land purchase. Cash also increased by $7,000 from receiving rent revenue. Cash
decreased by $6,000 with the December 31 interest payment. The ending cash
balance is $1,000.
4. Land. The cost of the land was $50,000. Have students fill in the amount of total
assets.
5. Bond Payable. The face value of the bond liability ($50,000) is reported on the
year-end balance sheet. Have students compute total liabilities. Since interest is
paid in cash on December 31 there is no accrued interest to report in the financial
statements.
6. Retained Earnings. Since no dividends were paid, the total amount of net
income was retained in the business. Retained earnings would be $1,000. Have
students compute total liabilities and equity.
7. Cash Flow. Since revenue was collected in cash, the operating activities section
of the statement of cash flows reports cash received from customers of $7,000.
The $6,000 outflow for interest expense is also reported in the operating activities
section. Under investing activities there is a $50,000 outflow for the purchase of
land. There’s a $50,000 inflow from the bond issue reported under financing
activities. The net result is a $1,000 increase in cash.
Year 2015
Because the second year differs somewhat from the first, you may want to walk
your students through it as well. The revenue and expenses are identical to those
reported in 2014. Cash again increases by $1,000 ($7,000 cash collected from
revenue less $6,000 paid on December 31 for interest). Therefore, the December 31,
2015 cash balance is $2,000 (the December 31, 2014 $1,000 cash balance plus the
$1,000 2015 increase). Since all income is retained in the business, retained earnings
amounts to the 2014 ending balance plus the 2015 net income ($1,000 + $1,000 =
$2,000). The only cash flows are those for the revenue collected and interest paid.
Years 2016 and 2017
Use these years as an in-class assignment for students to complete.
Year 2018
Students may need some help with this year. Revenue and expenses are the same
as in previous years. However, the land was sold and the bond liability repaid on
December 31, 2018. These events affect the balance sheet and the statement of cash
flows. The land and the bond liability will no longer appear on the balance sheet.
The operating activities section of the statement of cash flows will report the $7,000
inflow from customers and the $6,000 outflow for the payment of interest. The
investing activities section will report a $50,000 inflow from the sale of land. Also,
the financing activities section will report a $50,000 outflow for the repayment of the
bonds. The net change in cash is a $1,000 increase ($7,000 − $6,000 + $50,000 −
$50,000).
VIII. Time considerations and homework assignments. Completing Demonstration
Problems 7-1 and 7-2 should require approximately one hour of class time. Have the