Concept explainers
Prat Corp. started the 2018 accounting period with $30,000 of assets (all cash), $12,000 of liabilities, and $13,000 of common stock. During the year, the
Required
- a. Prepare an income statement, statement of changes in stockholders’ equity, period-end
balance sheet , and statement ofcash flows for the 2018 accounting period. (Hint: Determine the amount of beginning retained earnings before considering the effects of the current period events. It also might help to record all events under anaccounting equation before preparing the statements.) - b. Determine the percentage of total assets that were provided by creditors, investors, and earnings. Round to three decimal places.
- c. Determine the balance in the Revenue, Expense, and Dividends accounts as of January 1, 2019.
a.
Prepare the income statement, statement of changes in stockholders’ equity, Period-end-balance sheet and statement of cash flows of Corporation P for the year 2018.
Explanation of Solution
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.
Statement of changes in the stockholders’ equity: This statement reflects whether the components of stockholders’ equity have increased or decreased during the period.
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 that shows aggregate data of all cash inflows and cash outflows that is received and paid by the Company from its ongoing business operations.
Prepare 2018 income statement of Corporation P:
Corporation P | |
Income Statement | |
For the Year Ended December 31, 2018 | |
Particulars | Amount |
Revenue (1) | $35,550 |
Less: Expenses | $26,000 |
Net income | $9,550 |
Table (1)
Working notes:
1. Calculate (sales) revenue:
2. Calculate net income:
3. Calculate ending retained earnings:
Prepare the 2018 statement of changes in stockholders’ equity of Corporation P:
Corporation P | ||
Statement of Changes in Stockholders' Equity | ||
For the year Ended December 31, 2018 | ||
Particulars | Amount | Amount |
Opening common stock | $13,000 | |
Add: Issuance of common stock | $4,000 | |
Ending Common stock | $17,000 | |
Opening retained earnings | $5,000 | |
Add: Net income | $9,550 | |
Less: cash dividend | ($2,000) | |
Ending retained earnings | $12,550 | |
Total stockholders' equity | $29,550 |
Table (2)
Working note:
4. Calculate Opening common stock:
Prepare the 2018 balance sheet of Corporation P:
Corporation P | ||
Balance Sheet | ||
For the year Ended December 31, 2018 | ||
Amount | Amount | |
Assets: | ||
Assets | $38,550 | |
Liabilities | $9,000 | |
Stockholders' Equity: | ||
Common stock | $17,000 | |
Retained earnings | $12,550 | |
Total stockholders' equity | $29,550 | |
Total liabilities and Stockholders' equity | $38,550 |
Table (3)
Working notes:
5. Calculate total assets:
6. Calculate total liabilities:
Prepare the 2018 statement of cash flows of Corporation P:
Corporation P | ||
Statement of Cash Flows | ||
For the year Ended December 31, 2018 | ||
Particulars | Amount | Amount |
Cash flow from operating Activities: | ||
Cash receipt from revenue | $35,550 | |
Less: Cash payment for expense | ($26,000) | |
Net cash flow from operating activates | $9,550 | |
Cash flow from Investing Activities: | ||
Net cash flow from investing activities | $0 | |
Cash flow from Financing Activities: | ||
Cash receipts from issuance of stock | $4,000 | |
Cash payment to creditors | ($3,000) | |
Cash dividend paid to stockholders | ($2,000) | |
Net cash flow from financing activities | ($1,000) | |
Net increase in cash | $8,550 | |
Add: Opening cash balance | $30,000 | |
Ending cash balance | $38,550 |
Table (4)
b.
Determine the percentage of total assets that were provided by creditors, investors and earnings of Corporation P.
Explanation of Solution
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.
Calculate the percentage of assets acquired from creditors of Corporation P:
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.
Calculate percentage of total assets acquired from investors of Corporation P:
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.
Calculate percentage of total assets acquired from retained earnings of Corporation P:
c.
Ascertain the balance in the revenue, expenses, and dividends accounts of January1, 2019.
Explanation of Solution
The balances of the temporary accounts, revenue, expenses and dividends will be zero on January 1, 2019, because they were closed to Retained Earnings at December 31, 2018.
Want to see more full solutions like this?
Chapter 1 Solutions
Survey Of Accounting
- Freeman, Inc. began operations on January 1, 2020. During 2020, the company engaged in the following cash transactions: 1) issued stock for $74,000 2) borrowed $42.000 from its bank 3) provided consulting services for $72,000 4) paid back $32,000 of the bank loan 5) paid rent expense for $17,500 6) purchased equipment costing $29,000 7) paid $4,700 dividends to stockholders 3) paid employees' salaries, $38,000 What is Freeman's net cash flow from investing activities? Multiple Choice Outflow of $55,700 Inflow of $45,000 Outflow of $29,000arrow_forwardConsultex, Incorporated, was founded in 2018 as a small financial consulting business. The company had done reasonably well from 2018 through 2020 but started noticing its cash dwindle early in 2021. In January 2021, Consultex had paid $13,000 to purchase land and repaid $4,000 principal on an existing promissory note. In March, the company paid $1,400 cash for dividends and $1,100 to repurchase and eliminate Consultex stock that had previously been issued for $1,100. To improve its cash position, Consultex borrowed $4,400 by signing a new promissory note in May and also issued stock to a new private investor for $11,400 cash. Year-end comparative balance sheets and income statements are presented below. Assets Cash Accounts Receivable Prepaid Rent Land Total Assets CONSULTEX, INCORPORATED Balance Sheet October 31 Liabilities and Stockholders' Equity Salaries and Wages Payable Income Taxes Payable Notes Payable (long-term) Common Stock Retained Earnings Total Liabilities and…arrow_forwardWomack Corporation ended its fiscal year on September 30, 2021, with cash of $72 million, accounts receivable of $21 million, property and equipment of $30 million, and other long-term assets of $20 million. The company's liabilities consist of accounts payable of $35 million and long-term notes payable of $16 million Womack Corporation has total stockholders' equity of $92 million, of this total, common stock is $30 million. Solve for the company's ending retained earnings and then prepare Womack Corporation's balance sheet at September 30, 2021. Use a proper heading on the balance sheet. Now prepare Womack Corporation's balance sheet at September 30, 2021. Use a proper heading on the balance sheet. Start with the heading and then complete the assets section of the statement. Finally, complete the liabilities and stockholders' equity section of the statement. (Enter all amounts in millions. Classify the balance sheet by selecting the proper title on all applicable subtotal or total…arrow_forward
- Consultex, Incorporated, was founded in 2018 as a small financial consulting business. The company had done reasonably well from 2018 through 2020 but started noticing its cash dwindle early in 2021. In January 2021, Consultex had paid $14,500 to purchase land and repaid $3,000 principal on an existing promissory note. In March, the company paid $1,700 cash for dividends and $1,100 to repurchase and eliminate Consultex stock that had previously been issued for $1,100. To improve its cash position, Consultex borrowed $4,700 by signing a new promissory note in May and also issued stock to a new private investor for $11,700 cash. Year-end comparative balance sheets and income statements are presented below. CONSULTEX, INCORPORATED Balance Sheet October 31 2021 2020 Assets Cash Accounts Receivable Prepaid Rent Land Total Assets Liabilities and Stockholders' Equity Salaries and Wages Payable Income Taxes Payable Notes Payable (long-term) Common Stock Retained Earnings Total Liabilities and…arrow_forwardXYZ 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_forwardGroom Company began operations on January 1, 2021 with P 1,000,000 from the issuance of shares and borrowed funds of P 450,000. Net income for 2021 was P 300,000 and Groom paid a P 225,000 cash dividend on December 19, 2011. No additional transactions affected owners’ equity in 2021. At December 31, 2021, liabilities of the company had increased to P 597,000. In Groom’s December 31, 2021 balance sheet, how much should be reported as its total assets? a. P 1,525,000 b. P 1,672,000c. P 1,750,000d. P 1,760,000 show your solutionarrow_forward
- Kaitlyn Corporation is formed on March 1, 2021. During 2021 Kaitlyn Corporation earns $825,000 of revenue and incurs $450,000 of expenses. Kaitlyn Corporation also distributed $40,000 of dividends, issues $55,000 of additional stock, and has an ending cash balance of $60,000 in 2021. Based on this information what is Kaitlyn Corporation's ending balance in Retained Earnings on December 31, 2021?arrow_forwardGoldfinger Corporation had account balances at the end of the currentyear as follows: sales revenue, $29,000; cost of goods sold, $12,000;operating expenses, $6,200; and income tax expense, $4,320. Assumeshareholders owned 4,000 shares of Gold finger's common stock duringthe year. Prepare Goldfinger's income statement for the current year.arrow_forwardTerrance Corporation ended its fiscal year on September 30, 2021, with cash of $76 milion, accounts receivable of $28 million, property and equipment of 529 milion, and other long-term assets of $16 million The company's labebes consist of accounts payatle of $35 mition and long-term notes payable of $10 milion Terrance Corporation has total stockholders equity of 596 millon, of this total, common stock is $34 mon Solve for the company's ending retained eamings and then prepare Terrance Corporation's balance sheet at September 30, 2021 Use a proper heading on the balance sheet (2 million Terrance Corporation's ending retained earnings balance is Now prepare Terrance Corporation's balance sheet at September 30, 2021 Use a proper heading on the balance sheet Start with the heading and then complete the assets section of the statement Finally, complete the abilities and stockholders equity section of the statement (Enter at amounts in milions Classify the balance sheet by selecting the…arrow_forward
- . The following are the amounts of Care Corporation’s assets and liabilities at May 31, 2010 and its revenue and expenses for the year ended on that date, listed in alphabetical order. Care Corporation had share capital of P50,000 and accumulated profits of P87,390 on June 1, the beginning of the fiscal year. During the year, the corporation paid cash dividends of P25,000. Accounts payable P 48,320 Accounts receivable 68,840 Advertising expense 14,600 Cash 40,150 Insurance expense 12,000 Land 150,000 Miscellaneous expense 3,140 Notes payable 22,000 Prepaid insurance 2,000 Rent…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_forwardA) Stryker paid $300 million to repurchase its common stock in fiscal 2018 and, in addition, paid dividends of $703 million. Thus, it paid $1.003 million of cash to its stockholders during the year. How do we evaluate that use of cash relative to other possible uses for the company's cash? B) Provide an overall assessment of the company's cash flows for fiscal 2018. In the analysis, consider the sources and uses of cash.arrow_forward