
Concept explainers
Cash flow statement gives the information related to the
To prepare: Journal ledger assignment

Explanation of Solution
a.
Retirement of the notes payable
Date | Account title and explanation | Post ref. | Amount ($) | Amount ($) |
Notes payable | 30,000 | |||
Cash | 30,000 | |||
(To record the retirement of notes payable) |
Table(1)
- Notes payable account is the liability account. Here, notes payable has been retired which decreases the liability of the company. So, debit the notes payable account.
- Cash is the assets account of the company. Here, cash has been paid to retire the notes payable which decrease the assets of the company. So, credit the cash account.
b.
Payment of the dividend
Date | Account title and explanation | Post ref. | Amount ($) | Amount ($) |
Dividend | 90,310 | |||
Cash | 90,310 | |||
(To record the payment of the dividend) |
Table(2)
- Dividend is the expense account for the company. Here, dividend is being paid which increase the expense for the company. So, credit the dividend expense account.
- Cash is the assets account of the company. Here, cash has been paid for the payment of the dividend which decrease the assets of the company. So, credit the cash account.
c.
Purchase of the equipment
Date | Account title and explanation | port ref. | Amount ($) | Amount ($) |
Equipment | 48,600 | |||
Cash | 48,600 | |||
(to record the purchase of the equipment) |
Table(3)
- Equipment account is the assets account. Here, assets have been purchased which increase the assets of the company. So, debit the equipment assets account.
- Cash is the assets account. Here cash has been paid to acquire the equipment assets which decrease the assets of the company. So, credit the cash account.
Sale of the equipment
Date | Account title and explanation | port ref. | Amount ($) | Amount ($) |
Cash | 50,600 | |||
Profit & loss | 2,000 | |||
Equipment | 48,600 | |||
(to record the sale of the equipment) |
Table(4)
- Cash account is the asset account. Here, cash has been received by the company which increases the assets of the company. So, debit the cash account.
- Profit & loss account is the revenue account. Here, gain of on sale of the equipment is the revenue. So, credit the
profit and loss account.
e.
Increase in the
Date | Account title and explanation | port ref. | Amount ($) | Amount ($) |
Account receivable | 14,000 | |||
Sales | 14,000 | |||
(to record the account receivable) |
Table(5)
- Account receivable account is the assets account. Here, account receivable is increase by sale on credit. So debit the account receivable account.
- Sales account is the revenue account. Here, sales generate revenue for the company. So, credit the sale account.
Decrease in the prepaid expenses
Date | Account title and explanation | port ref. | Amount ($) | Amount ($) |
Expense | 1,000 | |||
Prepaid expense | 1,000 | |||
(to record the prepaid expenses) |
Table(6)
- Expense is the expense account. Since expense is increasing it reduces the equity. Hence, debit expense account.
- Prepaid expense is the assets account. Here the prepaid expense is reducing. So, credit the prepaid expense account.
Decrease in the account payable
Date | Account title and explanation | port ref. | Amount ($) | Amount ($) |
Account payable | 5,000 | |||
Cash | 5,000 | |||
(to record the account payable) |
Table(7)
- Account payable is the liability account. Since account payable reduces the equity of the company. Hence, debit the account payable.
- Cash is the assets account. Since, the cash of the company is reducing. Hence, credit the cash account.
Decrease in the wages payable
Date | Account title and explanation | port ref. | Amount ($) | Amount ($) |
Wages payable | 9,000 | |||
Cash | 9,000 | |||
(to record the wages payable) |
Table(8)
- Wages payable is the liability account. Since wages payable reduces the equity of the company. Hence, debit the wages payable.
- Cash is the assets account. Since, the cash of the company is reducing. Hence, credit the cash account.
Decrease in the income tax payable
Date | Account title and explanation | port ref. | Amount ($) | Amount ($) |
Income tax payable | 400 | |||
Cash | 400 | |||
(to record the income tax payable) |
Table(9)
- Income tax payable is the liability account. Since, income tax payable is decreasing. Hence, debit the income tax payable account.
- Cash is the assets account. Since, the cash of the company is reducing. Hence, credit the cash account.
f.
Sale of the inventory on credit
Date | Account title and explanation | port ref. | Amount ($) | Amount ($) |
Sundry debtor | 22,700 | |||
Inventory account | 22,700 | |||
(to record the sale of the inventory) |
Table(10)
- Sundry debtor account is the assets account. Here, debtor of the company is increasing which increase the assets of the company. So, debit the sundry debtor assets account.
- Inventory is the assets account. Here, the assets of the company are decreasing which decrease the assets of the company. So, credit the inventory account.
Cash flow statement (Direct method)
Cash flow statement | Amount ($) | Amount ($) |
Cash flow from operating activities: | ||
Cash collected from customers | 664,000 | |
Cash paid to suppliers | (393,300) | |
Cash paid for other expense | (75,000) | |
Cash paid for income tax | (44,290) | |
Cash flow from operating activities(A) | 151,410 | |
Cash flow from investing activities: | ||
Cash received on sale of the equipment | 10,000 | |
Cash paid for new equipment | (57,600) | |
Cash flow from investing activities(B) | (47,600) | |
Cash flow from financing activities: | ||
Cash from issuance of share | 60,000 | |
cash paid on retirement | (30,000) | |
Cash paid for dividend | (90,310) | |
Cash flow from financing activities(C) | (60,310) | |
Net increase in cash | 43,500 | |
Cash and cash equivalent, December 31,2016 | 44,000 | |
Cash and cash equivalent, December 31,2017 | 87,500 |
Table(11)
Working notes:
Calculate the cash collected from the customer,
Calculate the cash paid to supplies,
Calculate the cash paid for other expenses,
Calculate the cash received on sale of the equipment,
particular | Amount (S) |
9,000 | |
Add: Depreciation for the year | 58,600 |
Less: Accumulated depreciation | (27,000) |
Depreciation on equipment sold | 40,600 |
Original cost of the equipment sold | 48,600 |
Less: Depreciation on equipment | (40,600) |
Book value of the equipment sold | 8,000 |
Add: Gain on sale | 2,000 |
Cash received on sale of equipment | 10,000 |
Table(12)
Calculate the cash dividend paid:
Cash flow statement (indirect method)
Cash flow statement | Amount ($) | Amount ($) |
Cash flow from operating activities: | ||
Net income | 99,510 | |
Adjustment for non cash expense | ||
Add: Depreciation | 58,600 | |
Less: Gain on sale of the machinery | (2,000) | |
Adjustment for | ||
Add: Increase in working capital | (4,700) | |
Net cash flow from operating activities | 151,410 | |
Cash flow from investing activities | ||
Cash received on sale of equipment | 10,000 | |
Cash paid for acquiring new equipment | (57,600) | |
Cash flow from investing activities | (47,600) | |
Cash flow from financing activities: | ||
Cash from issuance of share | 60,000 | |
cash paid on retirement | (30,000) | |
Cash paid for dividend | (90,310) | |
Cash flow from financing activities: | (60,310) | |
Net increase in cash | 43,500 | |
Cash and cash equivalent, December 31,2016 | 44,000 | |
Cash and cash equivalent, December 31,2017 | 87,500 |
Table(13)
Working note:
Calculate the working capital change
Particular | 2017 | 2016 | Increase/decrease |
Accounting receivable | 63,800 | 51,000 | 14,000 |
Inventory | 63,800 | 86,500 | (22,700) |
Prepaid expenses | 4,400 | 5,400 | (1,000) |
Increase(Decrease) in current assets(D) | (9,700) | ||
account payable | 25,000 | 30,000 | 5,000 |
Wages payable | 6,000 | 15,000 | (9,000) |
Income tax payable | 3,400 | 3,800 | (400) |
Increase(decrease) in current liabilities(E) | (14,400) | ||
Increase (Decrease) in working capital | 4,700 |
Table(14)
Calculate the cash received on sale of the equipment,
particular | Amount (S) |
Accumulated depreciation 2016 | 9,000 |
Add: Depreciation for the year | 58,600 |
Less: Accumulated depreciation | (27,000) |
Depreciation on equipment sold | 40,600 |
Original cost of the equipment sold | 48,600 |
Less: Depreciation on equipment | (40,600) |
Book value of the equipment sold | 8,000 |
Add: Gain on sale | 2,000 |
Cash received on sale of equipment | 10,000 |
Table(15)
Calculate the cash dividend paid,
Reconciliation of the cash flow from direct and indirect method
Cash flow statement(Indirect method) | Amount ($) | Amount ($) |
Cash flow from operating activities: | ||
Net income | 99,510 | |
Adjustment for non cash expense | ||
Add: Depreciation | 58,600 | |
Less: Gain on sale of the machinery | (2,000) | |
Adjustment for working capital change: | ||
Add: Increase in working capital | (4,700) | |
Net cash flow from operating activities | 151,410 | |
Cash flow statement (Direct method) | ||
Cash flow from operating activities: | ||
Cash collected from customers | 664,000 | |
Cash paid to suppliers | (393,300) | |
Cash paid for other expense | (75,000) | |
Cash paid for income tax | (44,290) | |
Cash flow from operating activities | 151,410 |
Table(16)
Want to see more full solutions like this?
Chapter 12 Solutions
Managerial Accounting + Connect Access Card
- Solve this accounting problemarrow_forwardA machine costing $77,500 with a 5-year life and $4,700 residual value was purchased January 2. Compute depreciation for each of the 5 years, using the double-declining-balance method. Year1 Y2 Y3 Y4 Y5arrow_forwardSolare Company acquired mineral rights for $536,800,000. The diamond deposit is estimated at 48,800,000 tons. During the current year, 3,390,000 tons were mined and sold. Required: 1.Determine the depletion rate. 2. Determine the amount of depletion expense for the current year. 3.Journalize the adjusting entry to recognize the depletion expense. Refer to the Chart of Accounts for exact wording of account titles. _____________ Debit / Credit _____________ Debit / Crditarrow_forward
- Exercise 1-24 (Algo) Linking the statement of owner's equity and balance sheet LO P2 Mahomes Company reported the following data at the end of its first year of operations on December 31. Cash Accounts receivable Equipment Land Accounts payable Owner investments Mahomes, Withdrawals Net income $ 15,500 16,500 18,500 62,500 12,500 62,500 31,500 69,500 (a) Prepare its year-end statement of owner's equity. Hint. Mahomes, Capital on January 1 was $0. (b) Prepare its year-end balance sheet, using owner's capital calculated in part a. Complete this question by entering your answers in the tabs below. Required A Required B Prepare its year-end statement of owner's equity. Hint: Mahomes, Capital on January 1 was $0. Cash MAHOMES COMPANY Statement of Owner's Equity For Year Ended December 31arrow_forwardht = ences X On December 1, Jasmin Ernst organized Ernst Consulting. On December 3, the owner contributed $84,920 in assets to launch the business. On December 31, the company's records show the following items and amounts. Cash withdrawals by owner Consulting revenue Salaries expense Cash $ 8,450 Accounts receivable 16,950 Office supplies 4,080 Rent expense Land 46,020 Office equipment 18,860 Telephone expense Accounts payable 9,280 Owner investments 84,920 Miscellaneous expenses $ 2,930 16,950 4,420 7,900 860 680 Exercise 1-18 (Algo) Preparing an income statement LO P2 Using the above information prepare a December income statement for the business. ERNST CONSULTING Income Statement Revenues Rent expense Salaries expense Telephone expense Total revenues $ 4,420 7,900 860 $ SA Assets Cash 8,450 Accounts receivable 16,950 Office supplies 4,080 Land 46,020 Office equipment 18,860 navable 9,280 13,180 5 11 of 14 Next >arrow_forwardEquipment was acquired at the beginning of the year at a cost of $77,220. The equipment was depreciated using the straight-line method based upon an estimated useful life of 6 years and an estimated residual value of $7,560. P1 What was the depreciation expense for the first year? _______ P2 Assuming the equipment was sold at the end of the second year for $58,320, determine the gain or loss on sale of the equipment. $_______________ P3 Journalize the entry to record the sale. Refer to the Chart of Accounts for exact wording of account titles. 1. ____ Debit / Credit 2.____ Debit / Credit 3.____ Debit / Credit 4.____ Debit / Creditarrow_forward
- Use the following information for the Exercises below. (Algo) [The following information applies to the questions displayed below.] On December 1, Jasmin Ernst organized Ernst Consulting. On December 3, the owner contributed $84,920 in assets to launch the business. On December 31, the company's records show the following items and amounts. Cash Accounts receivable Office supplies Land Office equipment Accounts payable Owner investments $ 8,450 Cash withdrawals by owner 16,950 4,080 Rent expense Consulting revenue Salaries expense 18,860 Telephone expense Miscellaneous expenses 46,020 9,280 84,920 $ 2,930 16,950 4,420 7,900 860 680 Check my work Exercise 1-21 (Algo) Preparing a statement of cash flows LO P2 Also assume the following: a. The owner's initial investment consists of $38,900 cash and $46,020 in land. b. The company's $18,860 equipment purchase is paid in cash. c. Cash paid to employees is $2,700. The accounts payable balance of $9,280 consists of the $4,080 office supplies…arrow_forwardht = ences X On December 1, Jasmin Ernst organized Ernst Consulting. On December 3, the owner contributed $84,920 in assets to launch the business. On December 31, the company's records show the following items and amounts. Cash withdrawals by owner Consulting revenue Salaries expense Cash $ 8,450 Accounts receivable 16,950 Office supplies 4,080 Rent expense Land 46,020 Office equipment 18,860 Telephone expense Accounts payable 9,280 Owner investments 84,920 Miscellaneous expenses $ 2,930 16,950 4,420 7,900 860 680 Exercise 1-18 (Algo) Preparing an income statement LO P2 Using the above information prepare a December income statement for the business. ERNST CONSULTING Income Statement Revenues Rent expense Salaries expense Telephone expense Total revenues $ 4,420 7,900 860 $ SA Assets Cash 8,450 Accounts receivable 16,950 Office supplies 4,080 Land 46,020 Office equipment 18,860 navable 9,280 13,180 5 11 of 14 Next >arrow_forwardAssets Current Assets Cash Credit card receivables Accounts receivable Marketable securities Food Inventories Prepaid expenses Total Current Assets Golden Bay Balance Sheet as at December 31 Year 2018 Year 2019 $ 18,500 9,807 $ 29,400 11,208 5,983 6,882 15,400 2,000 12,880 14,700 10 800 14 900 73370 79 090 Property Plant & Equipment Land Building Equipment Furnishings $ 60,500 828,400 114,900 75,730 (330,100) 16 600 766 030 839 400 $ 60,500 884,400 157,900 81,110 (422,000) 18 300 7 80 210 859 300 Net: Accumulated depreciation China, glass, silver, & linen Total Assets Liabilities & Stockholders' Equity Current Liabilities Accounts payable Accrued expenses payable Taxes payable Current mortgage payable Total Current assets $ 19,200 4,200 12,400 26 900 62 700 $16,500 5,000 20,900 26 000 68 400 Long-term liabilities Mortgage payable Total Liabilities $ $512 800 $486 400 575 500 $555 200 Stockholders' Equity Common stock ($5 par. 40,000 shares issued & OS) $200,000 Retained earnings…arrow_forward
- Mat lives in Barbados and is desirous of starting his own business from inheritances that his parents left him. He approached you for advice on the best type of business to register. Mr. Mat said he would love to gain benefits from any tax relief that is available that the government has to offer. Give advice to Mr. Mat whether it would be more beneficial to start a Company or an Individual Trading Business. outline for Mr. Mat why setting up either a company, or a trading as business is more advantageous over the other. cover matters like: Tax rates, Available tax reliefs and or tax credits Ease of operations of a company, as well as ease of operations of an individual trading business.arrow_forwardGeneral accountingarrow_forwardSolve nowarrow_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





