50.1K

Verified Solution

Link Copied!

Use the Income Statement and Comparative Balance Sheet you prepared in Required #1 and the following additional information to prepare the Statement of Cash Flows (Indirect Method) for the month ending January 2021 (see Chapter 16 for an example) Issued 10,000 new shares of common stock in exchange for a piece of land. The stock was selling on the market at an average price of $10 per share on the date of sale and the par value of the stock was 50 cents. Purchased land with a cost $250,000. A down payment was made in the amount of $50,000 cash and a 10% 5-year note payable was signed for the difference. Purchased additional store equipment for $50,000 paying cash. The $10,000 notes receivable was related to the sale of merchandise inventory to a credit customer this period. Hint: The increase in notes receivable should be reported as an addition to the operating activities section of the statement of cash flows. Issued bonds with a face amount of $800,000 at 97. Hint: The amortization of the bond discount in the amount of $100 should be reported as an addition to the operating activities section. Used the cash proceeds from the bond issue to pay off the mortgage payable of $200,000 The company repurchased 20,000 shares of its common stock on the open market for $9 per share. The company reissued 12,000 of the treasury shares at a price of $15 per share. Issued 1,500 shares of preferred stock at $105 per share. Paid cash dividends of $31,060 to preferred and common stockholders. $ $ 25,000 7,500 200,000 232,500 Assets Cash Accounts Receivable Merchandise Inventory Office Supplies Prepaid Insurance Land Building Accum Dep: Building Office Equipment Accum Dep: Office Equipment Store Equipment Accum Dep: Store Equipment Patents Total Assets Liabilities 27,500 Accounts Payable 40,000 Income Taxes Payable 50,000 Mortgage Payable 1,500 Total Liabilities 3,000 64,250 400,000 Stockholders' Equity (45,000) Preferred Stock 90,000 Common Stock (15,000) Paid in Capital in Excess of Par: Proffered 75,000 Paid in Capital in Excess of Par: Common (15,000) Retained Earnings 70,000 Total Stockholders' Equity 746,250 S 250,000 100,000 7,500 71,250 85,000 513,750 746,250 $ S Credits $ Debits 687,490.00 $ 23,000.00 460.00 60.00 10,000.00 5,190.00 10,000.00 300.00 2,800.00 414,250.00 400,000.00 45,750.00 90,000.00 17,500.00 125,000.00 15,800.00 69,300.00 Account ID Account Description 1001 Cash 1021 Accounts Receivable 1022 Allowance for Doubtful Accounts 1027 Interest Receivable 1031 Notes Receivable 1051 Merchandise Inventory 1101 Store Supplies 1111 Office Supplies 1125 Prepaid Insurance 1401 Land 1411 Building 1412 Accum Dep: Building 1431 Office Equipment 1432 Accum Dep: Office Equipment 1451 Store Equipment 1452 Accum Dep: Store Equipment 1501 Patents 2001 Accounts Payable 2005 Income Taxes Payable 2031 Interest Payable 2101 Notes Payable Long Term 2301 Bonds Payable 2303 Discount on Bonds Payable 3001 Preferred Stock 3011 Common Stock 3101 Paid in Capital in Excess of Par: Proffered 3111 Paid in Capital in Excess of Par: Common 3121 Paid in Capital Treasury Stock 3300 Retained Earnings 3351 Treasury Stock 4001 Sales Revenue 4002 Sales Discount 4003 Sales Returns and Allowances 4101 Interest Revenue 5001 Cost of Goods Sold 5010 Insurance Expense - General 5012 Repairs Expense: Office 5015 Depreciation Expense: Building - General 5020 Depreciation Expense: Office Equipment 5025 Supplies Expense - Selling 5027 Utilities Expense: Office 5030 Office Salaries Expense 25,000.00 7,500.00 4,778.00 200,000.00 800,000.00 23,900.00 400,000.00 105,000.00 15,000.00 166,250.00 72,000.00 53,940.00 72,000.00 139,000.00 800.00 3,000.00 60.00 84,560.00 200.00 2,500.00 750.00 2,500.00 1,200.00 1,500.00 15,000.00 5035 Office Payroll Tax Expense 6005 Depreciation Expense: Store Equipment 6010 Amortization Expense: Patents - General 6015 Sales Salaries Expense 6020 Sales Payroll Tax Expense 6022 Utilities Expense: Store 6025 Delivery Expense - General 6030 Repairs Expense: Store 6040 Bad Debts Expense - Selling 7001 Interest Expense 1,200.00 800.00 700.00 10,000.00 800.00 1,100.00 1,000.00 800.00 460.00 5,878.00 2,068,038.00 2,068,038.00 Use the Income Statement and Comparative Balance Sheet you prepared in Required #1 and the following additional information to prepare the Statement of Cash Flows (Indirect Method) for the month ending January 2021 (see Chapter 16 for an example) Issued 10,000 new shares of common stock in exchange for a piece of land. The stock was selling on the market at an average price of $10 per share on the date of sale and the par value of the stock was 50 cents. Purchased land with a cost $250,000. A down payment was made in the amount of $50,000 cash and a 10% 5-year note payable was signed for the difference. Purchased additional store equipment for $50,000 paying cash. The $10,000 notes receivable was related to the sale of merchandise inventory to a credit customer this period. Hint: The increase in notes receivable should be reported as an addition to the operating activities section of the statement of cash flows. Issued bonds with a face amount of $800,000 at 97. Hint: The amortization of the bond discount in the amount of $100 should be reported as an addition to the operating activities section. Used the cash proceeds from the bond issue to pay off the mortgage payable of $200,000 The company repurchased 20,000 shares of its common stock on the open market for $9 per share. The company reissued 12,000 of the treasury shares at a price of $15 per share. Issued 1,500 shares of preferred stock at $105 per share. Paid cash dividends of $31,060 to preferred and common stockholders. $ $ 25,000 7,500 200,000 232,500 Assets Cash Accounts Receivable Merchandise Inventory Office Supplies Prepaid Insurance Land Building Accum Dep: Building Office Equipment Accum Dep: Office Equipment Store Equipment Accum Dep: Store Equipment Patents Total Assets Liabilities 27,500 Accounts Payable 40,000 Income Taxes Payable 50,000 Mortgage Payable 1,500 Total Liabilities 3,000 64,250 400,000 Stockholders' Equity (45,000) Preferred Stock 90,000 Common Stock (15,000) Paid in Capital in Excess of Par: Proffered 75,000 Paid in Capital in Excess of Par: Common (15,000) Retained Earnings 70,000 Total Stockholders' Equity 746,250 S 250,000 100,000 7,500 71,250 85,000 513,750 746,250 $ S Credits $ Debits 687,490.00 $ 23,000.00 460.00 60.00 10,000.00 5,190.00 10,000.00 300.00 2,800.00 414,250.00 400,000.00 45,750.00 90,000.00 17,500.00 125,000.00 15,800.00 69,300.00 Account ID Account Description 1001 Cash 1021 Accounts Receivable 1022 Allowance for Doubtful Accounts 1027 Interest Receivable 1031 Notes Receivable 1051 Merchandise Inventory 1101 Store Supplies 1111 Office Supplies 1125 Prepaid Insurance 1401 Land 1411 Building 1412 Accum Dep: Building 1431 Office Equipment 1432 Accum Dep: Office Equipment 1451 Store Equipment 1452 Accum Dep: Store Equipment 1501 Patents 2001 Accounts Payable 2005 Income Taxes Payable 2031 Interest Payable 2101 Notes Payable Long Term 2301 Bonds Payable 2303 Discount on Bonds Payable 3001 Preferred Stock 3011 Common Stock 3101 Paid in Capital in Excess of Par: Proffered 3111 Paid in Capital in Excess of Par: Common 3121 Paid in Capital Treasury Stock 3300 Retained Earnings 3351 Treasury Stock 4001 Sales Revenue 4002 Sales Discount 4003 Sales Returns and Allowances 4101 Interest Revenue 5001 Cost of Goods Sold 5010 Insurance Expense - General 5012 Repairs Expense: Office 5015 Depreciation Expense: Building - General 5020 Depreciation Expense: Office Equipment 5025 Supplies Expense - Selling 5027 Utilities Expense: Office 5030 Office Salaries Expense 25,000.00 7,500.00 4,778.00 200,000.00 800,000.00 23,900.00 400,000.00 105,000.00 15,000.00 166,250.00 72,000.00 53,940.00 72,000.00 139,000.00 800.00 3,000.00 60.00 84,560.00 200.00 2,500.00 750.00 2,500.00 1,200.00 1,500.00 15,000.00 5035 Office Payroll Tax Expense 6005 Depreciation Expense: Store Equipment 6010 Amortization Expense: Patents - General 6015 Sales Salaries Expense 6020 Sales Payroll Tax Expense 6022 Utilities Expense: Store 6025 Delivery Expense - General 6030 Repairs Expense: Store 6040 Bad Debts Expense - Selling 7001 Interest Expense 1,200.00 800.00 700.00 10,000.00 800.00 1,100.00 1,000.00 800.00 460.00 5,878.00 2,068,038.00 2,068,038.00

Answer & Explanation Solved by verified expert

See Answer