1,350 1,540 50 Cash flow from/used in financing activities was: Enter a positive number for a cash inflow or a negative number for a cash outflow.arrow_forwardKen Young and Klm Sherwood organized Reader Direct as a corporatlon: each contrlbuted $57.000 cash to start the buslness and recelved 4,000 shares of stock. The store completed Its first year of operatlons on December 31, 2014. On that date, the following financlal Items for the year were determined: Cash on hand and In the bank, $52,500; amounts due from customers from sales of books, $28.700: equlpment, $56,000; amounts owed to publishers for books purchased, $9, 200, one-year note payable to a local bank for $5.550. No dividends were declared or pald to the stockholders during the year. Value: 10.00 .Using the retained earnings equation and an opening balance of $0, compute the amount of net income for the year ended December 31, 2014arrow_forwardDenna Company’s working capital accounts at the beginning of the year follow: Cash $ 69,000 Marketable securities $ 25,900 Accounts receivable, net $ 347,600 Inventory $ 457,400 Prepaid expenses $ 7,800 Accounts payable $ 198,200 Notes due within one year $ 98,000 Accrued liabilities $ 59,100 During the year, Denna Company completed the following transactions: Paid a cash dividend previously declared, $29,000. Issued additional shares of common stock for cash, $198,000. Sold inventory costing $69,200 for $99,000, on account. Wrote off uncollectible accounts in the amount of $9,600, reducing the accounts receivable balance accordingly. Declared a cash dividend, $29,000. Paid accounts payable, $98,400. Borrowed cash on a short-term note with the bank, $58,500. Sold inventory costing $19,800 for $13,200 cash. Purchased inventory on account, $49,250. Paid off all short-term notes due, $156,500. Purchased equipment for cash, $74,200. Sold marketable securities…arrow_forward
- Denna Company’s working capital accounts at the beginning of the year follow: Cash $ 69,000 Marketable securities $ 25,900 Accounts receivable, net $ 347,600 Inventory $ 457,400 Prepaid expenses $ 7,800 Accounts payable $ 198,200 Notes due within one year $ 98,000 Accrued liabilities $ 59,100 During the year, Denna Company completed the following transactions: Paid a cash dividend previously declared, $29,000. Issued additional shares of common stock for cash, $198,000. Sold inventory costing $69,200 for $99,000, on account. Wrote off uncollectible accounts in the amount of $9,600, reducing the accounts receivable balance accordingly. Declared a cash dividend, $29,000. Paid accounts payable, $98,400. Borrowed cash on a short-term note with the bank, $58,500. Sold inventory costing $19,800 for $13,200 cash. Purchased inventory on account, $49,250. Paid off all short-term notes due, $156,500. Purchased equipment for cash, $74,200. Sold marketable securities…arrow_forwardAssume that the following transactions (in millions) occurred during the next fiscal year (ending on September 26, 2020): Borrowed $18,279 from banks due in two years. Purchased additional investments for $22,200 cash; one-fifth were long term and the rest were short term. Purchased property, plant, and equipment; paid $9,584 in cash and signed a short-term note for $1,422. Issued additional shares of common stock for $1,481 in cash; total par value was $1 and the rest was in excess of par value. Sold short-term investments costing $19,021 for $19,021 cash. Declared $11,138 in dividends to be paid at the beginning of the next fiscal year. Prepare a classified balance sheet for Orange at September 26, 2020, based on these transactions. please complete this with working and show how did you get the number with other work answer in text thanksarrow_forwardDenna Company’s working capital accounts at the beginning of the year follow: Cash $ 64,000 Marketable securities $ 27,400 Accounts receivable, net $ 335,600 Inventory $ 444,400 Prepaid expenses $ 6,800 Accounts payable $ 189,200 Notes due within one year $ 88,000 Accrued liabilities $ 54,600 During the year, Denna Company completed the following transactions: Ex. Paid a cash dividend previously declared, $24,000. Issued additional shares of common stock for cash, $188,000. Sold inventory costing $65,200 for $94,000, on account. Wrote off uncollectible accounts in the amount of $7,600, reducing the accounts receivable balance accordingly. Declared a cash dividend, $24,000. Paid accounts payable, $90,400. Borrowed cash on a short-term note with the bank, $51,000. Sold inventory costing $21,300 for $14,200 cash. Purchased inventory on account, $45,500. Paid off all short-term notes due, $139,000. Purchased equipment for cash, $70,200. Sold…arrow_forward
- Following are the transactions and adjustments that occurred during the first year of operations at Kissick Company. Issued 800,000 shares of $5-par-value common stock for $400,000 in cash. Borrowed $200,000 from Oglesby National Bank and signed a 8% note due in three years. Incurred and paid $160,000 in salaries for the year. Purchased $301,000 of merchandise inventory on account during the year. Sold inventory costing $205,000 for a total of $250,000, all on credit. Paid rent of $44,000 on the sales facilities during the first 11 months of the year. Purchased $60,000 of store equipment, paying $18,000 in cash and agreeing to pay the difference within 90 days. Paid the entire $42,000 owed for store equipment and $227,000 of the amount due to suppliers for credit purchases previously recorded. Incurred and paid utilities expense of $15,000 during the year. Collected $221,000 in cash from customers during the year for credit sales previously recorded. At year-end, accrued $16,000 of…arrow_forwardFollowing are the transactions and adjustments that occurred during the first year of operations at Kissick Company. Issued 220,000 shares of $6 - par - value common stock for $1,320,000 in cash. Borrowed $ 560,000 from Oglesby National Bank and signed a 12% note due in three years. Incurred and paid $430,000 in salaries for the year. Purchased $730,000 of merchandise inventory on account during the year. Sold inventory costing $660,000 for a total of $970, 000, all on credit. Paid rent of $220,000 on the sales facilities during the first 11 months of the year. Purchased $160,000 of store equipment, paying $53,000 in cash and agreeing to pay the difference within 90 days. Paid the entire $107,000 owed for store equipment and $ 630,000 of the amount due to suppliers for credit purchases previously recorded. Incurred and paid utilities expense of $45,000 during the year. Collected $835,000 in cash from customers during the year for credit sales previously recorded. At year - end, accrued…arrow_forwardFollowing are the transactions and adjustments that occurred during the first year of operations at Kissick Co. Issued 195,000 shares of $5-par-value common stock for $975,000 in cash. Borrowed $510,000 from Oglesby National Bank and signed a 11% note due in three years. Incurred and paid $380,000 in salaries for the year. Purchased $730,000 of merchandise inventory on account during the year. Sold inventory costing $570,000 for a total of $910,000, all on credit. Paid rent of $220,000 on the sales facilities during the first 11 months of the year. Purchased $160,000 of store equipment, paying $52,000 in cash and agreeing to pay the difference within 90 days. Paid the entire $108,000 owed for store equipment and $600,000 of the amount due to suppliers for credit purchases previously recorded. Incurred and paid utilities expense of $34,000 during the year. Collected $835,000 in cash from customers during the year for credit sales previously recorded. At year-end, accrued $56,100 of…arrow_forward
- Prepare journal entries to record the following transactions and events of Kodax Company. Year 1 Jan. 2 Purchased 30,000 shares of Grecco Co. common stock for $411,000 cash. Grecco has 90,000 shares of common stock outstanding, and its activities will be significantly influenced by Kodax. Sep. 1 Grecco declared and paid a cash dividend of $1.50 per share. Dec. 31 Grecco announced that net income for the year is $486,900. Year 2 June 1 Grecco declared and paid a cash dividend of $2.10 per share. Dec. 31 Grecco announced that net income for the year is $702,750. Dec. 31 Kodax sold 3,000 shares of Grecco for $71,000 cash.arrow_forwardFollowing are the transactions and adjustments that occurred during the first year of operations at Kissick Co. Issued 191,000 shares of $5-par-value common stock for $955,000 in cash. Borrowed $530,000 from Oglesby National Bank and signed a 10% note due in three years. Incurred and paid $390,000 in salaries for the year. Purchased $720,000 of merchandise inventory on account during the year. Sold inventory costing $570,000 for a total of $910,000, all on credit. Paid rent of $220,000 on the sales facilities during the first 11 months of the year. Purchased $180,000 of store equipment, paying $51,000 in cash and agreeing to pay the difference within 90 days. Paid the entire $129,000 owed for store equipment and $620,000 of the amount due to suppliers for credit purchases previously recorded. Incurred and paid utilities expense of $34,000 during the year. Collected $845,000 in cash from customers during the year for credit sales previously recorded. At year-end, accrued $53,000 of…arrow_forwardCarleton Builders Ltd. recorded the following summarized transactions during the current year:a. The company originally sold and issued 108,000 common shares. During the current year 10,000 shares were repurchased from the shareholders and retired. Near the end of the current year, the board of directors declared and paid a cash dividend of $9 per share. The dividend was recorded as follows: General Journal Debit Credit Retained earnings 972,000 Cash ($9 × 98,000) 882,000 Dividend income ($9 × 10,000) 90,000 Carleton Builders Ltd. purchased a machine that had a list price of $98,000. The company paid for the machine in full by issuing 10,000 common shares (market price = $8.90). The purchase was recorded as follows: General Journal Debit Credit Machine 98,000 Share capital ($8.90 × 10,000) 89,000 Gain on purchase of equipment 9,000 Carleton needed a small…arrow_forward
- College Accounting, Chapters 1-27AccountingISBN:9781337794756Author:HEINTZ, James A.Publisher:Cengage Learning,