Question

In: Accounting

The following events were completed by Dana’s Imports in September 2018: Sept. 1 Acquired $54,000 cash...

The following events were completed by Dana’s Imports in September 2018:

Sept. 1 Acquired $54,000 cash from the issue of common stock.
1 Purchased $35,000 of merchandise on account with terms 2/10, n/30.
5 Paid $1,000 cash for freight to obtain merchandise purchased on September 1.
8 Sold merchandise that cost $12,500 to customers for $18,000 on account, with terms 2/10, n/30.
8 Returned $1,100 of defective merchandise from the September 1 purchase to the supplier.
10 Paid cash for the balance due on the merchandise purchased on September 1.
20 Received cash from customers of September 8 sale in settlement of the account balances, but not within the discount period.
30 Paid $3,450 cash for selling expenses.

Required

  1. Record each event in a statements model like the following one. In the Cash Flow column, use OA to designate operating activity, IA for investment activity, FA for financing activity, or NC for net change in cash. If the element is not affected by the event, leave the cell blank. The first event is recorded as an example.

  2. Prepare an income statement for the month ending September 30.

  3. Prepare a statement of cash flows for the month ending September 30.

A.

DANA'S IMPORTS
Effect of Transactions on Financial Statements Using Horizontal Statements Model
Date Balance Sheet Income Statement Statement of Cash Flows
Assets = Liabilities + Stockholders’ Equity Revenue – Expenses = Net Income
Cash + Accounts Receivable + Inventory = Accounts Payable + Common Stock + Retained Earnings
9/1 54,000 + + = + 54,000 + – = 54,000 FA
9/1 + + = + + – =
9/5 + + = + + – =
9/8a. + + = + + – =
9/8b. + + = + + – =
9/8c. + + = + + – =
9/10 + + = + + – =
9/20 + + = + + – =
9/30 + + = + + – =
Total + + = + + – =

B.

Prepare an income statement for the month ending September 30.

DANA'S IMPORTS
Income Statement
For the Month Ended September 30, 2018
Operating expenses

C.

Prepare a statement of cash flows for the month ending September 30. (Enter cash outflows as negative amounts.)
DANA'S IMPORTS
Statement of Cash Flows
For the Month ended September 30, 2018
Cash flows from operating activities      
Net cash flow from operating activities
Cash flows from investing activities
Cash flows from financing activities
Net cash flow from financing activities
Net change in cash
Ending cash balance

Solutions

Expert Solution

Answer to part A is as under:

DANA'S IMPORTS
Effect of Transactions on Financial Statements Using Horizontal Statements Model
Date Balance Sheet Income Statement Statement of Cash Flows
Assets = Liabilities + Stockholders’ Equity Revenue – Expenses = Net Income
Cash + Accounts Receivable + Inventory = Accounts Payable + Common Stock + Retained Earnings
9/1 54,000 + + = + 54,000 + – = 54,000 FA
9/1

54,000

 + + 35,000 = 35,000 + 54,000 + – =
9/5 53,000 + + 35,000 = 35,000 + 54,000 + -1000 – 1000 = -1000 -1000 OA
9/8a. 53,000 + 18,000 + 22,500 = 35,000 + 54,000 + 4500 18,000 – 12,500 = 5,500
9/8b. 53,000 + 18,000 + 21,400 = 33,900 + 54,000 + 4,500 – =
9/8c. + + = + + – =
9/10 19,778 + 18,000 + 21,400 = + 54,000 + 5178 678 – = 678 -33,222 OA
9/20 37,778 + + 21,400 = + 54,000 + 5178 – = 18,000 OA
9/30 34,328 + + 21,400 = + 54,000 + 1728 – 3,450 = -3,450 -3,450 OA
Total + + = + + 18,678 – 16,950 = 1,728 34,328

Answer to part B is as under

DANA'S IMPORTS
Income Statement
For the Month Ended September 30, 2018
Income Amt (INR)
Sales 18,000
Cash Discount Received 678
Operating expenses
Cost of Goods Sold -12,500
Freight Charges -1000
Sales Expense -3,450
Net Income for the period 1,728

Answer to part C is as under

DANA'S IMPORTS
Statement of Cash Flows
For the Month ended September 30, 2018
Cash flows from operating activities      
Net operating income as per income statement 1,728
Decrease in Inventory 13,600
Decrease in Accounts Payable -35,000
Net cash flow from operating activities -19,672
Cash flows from investing activities
Cash flows from financing activities
Issue of common stock 54,000
Net cash flow from financing activities
Net change in cash 34,328
Opening cash balance 0
Ending cash balance 34,328

Above mentioned are the answer of your questions in required table format.

ekkarill92 answered 9 months ago
Next > < Previous

Related Solutions

The following events were completed by Dana’s Imports in September 2018: Sept. 1 Acquired $54,000 cash...
The following events were completed by Dana’s Imports in September 2018: Sept. 1 Acquired $54,000 cash from the issue of common stock. 1 Purchased $35,000 of merchandise on account with terms 2/10, n/30. 5 Paid $1,000 cash for freight to obtain merchandise purchased on September 1. 8 Sold merchandise that cost $12,500 to customers for $18,000 on account, with terms 2/10, n/30. 8 Returned $1,100 of defective merchandise from the September 1 purchase to the supplier. 10 Paid cash for...
The following events were completed by Dana’s Imports in September 2018: Sept. 1 Acquired $51,000 cash...
The following events were completed by Dana’s Imports in September 2018: Sept. 1 Acquired $51,000 cash from the issue of common stock. 1 Purchased $33,500 of merchandise on account with terms 2/10, n/30. 5 Paid $850 cash for freight to obtain merchandise purchased on September 1. 8 Sold merchandise that cost $11,750 to customers for $16,500 on account, with terms 2/10, n/30. 8 Returned $500 of defective merchandise from the September 1 purchase to the supplier. 10 Paid cash for...
The company had the following transactions during September. Sept. 1 – The company sold shares of...
The company had the following transactions during September. Sept. 1 – The company sold shares of common stock for $30,000 cash. Sept. 1 – The company purchased a one-year insurance policy for $300 in cash. Sept. 1 – The company purchased office equipment costing $8,000 by signing a 6% note. The Equipment has a 5 year life and no salvage value. The note requires monthly principal payments of $225 beginning on October 1st until the balance is paid. Sept. 10...
The following events pertain to Super Cleaning Company: 1. Acquired $10,000 cash from the issue of...
The following events pertain to Super Cleaning Company: 1. Acquired $10,000 cash from the issue of common stock. 2. Provided $15,000 of services on account. 3. Provided services for $5,000 cash. 4. Received $2,800 cash in advance for services to be performed in the future. 5. Collected $12,200 cash from the account receivable created in Event 2. 6. Paid $1,900 for cash expenses. 7. Performed $1,400 of the services agreed to in Event 4. 8. Incurred $3,600 of expenses on...
Alcorn Service Company was formed on January 1, 2018. Events Affecting the 2018 Accounting Period Acquired...
Alcorn Service Company was formed on January 1, 2018. Events Affecting the 2018 Accounting Period Acquired $20,000 cash from the issue of common stock. Purchased $800 of supplies on account. Purchased land that cost $14,000 cash. Paid $800 cash to settle accounts payable created in Event 2. Recognized revenue on account of $10,500. Paid $3,800 cash for other operating expenses. Collected $7,000 cash from accounts receivable. Information for 2018 Adjusting Entries Recognized accrued salaries of $3,600 on December 31, 2018....
Alcorn Service Company was formed on January 1, 2018. Events Affecting the 2018 Accounting Period Acquired...
Alcorn Service Company was formed on January 1, 2018. Events Affecting the 2018 Accounting Period Acquired $72,000 cash from the issue of common stock. Purchased $3,600 of supplies on account. Purchased land that cost $42,000 cash. Paid $3,600 cash to settle accounts payable created in Event 2. Recognized revenue on account of $66,000. Paid $33,000 cash for other operating expenses. Collected $50,000 cash from accounts receivable. Information for 2018 Adjusting Entries Recognized accrued salaries of $4,400 on December 31, 2018....
In September, the company entered the following transactions: Sept. 1 Issued common shares to Tony Ferria...
In September, the company entered the following transactions: Sept. 1 Issued common shares to Tony Ferria and other investors in exchange for                       $100,000 cash. Sept 1 Paid $9,000 to Wellington Realty as three months’ advance rent on the rental yard and     office formerly occupied by Rent-It Sept 1 Purchased for $180,000 all the equipment formerly owned by Rent-It. Paid $70,000         cash and issued a one-year note payable for $110,000, plus interest at the        annual rate of 9%....
Listed below are transactions of Zachary McDaniel, DDS since opening his practice in September 2018. Sept....
Listed below are transactions of Zachary McDaniel, DDS since opening his practice in September 2018. Sept. 1 McDaniel begins a practice as a dentist and invests $40,000 cash Sept. 2 Purchases dental equipment on account from Green Jacket Co. for $17,280, 5 year useful life, straight line method. Sept. 4 Pays rent for office space, $680 for the month. Sept. 4 Employs a receptionist, Michael Bradley. Sept. 5 Purchases dental supplies for cash $942. Sept. 8 Receive cash of $1,690...
Atlantic Imports, a U.S. company, acquired a wholly-owned subsidiary, located in Portugal, on January 1, 2018...
Atlantic Imports, a U.S. company, acquired a wholly-owned subsidiary, located in Portugal, on January 1, 2018 for €200,000,000. The subsidiary’s functional currency is the euro. The balance sheet of the subsidiary at the date of acquisition was as follows: Assets Current assets € 30,000,000 Noncurrent assets, net 150,000,000 Total assets €180,000,000 Liabilities and Stockholders' Equity Liabilities € 60,000,000 Capital stock 80,000,000 Retained earnings 40,000,000 Total liabilities and stockholders' equity €180,000,000 Appropriate revaluations of the subsidiary’s assets at the date of...
On September 1, 2020, Peter Corporation acquired Darcy Enterprises for a cash payment of $ 850,000....
On September 1, 2020, Peter Corporation acquired Darcy Enterprises for a cash payment of $ 850,000. At the time of purchase, Darcy’s statement of financial position showed assets of $ 890,000, liabilities of $ 450,000, and owner’s equity of $ 440,000. The fair value of Darcy’s assets is estimated to be $ 1,150,000. Assume that Peter is a public company and the goodwill was allocated entirely to one cash-generating unit (CGU). Two years later, the CGU’s carrying amount is $...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT