ACCT 1A Lecture Notes - Lecture 32: Current Liability, Promissory Note, Retained Earnings
Document Summary
Get access
Related Documents
Related Questions
Following are comparative balance sheets for Millco, Inc., atJanuary 31 and February 28, 2011:
MILLCO, INC. Balance Sheets February 28 and January 31, 2011 | |||||
Assets | February 28 | January 31 | |||
Cash | $ | 42,000 | $ | 37,000 | |
Accounts receivable | 64,000 | 53,000 | |||
Merchandise inventory | 81,000 | 94,000 | |||
Total current assets | $ | 187,000 | $ | 184,000 | |
Plant and equipment: | |||||
Production equipment | 166,000 | 152,000 | |||
Less: Accumulated depreciation | (24,000 | ) | (21,000) | ||
Total assets | $ | 329,000 | $ | 315,000 | |
| | ||||
Liabilities | |||||
Accounts payable | $ | 37,000 | $ | 41,000 | |
Short-term debt | 44,000 | 44,000 | |||
Other accrued liabilities | 21,000 | 24,000 | |||
Total current liabilities | $ | 102,000 | $ | 109,000 | |
Long-term debt | 33,000 | 46,000 | |||
Total liabilities | $ | 135,000 | $ | 155,000 | |
| | ||||
Owners' Equity | |||||
Common stock, no par value, 40,000 shares authorized, 30,000 and28,000 shares issued, respectively | $ | 104,000 | $ | 96,000 | |
Retained earnings: | |||||
Beginning balance | $ | 64,000 | $ | 43,000 | |
Netincome for month | 36,000 | 29,000 | |||
Dividends | (10,000 | ) | (8,000) | ||
Ending balance | $ | 90,000 | $ | 64,000 | |
Total owners' equity | $ | 194,000 | $ | 160,000 | |
Total liabilities and owners' equity | $ | 329,000 | $ | 315,000 | |
| | ||||
Required: |
(a) | Calculate the change that occurredin cash during the month. You may assume that the change in eachbalance sheet amount is due to a single event (for example, thechange in the amount of production equipment is not the result ofboth a purchase and sale of equipment). (Hints: What is thepurpose of the statement of cash flows? How is this purposeaccomplished?) Because the retained earnings section of thebalance sheet is, in and of itself, an analysis of the change inthe retained earnings account for the month, the row for net incomeand dividends should be entered as the February amount and not thechange. Use the space to the right of the January 31 data to enterthe difference between the February 28 and January 31 amounts ofeach balance sheet item. (Negative amount should beindicated by a minus sign. Leave no cells blank - be certain toenter "0" wherever required.Omit the "$" sign in yourresponse.) |
MILLCO, INC. Balance Sheets February 28 and January 31, 2011 | |||||||
Assets | February 28 | January 31 | Change | ||||
Cash | $ | 42,000 | $ | 37,000 | |||
Accounts receivable | 64,000 | 53,000 | |||||
Merchandise inventory | 81,000 | 94,000 | |||||
Total current assets | $ | 187,000 | $ | 184,000 | |||
Plant and Equipment: | |||||||
Production equipment | 166,000 | 152,000 | |||||
Less: Accumulated depreciation | (24,000 | ) | (21,000 | ) | |||
Total assets | $ | 329,000 | $ | 315,000 | |||
| | ||||||
Liabilities: | |||||||
Accounts payable | $ | 37,000 | $ | 41,000 | |||
Short-term debt | 44,000 | 44,000 | |||||
Other accrued liabilities | 21,000 | 24,000 | |||||
Total current liabilities | $ | 102,000 | $ | 109,000 | |||
Long-term debt | 33,000 | 46,000 | |||||
Total liabilities | $ | 135,000 | $ | 155,000 | |||
Owners' Equity | |||||||
Common stock, no par value, 40,000 shares authorized, 30,000 and 28,000 shares issued, respectively | $ | 104,000 | $ | 96,000 | |||
Retained earnings: | |||||||
Beginning balance | $ | 64,000 | $ | 43,000 | |||
Netincome for month | 36,000 | 29,000 | |||||
Dividends | (10,000 | ) | (8,000 | ) | |||
Ending balance | $ | 90,000 | $ | 64,000 | |||
Total owners' equity | $ | 194,000 | $ | 160,000 | |||
Total liabilities and owners' equity | $ | 329,000 | $ | 315,000 | |||
| | ||||||
(b) | Prepare a statement of cash flowsthat explains above changes? (Negative amount should beindicated by a minus sign.Omit the "$" sign in yourresponse.) |
MILLCO, INC. Statement of Cash Flows For the Month Ended February 28, 2011 | ||
Cashflows from operating activities: | ||
Netincome | $ | |
Add(deduct) items not affecting cash: | ||
depreciation expense | ||
decrease in merchendise inventory | ||
increase in accounts recievable | ||
decrease in other accured liabilities | ||
decrease in accounts payable | ||
Netcash provided by operating activities | $ | |
Cashflows from investing activities: | ||
Purchases of production equipment | ||
Cashflows from financing activities: | ||
saleof common stock | $ | |
payment of long term debt | ||
payment of divedends | ||
Netcash flows used by financing activities | ||
Netincrease in cash for the year | $ | |
|
Data Table
Outdoor Adventure Company | |||
Comparative Balance Sheet | |||
December 31, 2019 and 2018 | |||
2019 | 2018 | ||
Assets | |||
Current Assets: | |||
Cash | $1,398,330 | $14,790 | |
Short-term Investments, net | 29,000 | 0 | |
Accounts Receivable, net | 1,600 | 6,300 | |
Merchandise Inventory | 400 | 0 | |
Office Supplies | 70 | 300 | |
Prepaid Rent | 0 | 2,000 | |
Property, Plant, and Equipment: | |||
Land | 615,000 | 75,000 | |
Building | 944,000 | 94,000 | |
Canoes | 13,920 | 13,920 | |
Office Furniture and Equipment | 140,000 | 0 | |
Accumulated DepreciationâPP&E | (31,920) | (1,740) | |
Total Assets | $3,110,400 | $204,570 | |
Liabilities | |||
Current Liabilities: | |||
Accounts Payable | $6,420 | $4,400 | |
Utilities Payable | 550 | 250 | |
Telephone Payable | 640 | 290 | |
Wages Payable | 3,700 | 1,200 | |
Notes Payable | 18,000 | 0 | |
Interest Payable | 630 | 30 | |
Unearned Revenue | 650 | 450 | |
Long-Term Liabilities: | |||
Notes Payable | 6,720 | 6,720 | |
Mortgage Payable | 725,000 | 0 | |
Bonds Payable | 1,000,000 | 0 | |
Discount on Bonds Payable | (1,140) | 0 | |
Total Liabilities | 1,761,170 | 13,340 | |
Stockholders' Equity | |||
Paid-In Capital: | |||
Preferred Stock | 60,000 | 0 | |
Paid-In Capital in Excess of ParâPreferred | 480,000 | 0 | |
Common Stock | 229,000 | 189,000 | |
Paid-In Capital in Excess of ParâCommon | 240,000 | 0 | |
Retained Earnings | 340,230 | 2,230 | |
Total Stockholders' Equity | 1,349,230 | 191,230 | |
Total Liabilities and Stockholders' Equity | $3,110,400 | $204,570 |
1. | Theincome statement for 20192019 included the following items: | |
a. | Net income, $ 435 comma 000$435,000 | |
b. | Depreciation expense for the year, $ 30 comma 180$30,180. | |
c. | Amortization on the bonds payable, $ 380$380. | |
2. | There were no disposals of property, plant and equipment duringthe year. All acquisitions of PP&E were for cash except theland, which was acquired by issuing preferred stock. | |
3. | Thecompany issued bonds payable with a face value of $ 1 comma 000 comma 000$1,000,000 , receiving cash of$ 998 comma 480$998,480. | |
4. | Thecompany distributed 8 comma 0008,000 shares of common stock in a stock dividend when the market valuewas$ 9.00$9.00 per share. All other dividends were paid in cash. | |
5. | The common stock, except for the stock dividend, was issued forcash. | |
6. | Thecash receipt from the notes payable in 20192019 is considered a financing activity because it does not relate tooperations. |
Net Cash Provided by (Used for) Investing Activities | (990,000) |
Cash Flows From Financing Activities: | ||
Cash Receipt from Issuance of Common Stock | ||
Cash Receipt from Issuance of Notes Payable | ||
Cash Receipt from Issuance of Mortgage Payable | ||
Cash Receipt from Issuance of Bonds Payable | ||
Cash Payment of Dividends | ||
Net Cash Provided by (Used for) Financing Activities |
Choose from any list or enter any number in the input fields andthen click Check Answer.
Need help solving how to find the solution