Recording events in a horizontal statements model 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 account. 9. Paid $4,800 cash in advance for one-year contract to rent office space. 10. Paid $2,800 cash on the account payable created in Event 8. 11. Paid a $1,500 cash dividend to the stockholders. 12. Recognized rent expense for nine months’ use of office space acquired in Event 9 Required Show the effects of the events on the financial statements using a horizontal statements model like the following one. In the Cash Flows column, use the letters OA to designate operating activity, IA for investing activity, FA for financing activity, and NC for net change in cash. Use NA to indicate accounts not affected by the event. The first event is recorded as an example.
Effect of Events on the Financial Statements |
|||||||||||||||||||||||
Balance Sheet |
Income Statement |
Stmt. of |
|||||||||||||||||||||
Assets |
= |
Liabilities |
+ |
Stockholders’ Equity |
Rev. |
- |
Exp. |
= |
Net Inc. |
Cash Flows |
|||||||||||||
Event No. |
Cash |
+ |
Accts Rec. |
+ |
Pp. Rent |
= |
Accts. Pay. |
+ |
Unearn Rev. |
+ |
Com. Stock |
+ |
Ret. Earn. |
||||||||||
1. |
10,000 |
+ |
NA |
+ |
NA |
= |
NA |
+ |
NA |
+ |
10,000 |
+ |
NA |
NA |
- |
NA |
= |
NA |
10,000 FA |
||||
2. |
+ |
+ |
= |
+ |
+ |
+ |
- |
= |
|||||||||||||||
3. |
+ |
+ |
= |
+ |
+ |
+ |
- |
= |
|||||||||||||||
4. |
+ |
+ |
= |
+ |
+ |
+ |
- |
= |
|||||||||||||||
5. |
+ |
+ |
= |
+ |
+ |
+ |
- |
= |
|||||||||||||||
6. |
+ |
+ |
= |
+ |
+ |
+ |
- |
= |
|||||||||||||||
7. |
+ |
+ |
= |
+ |
+ |
+ |
- |
= |
|||||||||||||||
8. |
+ |
+ |
= |
+ |
+ |
+ |
- |
= |
|||||||||||||||
9. |
+ |
+ |
= |
+ |
+ |
+ |
- |
= |
|||||||||||||||
10. |
+ |
+ |
= |
+ |
+ |
+ |
- |
= |
|||||||||||||||
11. |
+ |
+ |
= |
+ |
+ |
+ |
- |
= |
|||||||||||||||
12. |
+ |
+ |
* |
= |
+ |
+ |
+ |
- |
= |
||||||||||||||
Bal. |
$ |
+ |
$ |
= |
$ |
+ |
$ |
+ |
$ |
$ |
- |
$ |
$ |
$ |
= |
||||||||
*$ x /12 = $
Effect of Events on the Financial Statements | ||||||||||||||||||||||
Balance Sheet | Income Statement | Stmt. of | ||||||||||||||||||||
Assets | = | Liabilities | + | Stockholders’ Equity | Rev. | - | Exp. | = | Net Inc. | Cash Flows | ||||||||||||
Event | Cash | + | Accts Rec. | + | Pp. Rent | = | Accts. Pay. | + | Unearn Rev. | + | Com. Stock | + | Ret. Earn. | |||||||||
No. | ||||||||||||||||||||||
1 | 10,000 | + | NA | + | NA | = | NA | + | NA | + | 10,000 | + | NA | NA | - | NA | = | NA | 10,000 FA | |||
2 | + | 15000 | + | = | + | + | + | 15000 | 15000 | - | = | 15000 | ||||||||||
3 | 5000 | + | + | = | + | + | + | 5000 | 5000 | - | = | 5000 |
5000 OA |
|||||||||
4 | 2800 | + | + | = | + | 2800 | + | + | - | = |
2800 OA |
|||||||||||
5 | 12200 | + | -12200 | + | = | + | + | + | - | = |
12200 OA |
|||||||||||
6 | -1900 | + | + | = | + | + | + | -1900 | - | 1900 | = | -1900 |
-1900 OA |
|||||||||
7 | + | + | = | + | -1400 | + | + | 1400 | 1400 | - | = | 1400 | ||||||||||
8 | + | + | = | 3600 | + | + | + | -3600 | - | 3600 | = | -3600 | ||||||||||
9 | -4800 | + | + | 4800 | = | + | + | + | - | = |
-4800 OA |
|||||||||||
10 | -2800 | + | + | = | -2800 | + | + | + | - | = |
-2800 OA |
|||||||||||
11 | -1500 | + | + | = | + | + | + | -1500 | - | = |
-1500 FA |
|||||||||||
12 | + | + | -3600 | = | + | + | + | -3600 | - | 3600 | = | -3600 | ||||||||||
Bal. | 19,000 | + | 2,800 | = | 19000 | + | 800 | + | 1,400 | 10,000 | - | 10,800 | 21,400 | 9,100 | = | 12,300 |
19,000 NC |
|||||
$4,800 X 9/12 = $3,600 |
Recording events in a horizontal statements model The following events pertain to Super Cleaning Company: 1....
The following events pertain to Super Cleaning Company: Acquired $15,700 cash from the issue of common stock. Provided $13,700 of services on account. Provided services for $4,700 cash. Received $3,100 cash in advance for services to be performed in the future. Collected $9,700 cash from the account receivable created in Event 2. Paid $5,700 for cash expenses. Performed $1,550 of the services agreed to in Event 4. Incurred $2,200 of expenses on account. Paid $1,450 cash in advance for one-year...
The following events pertain to Super Cleaning Company: 1. Acquired $15,400 cash from the issue of common stock. 2. Provided $13,400 of services on account. 3. Provided services for $4,400 cash. 4. Received $2,800 cash in advance for services to be performed in the future. 5. Collected $9,400 cash from the account receivable created in Event 2. 6. Paid $5,400 for cash expenses. 7. Performed $1,400 of the services agreed to in Event 4. 8. Incurred $1,900 of expenses on...
The following events pertain to Super Cleaning Company 1. Acquired $16.100 cash from the issue of common stock 2. Provided $14.100 of services on account. 3. Provided services for $5300 cash 4. Received $3,500 cash in advance for services to be performed in the future. 5. Collected $10,100 cash from the account receivable created in Event 2 6. Paid $6,100 for cash expenses. 7. Performed $1,750 of the services agreed to in Event 4. 8. Incurred $2,600 of expenses on...
The following events pertain to Super Cleaning Company 6 0:38:52 1 Acquired $15,800 cash from the issue of common stock 2. Provided $13,800 of services on account 3. Provided services for $4,800 cash 4. Received $3,200 cash in advance for services to be performed in the future. 5. Collected $9,800 cash from the account receivable created in Event 2 6. Paid $5,800 for cash expenses 7. Performed $1.600 of the services agreed to in Event 4 8. Incurred $2,300 of...
+ Event No. Income Statement SUPER CLEANING COMPANY Effect of Events on the Financial Statements Liabilities Stockholders' Equity Accounts Unearned Common Retained Payable Revenue Stock Earnings 15,400 + Assets Accounts Receivable Cash + Prepaid Rent + Revenue Expenses N 1. 15,400 + + + 2. + + + + + + + + + 3. 4. + + + + + + + 5. + + 6. + + + 7. + 8. + + 9. + + 10. +...
The following events pertain to Super Cleaning Company 1. Acquired $15.700 cash from the issue of common stock 2. Provided $13,700 of services on account 3. Provided services for $4700 cash 4. Received $3,100 cash in advance for services to be performed in the future 5. Collected $9700 cash from the account receivable created in Event 2 6. Paid $5,700 for cash expenses. 7. Performed $1.550 of the services agreed to in Event 4 8. Incurred $2.200 of expenses on...
The following events pertain to Super Cleaning Company: 2:30 1. Acquired $15,000 cash from the issue of common stock, 2. Provided $13,000 of services on account. 3. Provided services for $4,000 cash. 4. Received $2,400 cash in advance for services to be performed in the future, 5. Collected $9,000 cash from the account receivable created in Event 2. 6. Pald $5,000 for cash expenses. 7. Performed $1.200 of the services agreed to in Event 4. 8. Incurred $1,500 of expenses...
Supplies, unearned revenue, and the financial statements model Hart, Attorney at Law, experienced the following transactions in 2018, the first year of operations: 1. Accepted $36,000 on April 1, 2018, as a retainer for services to be performed evenly over the next 12 months. 2. Performed legal services for cash of $54,000. 3. Purchased $2,800 of office supplies on account. 4. Paid $2,400 of the amount due on accounts payable. 5. Paid a cash dividend to the stockholders of $5,000....
Recording events in a horizontal statements model Maben Company was started on January 1, 2018, and experienced the following events during its first year of operation: 1. Acquired $30,000 cash from the issue of common stock. 2. Borrowed $40,000 cash from National Bank. 3. Earned cash revenues of $48,000 for performing services. 4. Paid cash expenses of $25,000. 5. Paid a $1,000 cash dividend to the stockholders. 6. Acquired an additional $20,000 cash from the issue of common stock. 7....
Recording events in a horizontal statements model Maben Company was started on January 1, 2018, and experienced the following events during its first year of operation: 1. Acquired $30,000 cash from the issue of common stock. 2. Borrowed $40,000 cash from National Bank. 3. Earned cash revenues of $48,000 for performing services. 4. Paid cash expenses of $25,000 5. Paid a $1,000 cash dividend to the stockholders. 6. Acquired an additional $20,000 cash from the issue of common stock. 7....