Kay Wing, Inc., prepared the following balance sheet at December 31, 20X0. Kay Wing, Inc. Balance Sheet as of December 31, 20X0 Cash $ 65,000 Accounts receivable 37,000 Inventory 70,000 Long-term investments 20,000 Land 39,000 Plant and equipment (net) 109,000 Total assets $ 340,000 Accounts payable $ 33,000 Taxes payable 4,000 Bonds payable 80,000 Capital stock 90,000 Retained earnings 133,000 Total liabilities and stockholders’ equity $ 340,000 The following occurred during 20X1. A $35,000 note payable was issued. Land was purchased for $50,000. Bonds payable (maturing in 20X5) in the amount of $30,000 were retired by paying $30,000 cash. Capital stock in the amount of $40,000 was issued at par value. The company sold surplus equipment for $14,000. The equipment had a book value of $14,000 at the time of the sale. Net income was $35,500. Cash dividends of $5,000 were paid to the stockholders. 100 shares of stock of another company (considered short-term investments) were purchased for $8,300. $75,000 in bonds were issued. The next day, the proceeds were used to purchase a new building. $12,000 of depreciation was recorded on the plant and equipment. At December 31, 20X1, Cash was $93,200, Accounts receivable had a balance of $41,500, Inventory had increased to $73,000, and Accounts payable had fallen to $25,500. Long-term investments and Taxes payable were unchanged from 20X0.
Reporting Cash Flows
Reporting of cash flows means a statement of cash flow which is a financial statement. A cash flow statement is prepared by gathering all the data regarding inflows and outflows of a company. The cash flow statement includes cash inflows and outflows from various activities such as operating, financing, and investment. Reporting this statement is important because it is the main financial statement of the company.
Balance Sheet
A balance sheet is an integral part of the set of financial statements of an organization that reports the assets, liabilities, equity (shareholding) capital, other short and long-term debts, along with other related items. A balance sheet is one of the most critical measures of the financial performance and position of the company, and as the name suggests, the statement must balance the assets against the liabilities and equity. The assets are what the company owns, and the liabilities represent what the company owes. Equity represents the amount invested in the business, either by the promoters of the company or by external shareholders. The total assets must match total liabilities plus equity.
Financial Statements
Financial statements are written records of an organization which provide a true and real picture of business activities. It shows the financial position and the operating performance of the company. It is prepared at the end of every financial cycle. It includes three main components that are balance sheet, income statement and cash flow statement.
Owner's Capital
Before we begin to understand what Owner’s capital is and what Equity financing is to an organization, it is important to understand some basic accounting terminologies. A double-entry bookkeeping system Normal account balances are those which are expected to have either a debit balance or a credit balance, depending on the nature of the account. An asset account will have a debit balance as normal balance because an asset is a debit account. Similarly, a liability account will have the normal balance as a credit balance because it is amount owed, representing a credit account. Equity is also said to have a credit balance as its normal balance. However, sometimes the normal balances may be reversed, often due to incorrect journal or posting entries or other accounting/ clerical errors.
Kay Wing, Inc., prepared the following balance sheet at December 31, 20X0.
| Kay Wing, Inc. | |||
| Balance Sheet as of December 31, 20X0 | |||
| Cash | $ | 65,000 | |
| Accounts receivable | 37,000 | ||
| Inventory | 70,000 | ||
| Long-term investments | 20,000 | ||
| Land | 39,000 | ||
| Plant and equipment (net) | 109,000 | ||
| Total assets | $ | 340,000 | |
| Accounts payable | $ | 33,000 | |
| Taxes payable | 4,000 | ||
| Bonds payable | 80,000 | ||
| Capital stock | 90,000 | ||
| 133,000 | |||
| Total liabilities and |
$ | 340,000 | |
The following occurred during 20X1.
- A $35,000 note payable was issued.
- Land was purchased for $50,000.
- Bonds payable (maturing in 20X5) in the amount of $30,000 were retired by paying $30,000 cash.
- Capital stock in the amount of $40,000 was issued at par value.
- The company sold surplus equipment for $14,000. The equipment had a book value of $14,000 at the time of the sale.
- Net income was $35,500.
- Cash dividends of $5,000 were paid to the stockholders.
- 100 shares of stock of another company (considered short-term investments) were purchased for $8,300.
- $75,000 in bonds were issued. The next day, the proceeds were used to purchase a new building.
- $12,000 of
depreciation was recorded on the plant and equipment. - At December 31, 20X1, Cash was $93,200, Accounts receivable had a balance of $41,500, Inventory had increased to $73,000, and Accounts payable had fallen to $25,500. Long-term investments and Taxes payable were unchanged from 20X0.
Required:
- Prepare a statement of
cash flows for 20X1. - Prepare the December 31, 20X1, balance sheet for Kay Wing, Inc.
Trending now
This is a popular solution!
Step by step
Solved in 2 steps
