![Managerial Accounting: The Cornerstone of Business Decision-Making](https://www.bartleby.com/isbn_cover_images/9781337115773/9781337115773_largeCoverImage.gif)
Additional transactions were as follows:
- a. Purchased equipment costing $50,000.
- b. Sold equipment costing $60,000, with a book value of $25,000, for $40,000.
- c. Retired
preferred stock at a cost of $110,000. (The premium is debited toRetained Earnings .) - d. Issued 10,000 shares of common stock (par value, $4) for $10 per share.
- e. Reported a loss of $15,000 for the year.
- f. Purchased land for $50,000.
Required:
Prepare a statement of
![Check Mark](/static/check-mark.png)
Construct a statement of cash flows with the help of a worksheet.
Explanation of Solution
Worksheet:
The chart prepared in a spreadsheet format as a helping tool in accounting is known as worksheet. With the help of worksheet, a cash flow statement can be prepared with less confusion and complexity.
The worksheet for the B Corporation is shown in the table below:
Worksheet: B Corporation | |||||
For the year ending | |||||
Transactions | |||||
Particulars | Beginning Balance ($) | Debit ($) | Credit ($) | Ending Balance ($) | |
Assets: | |||||
Cash | 100,000 | (1) 50,000 | 150,000 | ||
Accounts receivable | 200,000 | (2) 20,000 | 180,000 | ||
Inventory | 400,000 | (3) 10,000 | 410,000 | ||
Plant and equipment | 700,000 | (4) 50,000 | (5) 60,000 | 690,000 | |
Accumulated depreciation | (200,000) | (5) 35,000 | (6) 80,000 | (245,000) | |
Land | 100,000 | (7) 50,000 | 150,000 | ||
Total assets | 1,300,000 | 1,335,000 | |||
Liabilities and stockholder’s equity: | |||||
Accounts payable | 300,000 | (8) 50,000 | 250,000 | ||
Mortgage payable | - | (9) 110,000 | 110,000 | ||
Preferred stock | 100,000 | (10) 100,000 | - | - | |
Common stock | 240,000 | (11) 40,000 | 280,000 | ||
Paid-in capital in excess of par | 360,000 | (11) 60,000 | 420,000 | ||
Retained earnings | 300,000 | (10) 10,000 | |||
(12) 15,000 | 275,000 | ||||
Total liabilities and stockholder’s equity | 1,300,000 | 1,335,000 | |||
Debit ($) | Credit ($) | ||||
Cash flows from operating activities: | |||||
Net loss | (12) 15,000 | ||||
Decrease in accounts receivable | (2) 20,000 | ||||
Increase in inventory | (5) 1,800 | (3) 10,000 | |||
Decrease in accounts payable | (8) 50,000 | ||||
Depreciation expense | (6) 80,000 | ||||
Gain on sale of equipment | (5) 15,000 | ||||
Cash flows from investing activities: | |||||
Sale of equipment | (5) 40,000 | ||||
Purchase of equipment | (4) 50,000 | ||||
Purchase of land | (7) 50,000 | ||||
Cash flows from financing activities: | |||||
Retirement of preferred stock | (10) 110,000 | ||||
Receipt of mortgage | (9) 110,000 | (11) 36,000 | |||
Issuance of common stock | (11) 100,000 | ||||
Net increase in cash | (1) 50,000 |
Table (1)
The analysis of transactions is as follows:
(1). Change in cash:
Date | Account Title and Explanation |
Debit ($) |
Credit ($) |
Cash | 50,000 | ||
Net increase in cash | 50,000 | ||
(Being the change in cash recorded) |
Table (2)
Increase in accrual cash balance by $50,000 from the beginning to the end of the year is recorded.
(2). Change in accounts receivable:
Date | Account Title and Explanation |
Debit ($) |
Credit ($) |
Operating cash | 20,000 | ||
Accounts receivable | 20,000 | ||
(Being the decrease in accounts receivable recorded) |
Table (3)
Decrease in accounts receivable by $20,000 is recognized on the income statement but is not collected. This cash inflow should be adjusted in the net income.
(3) Purchase of inventory:
Date | Account Title and Explanation |
Debit ($) |
Credit ($) |
Inventory | 10,000 | ||
Operating cash | 10,000 | ||
(Being the purchase value of inventory are recorded) |
Table (4)
The purchase value of inventory is recorded by debiting the inventory account and crediting the operating cash account.
(4) Purchase value of plant and equipment:
Date | Account Title and Explanation |
Debit ($) |
Credit ($) |
Plant and equipment | 50,000 | ||
Operating cash | 50,000 | ||
(Being the purchase value of plant and equipment recorded) |
Table (5)
The purchase value of the equipment which is $50,000 is debited and the operating cash account is credited.
(5). Gain on sale of equipment:
Date | Account Title and Explanation |
Debit ($) |
Credit ($) |
Cash from investing activities | 40,000 | ||
Accumulated depreciation | 35,000 | ||
Plant and equipment | 60,000 | ||
Gain on sale of equipment | 15,000 | ||
(Being the gain on sale of equipment recorded) |
Table (6)
The cash from investing activities records the value at which the equipment is sold which is $40,000. The accumulated depreciation is debited to record the expense. The plant and equipment account is credited to record the original cost of the equipment. The gain value on the sale of equipment is credited.
(6). Accumulated depreciation expense:
Date | Account Title and Explanation |
Debit ($) |
Credit ($) |
Depreciation expense | 80,0001 | ||
Accumulated depreciation | 80,000 | ||
(Being the accumulated depreciation recorded) |
Table (7)
The accumulated depreciation of $80,000 is credited to record the depreciation expense.
(7). Value of land:
Date | Account Title and Explanation |
Debit ($) |
Credit ($) |
Land | 50,000 | ||
Operating cash | 50,000 | ||
(Being the fair value of land recorded) |
Table (8)
The fair value of the land is recorded by debiting the land account and crediting the operating cash.
(8). Accounts payable:
Date | Account Title and Explanation |
Debit ($) |
Credit ($) |
Accounts payable | 50,000 | ||
Operating cash | 50,000 | ||
(Being the decrease in accounts payable recorded) |
Table (9)
The decrease in accounts payable by $50,000 shows that all the purchases were not from cash. The increase in accounts payable should be added back to the net income. The decrease in liability is recorded, hence it is debited.
(9). Mortgage payable:
Date | Account Title and Explanation |
Debit ($) |
Credit ($) |
Operating cash | 110,000 | ||
Mortgage payable | 110,000 | ||
(Being the increase in mortgage payable recorded) |
Table (10)
The increase in mortgage payable shows that the cash inflow is more than the expense recognized in the year by $110,000. The increase in liability is recorded, hence mortgages payable is credited and operating cash is debited.
(10). Preferred stock:
Date | Account Title and Explanation |
Debit ($) |
Credit ($) |
Preferred stock | 100,000 | ||
Retained earnings | 10,000 | ||
Cash flow from financing activities | 110,000 | ||
(Being the retirement of preference stock recorded) |
Table (11)
The cash flow from financing activities records an outflow with the retirement of preferred stock.
(11). Common stock:
Date | Account Title and Explanation |
Debit ($) |
Credit ($) |
Noncash investing activities | 100,000 | ||
Common stock | 40,000 | ||
Paid-in capital in excess of par | 60,000 |
Table (12)
The noncash investing activity is recorded with the fair value of the equipment. The amount which is obtained by issuing the common stock is credited and the excess amount is credited in the paid-in capital stock.
(13). The reporting of loss:
Date | Account Title and Explanation |
Debit ($) |
Credit ($) |
Retained earnings | 15,000 | ||
Cash flow from financing activities | 15,000 | ||
(Being the net loss recorded) |
Table (13)
The retained earnings is debited by the amount of the reported loss for the year.
The final step is the cash flow statement which is prepared from the worksheet. The worksheet derived statement is shown in the table below:
B Corporation | ||
Statement of Cash Flows | ||
For the year ending | ||
Amount ($) | Amount ($) | |
Cash flows from operating activities: | ||
Net income | (15,000) | |
Add/Deduct: | ||
Decrease in accounts receivable | 20,000 | |
Increase in inventory | (10,000) | |
Decrease in accounts payable | (50,000) | |
Depreciation expense | 80,000 | |
Gain on sale of equipment | (15,000) | |
Net cash from operating activities | 10,000 | |
Cash flows from investing activities: | ||
Sale of equipment | 40,000 | |
Purchase of investments | (50,000) | |
Purchase of land | (50,000) | |
Net cash from investing activities | (60,000) | |
Cash flows from financing activities: | ||
Retirement of mortgage | (110,000) | |
Issuance of common stock | 100,000 | |
Receipt of mortgage | 110,000 | |
Net cash from financing activities | 100,000 | |
Net increase in cash | 50,000 |
Table (14)
Working Note:
1.
Calculation of difference in accounts receivable:
2.
Calculation of difference in amount of inventories:
3.
Calculation of difference in accounts payable:
4.
Calculation of depreciation expense:
Want to see more full solutions like this?
Chapter 14 Solutions
Managerial Accounting: The Cornerstone of Business Decision-Making
- During 20X2, Norton Company had the following transactions: a. Cash dividends of 20,000 were paid. b. Equipment was sold for 9,600. It had an original cost of 36,000 and a book value of 18,000. The loss is included in operating expenses. c. Land with a fair market value of 50,000 was acquired by issuing common stock with a par value of 12,000. d. One thousand shares of preferred stock (no par) were sold for 14 per share. Norton provided the following income statement (for 20X2) and comparative balance sheets: Required: Prepare a worksheet for Norton Company.arrow_forwardListed below are a few events and transactions of Kodax Company. Year 1 January 2 Purchased 40,000 shares of Grecco Company common stock for $431,000 cash. Grecco has 120,000 shares of common stock outstanding, and its activities will be significantly influenced by Kodax. September 1 Grecco declared and paid a cash dividend of $1.70 per share. December 31 Grecco announced that net income for the year is $489,900. Year 2 June 1 Grecco declared and paid a cash dividend of $1.70 per share. December 31 Grecco announced that net income for the year is $705,400. December 31 Kodax sold 9,000 shares of Grecco for $160,000 cash. Prepare journal entries to record the above transactions and events of Kodax Company. (Do not round intermediate calculations and round your final answers to the nearest dollar amount.) View transaction list Journal entry worksheet < 1 2 Note: Enter debits before credits. Date September 1, Year 1 3 Cash 4 Grecco declared and paid a cash dividend of $1.70 per share. 5 6…arrow_forwardanswer thisarrow_forward
- Gotham Inc. issued 10,000 shares of its $2 par value common stock for $25 per share. The journal entry to record this transaction should include the following: (check all that apply) Select one or more: a. debit "Common Stock" for $20,000. b. credit "Additional Paid-in Capital" for $250,000. c. debit "Cash" for $250,000. d. credit "Additional Paid-in Capital" for $230,000. e. credit "Common Stock" for $20,000. f. credit "Common Stock" for $250,000. g. credit "Additional Paid-in Capital" for $270,000.arrow_forwardA corporation sold 9,000 shares of its $10 par value common stock at a cash price of $13 per share. The entry to record this transaction. would include: Multiple Choice A debit to Cash for $90,000. A debit to Paid-in Capital in Excess of Par Value, Common Stock for $117,000. A credit to Common Stock for $117,000. A credit to Paid-in Capital in Excess of Par Value, Common Stock for $207,000. A credit to Common Stock for $90,000.arrow_forwardThe following information was taken from the accounting records of Oak Corporation for the year ended December 31: Proceeds from issuance of preferred stock $4,000,000 Dividends paid on preferred stock 400,000 Bonds payable converted to common stock 2,000,000 Payment for purchase of machinery 500,000 Proceeds from sale of plant building 1,200,000 2% stock dividend on common stock 300,000 Gain on sale of plant building 200,000 The net cash flows from investing and financing activities that should be presented on Oak’s statement of cash flows for the year ended December 31 are, respectively a. $700,000 and $3,600,000. b. $700,000 and $3,900,000. c. $900,000 and $3,900,000. d. $900,000 and $3,600,000.arrow_forward
- The financial statements for Highland Corporation included the following selected information: Common stock $ 940,000 Retained earnings $ 750,000 Net income $ 1,190,000 Shares issued 94,000 Shares outstanding 67,000 Dividends declared and paid $ 690,000 The common stock was sold at a price of $35 per share. Required: 1. What is the amount of additional paid-in capital?arrow_forwardAt the beginning of the year, Corporation A purchased 8,000 shares of Corporation B's common stock for $40 per share. B reported net income of $120,000 for the year and paid dividends of $45,000. As of December 31, the market value of B's common stock was $42 per share. Assuming the shares owned by Company A represent 10% of the total outstanding stock of Company B, how much income should A report from its investment in B for the year if the shares are considered trading securities? $4,500 $12,000 $20,500arrow_forwardPrepare entries to record the transactions for Maine Corp.: (a) Issued 2,000 shares of $10 par common stock at $72 for cash. (b) Issued 2,500 shares of common stock in exchange for land with a fair market price of $130,000. (c) Purchased 400 shares of treasury stock at $70. (d) Sold the 400 shares of treasury stock purchased in (c) at $76.arrow_forward
- MJH Company issued 500 shares of stock with a par value of $10 per share for land valued at $20,000. The entry to journalize this would include: a credit to paid in capital in excess of par of $15,000 All of the above a debit to land of $20,000 a credit to common stock of $5000arrow_forward3. Earnings and Profits. A distribution is made when D, Inc. has assets valued at $500,000 (basis of $300,000), E&P of $80,000, and 10,000 shares of stock out-standing. T receives assets valued at $100,000 (basis of $60,000) for all his D stock (2,000 shares with a basis of $25,000). Compute the corporation’s E&P balance after the exchange if it is treated as (a) a dividend, or as (b) a sale.arrow_forwardAccounting XYZ Corporation had the following balance sheet information: Total assets: $500,000Total liabilities: $200,000Shareholders' equity: $300,000If XYZ Corporation has 50,000 shares outstanding, what is the book value per share?arrow_forward
- Managerial Accounting: The Cornerstone of Busines...AccountingISBN:9781337115773Author:Maryanne M. Mowen, Don R. Hansen, Dan L. HeitgerPublisher:Cengage Learning
![Text book image](https://www.bartleby.com/isbn_cover_images/9781337115773/9781337115773_smallCoverImage.gif)