Based on the transaction list below... create a horizontal balance sheet, fill out the Statement of Cash
Fantastic news! We've Found the answer you've been seeking!
Question:
Based on the transaction list below... create a horizontal balance sheet, fill out the "Statement of Cash Flows" template, and fill out the "Stockholders' Equity" template.
Transcribed Image Text:
Year 1 Transaction List: 1. Acquired $550,000 by signing a note payable with a local bank 2. Sold 25,000 shares of $22 Common Stock for $1,500,000 3. Purchased Equipment $200,000 4. Purchased Inventory on Account - 25,000 Units at $1.15 per unit 5. Sold 15,000 units at $3.50 on Account 6. COGS for Sales on Account 7. Collect $70,000 on Account 8. Paid $17,250 of Accounts Payable 9. Purchased Inventory on Account - 170,000 Units at $1.50 per unit 10. Sold 175,000 units at $3.50 on Account 11. COGS for Sales on Account 12. Collect $472,500 on Account 13. Paid $118,600 of Accounts Payable 14. Purchased Inventory on Account - 275,000 Units at $1.45 per unit 15. Sold 200,000 units at $3.50 on Account 16. COGS for Sales on Account 17. Collect $735,000 on Account 18. Paid $294,150 of Accounts Payable 19. Purchased Inventory on Account - 300,000 Units at $1.15 per unit 20. Paid Sales & Marketing Expenses of $30,000 21. Paid Operating Expenses of $75,708 22. Paid Wage Expenses of $40,000 23. Paid Product Line Research & Development Expenses of $150,000 24. Paid Advertising Expenses of $87,500 25. Made the yearly required payment on the note payable. The note carries a 7% interest rate and requires payments of $50,000 plus interest each December 31. 26. Record Yr 1 Depreciation on Equipment with Salvage Value of $38,000 & useful life of 7 Xrsl 27. Declared a $10,000 cash dividend for stockholders 28. Paid a $10,000 cash dividend for stockholders Year 1 Transaction List: 1. Acquired $550,000 by signing a note payable with a local bank 2. Sold 25,000 shares of $22 Common Stock for $1,500,000 3. Purchased Equipment $200,000 4. Purchased Inventory on Account - 25,000 Units at $1.15 per unit 5. Sold 15,000 units at $3.50 on Account 6. COGS for Sales on Account 7. Collect $70,000 on Account 8. Paid $17,250 of Accounts Payable 9. Purchased Inventory on Account - 170,000 Units at $1.50 per unit 10. Sold 175,000 units at $3.50 on Account 11. COGS for Sales on Account 12. Collect $472,500 on Account 13. Paid $118,600 of Accounts Payable 14. Purchased Inventory on Account - 275,000 Units at $1.45 per unit 15. Sold 200,000 units at $3.50 on Account 16. COGS for Sales on Account 17. Collect $735,000 on Account 18. Paid $294,150 of Accounts Payable 19. Purchased Inventory on Account - 300,000 Units at $1.15 per unit 20. Paid Sales & Marketing Expenses of $30,000 21. Paid Operating Expenses of $75,708 22. Paid Wage Expenses of $40,000 23. Paid Product Line Research & Development Expenses of $150,000 24. Paid Advertising Expenses of $87,500 25. Made the yearly required payment on the note payable. The note carries a 7% interest rate and requires payments of $50,000 plus interest each December 31. 26. Record Yr 1 Depreciation on Equipment with Salvage Value of $38,000 & useful life of 7 Xrsl 27. Declared a $10,000 cash dividend for stockholders 28. Paid a $10,000 cash dividend for stockholders
Expert Answer:
Answer rating: 100% (QA)
Statement of Cash Flows Year 1 Cash flow from Operating activities Cash receipts from revenue 1277500 Cash payments for expenses 851708 Net Cash flow ... View the full answer
Related Book For
Posted Date:
Students also viewed these finance questions
-
List three features of a statement of cash flows which are particularly useful in making the format helpful to readers?
-
A recent statement of cash flows for NewArt Company reported the following information Net income ................................................................ $452,700 Depreciation...
-
A recent statement of cash flows for Oleg Company reported the following information: Based on the information presented in the statement of cash flows for Oleg Company, determine whether the...
-
We listed management of expectations as one of the Feds new unconventional monetary policy tools. Explain what this new policy tool does. List the potential problem of this policy tool.
-
The so-called green laws have increased reverse flows. How have these green laws been beneficial? What special challenges exist to extend the so-called green laws?
-
The smiling face of Figure consists of three items: 1. A thin rod of charge ?? 3.0C that forms a full circle of radius 6.0 cm; 2. A second thin rod of charge 2.0C that forms a circular arc of radius...
-
Stockholders' equity information for two independent companies, Monterrey Enterprises, Inc., and Guadalupe Corp., follow. - Monterrey Enterprises, Inc. Monterrey is authorized to issue 60,000 shares...
-
A companys simplified balance sheet and income statement follow. Total assets and owners equity at the beginning of 2014 were $180,000 and $140,000, respectively. The owner made no investments or...
-
Need to make a Database following mentioned below steps? a) Start Access and open the LakeHomes-6.accdb database from the location where you store your Data Files, then enable content if prompted....
-
The misery is not miserly phenomenon refers to a sad persons spending judgment going haywire. In a recent study, 31 young adults were given $10 and randomly assigned to either a sad or a neutral...
-
(d) Characteristically both Co and Dy magnetic ions exhibit significant magnetic anisotropy. Briefly describe a model for the number of dimensions the spins can be oriented in in such materials and...
-
Please watch the Google Talk on Valuation featuring Aswath Damodoran, Professor of Finance at NYU. What are two things that surprised you about Aswath's presentation. Was there anything learned that...
-
1. A farmer's market is a place where farmers bring their fresh produce to sell to consumers at low prices. Name at least two scarce resources that were probably used to produce the fruits and...
-
Customer Service SL is a company dedicated to providing telephone services and customer service to other telephone companies. Its headquarters are located in an industrial estate on the outskirts of...
-
considers data from quite long period of time (May-Aug), hence the differences might not be so clear. Let's find out what were the mean temperatures in May and June in Kumpula and Rovaniemi. Select...
-
You are the manager of the team that created the new innovative luggage. Assuming the luggage in the target link is your competition, come up with a selling price for you new innovative. Explain why...
-
7) $450 is deposited at 5.6% annual simple interest. a) Write an expression to compute the accumulated value of the account at any time t. b) Graph this expression. What sort of function is it? c)...
-
The words without recourse on an indorsement means the indorser is: a. not liable for any problems associated with the instrument. b. not liable if the instrument is dishonored. c. liable personally...
-
Set out below is a summary of the accounting records of Titan Ltd at 31 December Year 1: The summary of the accounting records includes all transactions which have been entered in the ledger accounts...
-
Analyze the debit and credit aspect of each transaction listed at (a), (b) and (c) of question B3.2? (a) Owner puts cash into the business. (b) Buy a vehicle for cash. (c) Receive a bill for...
-
What is the effect on cash flow of an increase in trade payables (creditors)?
-
What statutory and mandatory professional pronouncements require a review to be published?
-
List two items that may be found in the operating section and two items that may be found in the financial review section of an OFR.
-
What statutory and mandatory professional requirements require directors to submit a report to shareholders?
Study smarter with the SolutionInn App