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
- How much is ATHENS' accrual basis sales during the year?arrow_forwardAre these answers correct?arrow_forwardAssume that the following transactions (in millions) occurred during the next fiscal year (ending on September 29, 2018): Borrowed $21,304 from banks due in two years. Purchased additional investments for $21,500 cash; one-fifth were long term and the rest were short term. Purchased property, plant, and equipment; paid $9,610 in cash and signed a short-term note for $1,448. Issued additional shares of common stock for $1,507 in cash; total par value was $1 and the rest was in excess of par value. Sold short-term investments costing $19,045 for $19,045 cash. Declared $11,163 in dividends to be paid at the beginning of the next fiscal year. Use the drop-downs below to select the accounts that should be properly included on the balance sheet. MANGO, INC. Balance Sheet At September 29, 2018 (in millions) Assets Current assets: Total current assets 0 Total assets $0 Liabilities…arrow_forward
- Assume that the following transactions (in millions) occurred during the next fiscal year (ending on September 29, 2018): Borrowed $21,304 from banks due in two years. Purchased additional investments for $21,500 cash; one-fifth were long term and the rest were short term. Purchased property, plant, and equipment; paid $9,610 in cash and signed a short-term note for $1,448. Issued additional shares of common stock for $1,507 in cash; total par value was $1 and the rest was in excess of par value. Sold short-term investments costing $19,045 for $19,045 cash. Declared $11,163 in dividends to be paid at the beginning of the next fiscal year. QUESTION: Compute Mango's current ratio for the year ending on September 29, 2018. (Round your answer to 2 decimal places.) Current Ratio:arrow_forwardBonita Co. reported $150,000 of net income for 2020. The accountant, in preparing the statement of cash flows, noted the following items occurring during 2020 that might affect cash flows from operating activities. 1. 2. 3. 4. 5. 6. N 7. 8. Bonita purchased 100 shares of treasury stock at a cost of $20 per share. These shares were then resold at $25 per share. Bonita sold 100 shares of IBM common at $200 per share. The acquisition cost of these shares was $140 per share. There were no unrealized gains or losses recorded on this investment in 2020. Bonita revised its estimate for bad debts. Before 2020, Bonita's bad debt expense was 1% of its receivables. In 2020, this percentage was increased to 2%. Net account for 2020 were $456,200, and net accounts receivable decreased by $12,200 during 2020. Bonita issued 500 shares of its $10 par common stock for a patent. The market price of the shares on the date of the transaction was $23 per share. Depreciation expense is $35,300. Bonita Co.…arrow_forwardAt December 31, 2021, Robbins Products has cash of $19,000, receivables of $19,000, and inventory of $75,000. The company's equipment totals $188,000. Robbins owes accounts payable of $20,000 and long-term notes payable of $166,000. Common stock is $33,500. Read the requirement. Start with the heading and then complete the assets section of the statement. Finally complete the liabilities and stockholders' equity section of the statement. (Classify the balance sheet by selecting the proper title on all applicable subtotal lines. In the first part complete the assets section of the balance sheet. In the second part complete the liabilities and stockholders' equity section of the balance sheet. If an input field is not used in the table leave the field empty; do not select a label or enter a zero.) Requirement Prepare Robbins's balance sheet at December 2021, complete with its proper heading. Use the accounting equation to compute retained earnings. Print Done - X swerarrow_forward
- 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_forwardLeach Inc. experienced the following events for the first two years of its operations: Year 1: Issued $10,000 of common stock for cash. Provided $70,000 of services on account. Provided $29,000 of services and received cash. Collected $41,000 cash from accounts receivable. Paid $22,000 of salaries expense for the year. Adjusted the accounting records to reflect uncollectible accounts expense for the year. Leach estimates that 7 percent of the ending accounts receivable balance will be uncollectible. Year 2: Wrote off an uncollectible account for $730. Provided $90,000 of services on account. Provided $25,000 of services and collected cash. Collected $72,000 cash from accounts receivable. Paid $22,000 of salaries expense for the year. Adjusted the accounts to reflect uncollectible accounts expense for the year. Leach estimates that 7 percent of the ending accounts receivable balance will be uncollectible.arrow_forwardThe following transactions pertain to the operations of Ewing Company for 2018: Acquired $24,900 cash from the issue of common stock. Provided $17,750 of services on account. Paid $17,800 cash on accounts payable. Performed services for $44,000 cash. Collected $5,200 cash from accounts receivable. Incurred $8,300 of operating expenses on account. Paid a $27,800 cash for one year’s rent in advance. Paid a $8,900 cash dividend to the stockholders. Paid $1,500 cash for supplies to be used in the future. Recognized $32,000 of accrued salary expense. given the events set up a statement of cash flows. There is no beginning balance to be recordedarrow_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 $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_forwardPlease answer the question correctly and orderly. Thank you so much.arrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education