| CASH FLOWS | | | | Instructions: | | | | | | | 1. | Prepare journal entries for the selected transactions listed below. | | | 2. | Based on the account information in the ledger, the selected transactions below, | | | and the other financial statements, prepare theStatement of Cash Flows | | | | for ABC Company for the year ended June 30, 2014 | | | | 3. | Answer questions A-D. | | | | | | | | | | | | | 1. PREPARE THE JOURNAL ENTRIES. | | | | | | | | | | | | | | Some of ABC Company's January transactions are listed below. They have been | | | | already been posted to the ledger. | | | | | | | | | | | | | | Partial list of fiscal year ended June 30, 2014 transactions for ABC Company: | | | | a. | Issued 5,000 shares of $1 par common stock for cash, $50,000 | | | | b. | Sold investment for $35,000 of cash. | | | | | | c. | Redeemed $55,000 bonds at face value. | | | | | d. | Declared $4,000 in dividends. | | | | | | e. | Recorded depreciation on equipment, $18,500 | | | | | f. | Paid $3,500 in cash for dividends | | | | | | g. | Purchased equipment for cash, $13,450 | | | | | | | | | | | | | | | | | | | | | | PARTIAL JOURNAL | | | Debit | Credit | | | a. | | | | | | | | | | | | | | | | | | | | | | | | b. | | | | | | | | | | | | | | | | | | | | | | | | c. | | | | | | | | | | | | | | | | | | d. | | | | | | | | | | | | | | | | | | e. | | | | | | | | | | | | | | | | | | f. | | | | | | | | | | | | | | | | | | g. | | | | | | | | | | | | |
DO NOT POST JOURNAL ENTRIES PREPARED IN INSTRUCTION #1 (THEY ARE ALREADY INCLUDED BELOW). | | | | | | | | LEDGER | | | | | | | | | | | | | | | | | Cash #100 | | | Accounts Pay. #200 | | | Service Revenue #500 | | | 7/1/13 | 42,480 | | | | | 4,900 | 7/1/13 | | | 0 | 7/1/13 | | activity | 101,850 | 62,350 | | | 22,800 | 21,500 | | | | 106,500 | | | a. | 50,000 | | | | | 3,600 | 6/30/14 | | 106,500 | | | b. | 35,000 | | | | | | | | | | | | | | 55,000 | c. | | | | | | | | | | | | 3,500 | f. | | Dividends Pay. #210 | | | Depreciation Exp. #600 | | | | | 13,450 | g. | | | 700 | 7/1/13 | | 0 | | 7/1/13 | | 6/30/14 | 95,030 | | | f. | 3,500 | 4,000 | d. | e. | 18,500 | | | | | | | | | | 1,200 | 6/30/14 | 18,500 | | | | | Accounts Rec. #115 | | | | | | | | | | | 7/1/13 | 5,000 | | | | | | | | | | | | | 50,400 | 45,750 | | | Bonds Payable #220 | | | Rent Expense #603 | | | 6/30/14 | 9,650 | | | | | 100,000 | 7/1/13 | | 0 | | 7/1/13 | | | | | | c. | 55,000 | | | | 24,000 | | | | | | | | | | 45,000 | 6/30/14 | 24,000 | | | | | Supplies #116 | | | | | | | | | | | 7/1/13 | 3,660 | | | | | | | | | | | | | 3,050 | 4,160 | | | | | | | | | | | 6/30/14 | 2,550 | | | | Common Stock #320 | | | Supplies Expense 610 | | | | | | | | | 10,000 | 7/1/13 | | 0 | | 7/1/13 | | | | | | | | 5,000 | a. | | 4,160 | | | | | | | | | | 15,000 | 6/30/14 | 4,160 | | | | | Invest. in XYZ Co #120 | | | | | | | | | | | 7/1/13 | 20,000 | | | | | | | | | | | | | | 20,000 | b. | | PIC in Ex of Par-CS #322 | | | Salaries Expense #620 | 7/1/13 | | 6/30/14 | 0 | | | | | 20,000 | 7/1/13 | | 0 | | 7/1/13 | | | | | | | | 45,000 | a. | | 34,000 | | | | | | | | | | 65,000 | 6/30/14 | 34,000 | | | | | Equipment #130 | | | | | | | | | | | 7/1/13 | 86,920 | | | | | | | | | | | | g. | 13,450 | | | | Retained Earnings #400 | | | Gain on Sale #700 | | | 6/30/134 | 100,370 | | | | | 13,160 | 7/1/13 | | | 0 | 7/1/13 | | | | | | | | | | | | 15,000 | b. | | | | | | | | | | | | 15,000 | | | | Accum. Deprec. #131 | | | Cash Dividends #410 | | | | | | | | | 9,300 | 7/1/13 | | 0 | | 7/1/13 | | | | | | | | 18,500 | e. | d. | 4,000 | | | | | | | | | | 27,800 | 6/30/14 | 4,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Before | | | | | | | | | | | | | 158,060 | 158,060 | - | | | | | | | | | | After | | | | | | | | | | | | | 292,260 | 292,260 | - | | | | | | | | | |
FINANCIAL STATEMENTS | | | | | | | | | | | | | | | | | | | | | | | | ABC Company | | ABC Company | | | | | Income Statement | | Comparative Balance Sheet | | | | | For the Year Ended June 30, 2014 | | June 30, | | | | | | | | | | | | | | | | | 2014 | | 2013 | | Amount of | | Type of | Revenue: | | | | | | Assets | | Inc/(Dec) | | Activity(ies) | | Service revenue | | | $ | 106,500 | | Current assets: | | | | | | | | | | Operating expenses: | | | | | | | Cash | | | $ | 95,030 | $ | 42,480 | _____ | | ___ | | | Depreciation Expense | $ | 18,500 | | | | | Accounts Receivable | | 9,650 | | 5,000 | _____ | | ___ | | | Rent Expense | | 24,000 | | | | | Supplies | | | 2,550 | | 3,660 | _____ | | ___ | | | Supplies Expense | | 4,160 | | | | | | Total current assets | | 107,230 | | 51,140 | | | | | | Salaries Expense | | 34,000 | | | | Plant Assets: | | | | | | | | | | | Total operating expenses | | | | 80,660 | | | Equipment | | | 100,370 | | 86,920 | _____ | | ____ | | Income from operations | | | | 25,840 | | | Less: | Accumulated Depreciation | | 27,800 | | 9,300 | _____ | | ____ | | | | | | | | | | | Total plant assets | | 72,570 | | 77,620 | | | | | Other revenue: | | | | | | Investments | | | 0 | | 20,000 | _____ | | ____ | | Gain on sale | $ | 15,000 | | | | Total Assets | | $ | 179,800 | $ | 148,760 | | | | | Total other revenue | | | | 15,000 | | | | | | | | | | | | | | Net income | | | $ | 40,840 | | Liabilities | | | | | | | | | | | | Current liabilities: | | | | | | | | | | | | | | | | | | Accounts Payable | $ | 3,600 | $ | 4,900 | _____ | | _____ | | | | | | | | | | Dividends Payable | | 1,200 | | 700 | _____ | | _____ | | | | | | | | | | | Total current liabilities | | 4,800 | | 5,600 | | | | | ABC Company | | Long-term liabilities: | | | | | | | | | Statement of Retained Earnings | | | Bonds Payable | | 45,000 | | 100,000 | _____ | | _____ | | For the Year Ended June 30, 2014 | | | | Total liabilities | | 49,800 | | 105,600 | | | | | | | | | | | | | | | | | | | | | | | | Retained earnings, July 1, 2013 | | | $ | 13,160 | | Stockholders' Equity | | | | | Net income | $ | 40,840 | | | | Paid in capital : | | | | | | | | | | Less: | Dividends | | 4,000 | | | | | Common Stock, $1 par, 50,000 authorized | 15,000 | | 10,000 | ______ | | _____ | | Increase in retained earnings | | | | 36,840 | | | Paid in Capital in Excess of Par | | 65,000 | | 20,000 | ______ | | _____ | | Retained earnings, June 30, 2014 | | $ | 50,000 | | | | Total paid in capital | | 80,000 | | 30,000 | | | | | | | | | | | | Retained Earnings | | 50,000 | | 13,160 | ______ | | _____ | | | | | | | | | | | Total stockholders' equity | | 130,000 | | 43,160 | | | | | | | | | | | | Total liabilities and stockholders' equity | $ | 179,800 | $ | 148,760 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | 2. COMPLETE THE STATEMENT OF CASH FLOWS. | | | | | | | | | | | | | | | | | | | ABC Company | | Statement of Cash Flows | | For the Year Ended June 30, 2014 | | Cash flows from operating activities: | | | | | | | | | Net income | | | $ | | | | | | Adjustments to reconcile net income to net cash | | | | | | | | | flow from operating activities: | | | | | | | | | | | | | | $ | | | | | | | | | | | | | | | | | | Changes in current operating assets and liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | | | | | | | | | | | | | | Cash flows from investing activities: | | | | | | | | | | | | | | $ | | | | | | Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Cash flows from financing activities: | | | | | | | | | | | | | | $ | | | | | | Less: | | | $ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Cash at beginning of period | | | | | | | | | | | | | | | | | | | Cash at end of period | | | | | $ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3. QUESTIONS | | | | | | | | | | | | | | | | | | | A. | If the corporation reported income and expenses using the cash basis (instead of accrual), | | | | what impact did operational transactions have on cash? | Increase/Decrease Amount | $ | | | | | | | | | | | | | B. | What was the of largest specific source of cash inflow during the year? | | | | | | | | | | | | | | | | | | | | | | | | | | | C. | What was the largest specific source of cash outflow during the year? | | | | | | | | | | | | | | | | | | | | | | | | | | | D. | The ending cash balance on the Statement of Cash Flows should match the cash balance | | | | on which other financial statement? | | | | | | | | | | | | | | | | | | | |
| |
| |