Make a Statement of cash flows

Survey of Accounting (Accounting I)
8th Edition
ISBN:9781305961883
Author:Carl Warren
Publisher:Carl Warren
Chapter7: Fixed Assets, Natural Resources, And Intangible Assets
Section: Chapter Questions
Problem 7.2.1MBA
icon
Related questions
icon
Concept explainers
Topic Video
Question

Following information is from first month of operations. Make a Statement of cash flows

1/1 Ray incorporated B&C Inc and invested $100,000 in exchange for 100,000 shares of $1 par common stock.

1/1 Paid $9,000 for the first 6 months of rent (Jan-June) on a production facility.

1/1 Paid $4,200 for an insurance premium on a one-year policy.

1/1  Purchased a $15,000 piece of factory equipment with a 3% Note Payable which will be paid in full at the end of 2 years. This equipment has an estimated life of 5 years and an estimated residual value of $3,000.

1/2  Purchased $600 of supplies from Office Hoard Corp on account with terms 2/10, n/30.

1/3  Purchased $50,000 of raw materials from Chemical Supply Inc on account.

1/5 Requisitioned $10,000 of raw materials to begin working on Job A (a batch of doodads) and another $7,000 of raw materials to begin working on Job B.

1/8 Paid off account with Office Hoard Corp with cash.

1/10  Incurred $2,500 worth of direct labor costs while working on Job A and another $1,800 of direct labor went to Job B.

1/11  Allocated $5,000 worth of factory overhead (based on a previously calculated rate) to Job A and $3,600 is allocated to Job B.

1/13 Job A was completed.

1/16  Job A was sold for $36,000 to Retail Corp on account with FOB destination terms.

1/17  Paid $800 for delivery charges for Job A.

1/20 Incurred (but did not pay) factory overhead costs as follows: indirect wages, $4,200; indirect materials, $1,850; utilities, $2,300.

1/23 Paid all previously incurred wages with cash.

1/28 Paid $5,000 for advertising services with cash.

1/30 Incurred $1,500 of legal expenses which will be paid on February 10th.

1/30 Received $10,000 from Retail Corp to partially pay off their account.

1/30  B&C Inc issued 50,000 shares of $1 par common stock in exchange for $75,000 from Elizabeth (a new investor).

1/31  Paid $25,000 to Chemical Supply Inc to partially pay off the account.

1/31 Announced a $3,000 cash dividend which will be distributed on February 5th.

1/31 There are $120 of supplies on hand.

Balance Sheet
ASSETS
Current Assets
Cash
1,281,000.00
Accounts receivable
25,000.00
Prepaid insurance
Prepaid rent
Supplies
Material inventory
4,200.00
9,000.00
120.00
31,150.00
WIP
12,400.00
Total current assets
209,970.00
Plant, Property & Equipment
Equipment
(-) Accumulated depreciation
Total plant, property & equipment
Total Assets
15,000.00
200.00
14,800.00
224,770.00
LIABILITIES
Current Liabilities
Accounts payable
Dividend payable
25,000.00
3,000.00
Total current liabilities
28,000.00
Long Term Liabilities
Notes paayable
Total long term liabilities
Stockholders' Equity
15,000.00
15,000.00
Common stock
150,000.00
Additional paid-in cappital
Total paid in capital
Retained earnings
Total stockcholders' equity
Total Liabilities & Stockholders' Equity
25,000.00
175,000.00
6,770.00
181,770.00
224,770.00
Transcribed Image Text:Balance Sheet ASSETS Current Assets Cash 1,281,000.00 Accounts receivable 25,000.00 Prepaid insurance Prepaid rent Supplies Material inventory 4,200.00 9,000.00 120.00 31,150.00 WIP 12,400.00 Total current assets 209,970.00 Plant, Property & Equipment Equipment (-) Accumulated depreciation Total plant, property & equipment Total Assets 15,000.00 200.00 14,800.00 224,770.00 LIABILITIES Current Liabilities Accounts payable Dividend payable 25,000.00 3,000.00 Total current liabilities 28,000.00 Long Term Liabilities Notes paayable Total long term liabilities Stockholders' Equity 15,000.00 15,000.00 Common stock 150,000.00 Additional paid-in cappital Total paid in capital Retained earnings Total stockcholders' equity Total Liabilities & Stockholders' Equity 25,000.00 175,000.00 6,770.00 181,770.00 224,770.00
Income Statement
Particulars
Amount Amount
Sales
$35000
Indirect Income:
$12
Discount received
Total Gross Revenue
$35012
Less :
Direct Expenses:
Cost of Goods Sold cost
$17000
Direct Labor cost
$4300
Factory Overhead cost
$8600
Total Direct Expenses
$29900
Gross Profit
$5112
Less :Indirect Expenses
Rent expenses
$1500
Insurance Premium expenses
$350
Depreciation expenses on Equipment $200
Office Supplies expenses
$480
Delivery charges expenses
$800
Factory Overhead expenses
$8350
Advertising cost
$5000
Legal cost
Total Indirect Expense
$1500
$18180
Net Loss on Operations
-$13068
Transcribed Image Text:Income Statement Particulars Amount Amount Sales $35000 Indirect Income: $12 Discount received Total Gross Revenue $35012 Less : Direct Expenses: Cost of Goods Sold cost $17000 Direct Labor cost $4300 Factory Overhead cost $8600 Total Direct Expenses $29900 Gross Profit $5112 Less :Indirect Expenses Rent expenses $1500 Insurance Premium expenses $350 Depreciation expenses on Equipment $200 Office Supplies expenses $480 Delivery charges expenses $800 Factory Overhead expenses $8350 Advertising cost $5000 Legal cost Total Indirect Expense $1500 $18180 Net Loss on Operations -$13068
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Financial Statements
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Survey of Accounting (Accounting I)
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
Intermediate Accounting: Reporting And Analysis
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning