Академический Документы
Профессиональный Документы
Культура Документы
1-1
8. The land should be recorded at $5,000. The cost principle states that assets should be recorded at
their historical cost.
9. The going concern assumption assumes that the entity will remain in business for the foreseeable
future and long enough to use existing resources for their intended purpose.
10. The faithful representation concept states that accounting information should be complete,
neutral, and free from material error.
11. The monetary unit assumption states that items on the financial statements should be measured in
terms of a monetary unit.
12. The IASB is the organization that develops and creates IFRS which are a set of global
accounting standards that would be used around the world.
13. Assets = Liabilities + Equity. Assets are economic resources that are expected to benefit the
business in the future. They are things of value that a business owns or has control of.
Liabilities are debts that are owed to creditors. They are one source of claims against assets.
Equity is the other source of claims against assets. Equity is the owners claim against assets and
is the amount of assets that is left over after the company has paid its liabilities. It represents the
net worth of the company.
14. Equity increases with owner contributions and revenues. Equity decreases with expenses and
owner withdrawals.
15. Revenues Expenses = Net Income. Revenues are earnings resulting from delivering goods or
services to customers. Expenses are the cost of selling goods or service.
16. Step 1: Identify the accounts and the account type. Step 2: Decide if each account increases or
decreases. Step 3: Determine if the accounting equation is in balance.
17. Income Statement Shows the difference between an entitys revenues and expenses and reports
the net income or net loss for a specific period.
Statement of Owners Equity Shows the changes in the owners capital account for a specific
period.
Balance Sheet Shows the assets, liabilities, and owners equity of the business as of a specific
date.
Statement of Cash Flows Shows a businesss cash receipts and cash payments for a specific
period.
18. Return on Assets = Net income / Average total assets. ROA measures how profitably a company
uses its assets.
1-2
Short Exercises
S1-1
a.
b.
c.
d.
FA
FA
FA
MA
e. MA
f. FA
g. MA
h. FA
S1-2
The Financial Accounting Standards Board governs the majority of guidelines, called Generally
Accepted Accounting Principles (GAAP), that the CPA will use to prepare financial statements for
Wholly Shirts.
S1-3
Chloes needs will best be met by organizing a corporation since a corporation has an unlimited life
and is a separate tax entity. In addition, the owners (stockholders) have limited liability. Chloe could
also consider a limited liability company (LLC) as an option.
S1-4
Advantages:
1. Easy to organize.
2. Unification of ownership and management.
Disadvantages:
1. The owner pays taxes since it is not a separate tax entity.
2. No continuous life or transferability of ownership.
3. Unlimited liability of owner.
S1-5
a. The economic entity assumption
b. The cost principle.
c. The monetary unit assumption.
d. The going concern assumption.
1-3
S1-6
Requirement 1
Hill Country Handyman Services has equity of $4,260.
Assets
$12,500
$12,500
=
=
=
Liabilities
$8,240
$8,240
+
+
+
Equity
?
$4,260
+
+
+
Equity
$4,260 $1,890
$2,370
Requirement 2
Hill Country Handyman Services has liabilities of $13,330.
Assets
$12,500 + $3,200
$15,700
=
=
=
Liabilities
?
$13,330
S1-7
Requirement 1
Assets
$45,80
0
$45,80
0
Liabilitie
s
Equity
$15,230
Owner'
s
Owner's
Capital Withdrawals +
+ $28,700
$7,000
+
$15,230
+ $28,700
$7,000
Revenue
s
$10,890
Expense
s
?
$10,890
$2,020
Requirement 2
Jacobs Overhead Doors reported net income of $8,870. Net Income = Revenues ($10,890)
Expenses ($2,020)
S1-8
a. L
b. A
c. E
d. A
e. E
S1-9
f. E
g. A
h. E
i. A
j. E
1-5
S1-10
a.
b.
c.
d.
e.
f.
g.
h.
i.
S1-11
a. B
b. B
c. OE, B
d. B
e. I
f. I
g. B
h. OE
i. B
j. I
S1-12
ELEGANT ARRANGEMENTS
Income Statement
Year Ended December 31, 2014
Revenue:
Service Revenue
Expenses:
Salaries Expense
Rent Expense
Insurance Expense
Utilities Expense
Total Expenses
Net Income
1-6
$ 74,000
$ 42,000
13,000
4,000
1,100
60,100
$ 13,900
S1-13
ELEGANT ARRANGEMENTS
Statement of Owners Equity
Year Ended December 31, 2014
Rose, Capital, January 1, 2014
Owner contribution
Net income for the year
$ 10,500
0
13,900
24,400
(3,900)
$ 20,500
Owner withdrawals
Rose, Capital, December 31, 2014
S1-14
ELEGANT ARRANGEMENTS
Balance Sheet
December 31, 2014
Assets
Cash
Accounts Receivable
Office Supplies
Equipment
Total Assets
1-7
Liabilities
$ 4,700 Accounts Payable
5,500
2,100
Owners Equity
15,000 Rose, Capital
$ 27,300 Total Liabilities and Owners Equity
6,800
20,500
$ 27,300
S1-15
MAIN STREET HOMES
Statement of Cash Flows
Month Ended July 31, 2014
Cash flows from operating activities:
Receipts:
Collections from customers
Payments:
For rent
For salaries
For utilities
Net cash provided by operating activities
Cash flows from investing activities:
Purchase of equipment
Net cash used by investing activities
Cash flows from financing activities:
Owner contribution
Owner withdrawals
Net cash provided by financing activities
Net increase in cash
Cash balance, July 1, 2014
Cash balance, July 31, 2014
$ 20,000
$
(3,000)
(2,100)
(1,500)
(10,750)
(10,750)
8,000
(5,250)
S1-16
Return on assets
1-8
=
=
=
=
(6,600)
13,400
2,750
5,400
12,500
$ 17,900
Exercises
E1-17
a.
b.
c.
d.
E
I
E
E
e.
f.
g.
h.
E
I
I
E
E1-18
1.
2.
3.
4.
5.
d
e
g
a
i
6. f
7. b
8. c
9. j
10. h
E1-19
1.
2.
3.
4.
5.
6.
e
a
i
f
j
b
7. d
8. c
9. g
10. h
11. k
E1-20
Assets
$ 74,000
75,000
100,000
Liabilities
$ 24,000
43,000
53,000
Equity
$ 50,000
32,000
47,000
E1-21
a.
Owners equity, May 31, 2014 ($177,000 $122,000)
Owner contribution
Net income for the month
Owner withdrawals
Owners equity, June 30, 2014 ($213,000 $144,000)
1-9
$ 55,000
6,000
8,000
69,000
0
$ 69,000
b.
$ 55,000
0
24,000
79,000
(10,000)
$ 69,000
c.
$ 55,000
18,000
16,000
89,000
(20,000)
$ 69,000
E1-22
Requirement 1
Beginning of 2014
End of 2014
Assets
$19,000
$19,000
=
=
=
Liabilities
$9,000
$9,000
+
+
+
Equity
?
$10,000
$27,000
$27,000
=
=
$13,000
$13,000
+
+
?
$14,000
Expenses
$14,000
=
=
Net Income
$7,000
Requirement 2
Serenity Creek Spas equity increased by $7,000 ($16,000 - $9,000) or the amount of the net income.
Beginning of 2014
Ending of 2014
1-10
Assets
$23,000
$23,000
= Liabilities +
= $14,000 +
= $14,000 +
$30,000
$30,000
=
=
$14,000
$14,000
Equity
?
$9,000
+
?
+ $16,000
E1-24
Requirement 1
Assets
$45,000
$55,000
Beginning of 2014
Ending of 2014
Liabilities
$29,000
$38,000
=
=
=
Equity
$16,000
$17,000
Owners equity:
Capital, Beginning balance
Plus: Contribution by the owner
Plus: Revenues
Less: Expenses
Less: Owner withdrawals
Capital, Ending balance
$ 16,000
0
242,000
(222,000)
(19,000)
$ 17,000
Requirement 2
Felix Company earned net income of $20,000.
Revenue
$242,000
Expenses
$222,000
=
=
Net Income
$20,000
E1-25
Student responses will vary. Examples include:
a. Cash purchase of office supplies.
b. Owner withdrew cash from the business.
c. Paid cash on accounts payable.
d. Received cash for services provided.
e. Borrowed cash from the bank.
E1-26
a. Increase asset (Cash); Increase equity (Viviani, Capital)
b. Increase asset (Accounts Receivable); Increase equity (Rental Revenue)
c. Increase asset (Office Furniture); Increase liability (Accounts Payable)
d. Increase asset (Cash); Decrease asset (Accounts Receivable)
e. Decrease asset (Cash); Decrease liability (Accounts Payable)
f. Increase asset (Cash); Increase equity (Rental Revenue)
g. Decrease asset (Cash); Decrease equity (Office Rent Expense)
h. Decrease asset (Cash); Increase asset (Office Supplies).
1-11
E1-27
a. Increase asset (Cash); Increase equity (Shane, Capital)
b. Increase asset (Land); Decrease asset (Cash)
c. Decrease asset (Cash); Decrease liability (Accounts Payable)
d. Increase asset (Equipment); Increase liability (Notes Payable)
e. Increase asset (Accounts Receivable); Increase equity (Service Revenue)
f. Increase liability (Salaries Payable); Decrease equity (Salaries Expense)
g. Increase asset (Cash); Decrease asset (Accounts Receivable)
h. Increase asset (Cash); Increase liability (Notes Payable)
i. Decrease asset (Cash); Decrease equity (Shane, Withdrawals)
j. Increase liability (Accounts Payable); Decrease equity (Utility Expense)
E1-28
Transaction Descriptions:
1. Contribution of cash by the owner
2. Earned revenue on account
3. Purchased equipment on account
4. Collected cash on account
5. Cash purchase of equipment
6. Paid cash on account
7. Earned revenue and received cash
8. Paid cash for salaries expense
1-12
E1-29
Date
July 6
Bal.
9
Bal.
12
Bal.
15
Bal.
20
Bal.
31
Bal.
31
Bal.
Cash
+
+55,000
$55,000
46,000
$ 9,000
+
$ 9,000+
$ 9,000+
2,600
$ 6,400+
+8,000
$14,400+
1,100
$13,300+
Assets
Medical
Supplies +
=
Land
+46,000
$46,000
+
+1,800
$1,800
+ $46,000
$1,800
+ $46,000
=
=
=
=
=
=
=
=
$1,800
+ $46,000 =
=
$1,800
+ $46,000 =
=
$1,800
+
$46,000
=
Liabilities
Accounts
Payable
+
+
+
Smith,
Capital
+55,000
$55,000
$55,000
+1,800
$1,800
$55,000
$1,800
$55,000
$1,800
$55,000
$1,800
1,100
$ 700
$55,000
$55,000
Smith,
Withdrawal
Equity
Service
Salaries
Rent
+ Revenue Expense Expense
Utilities
Expense
1,600
$1,600
900
$900
100
$100
+8,000
$8,000
$1,600
$900
$100
$8,000
$1,600
$900
$100
E1-30
Requirement 1
a. Income statement
b. Statement of owners equity
c. Balance sheet
d. Statement of cash flows
Requirement 2
Yes, the financial statements should be prepared in the order listed above in Requirement 1.
Requirement 3
Income statement:
a. The header includes the name of the business, the title of the statement, and the time period. An
income statement always represents a period of time, for example, a month or a year.
b. The revenue accounts are always listed first and then subtotaled if necessary.
c. Each expense account is listed separately from largest to smallest and then subtotaled if
necessary.
d. Net income is calculated as total revenues minus total expenses.
Statement of owners equity:
a. The header includes the name of the business, the title of the statement, and the time period. A
statement of owners equity always represents a period of time, for example, a month or a year.
b. The beginning capital is listed first and will always be the ending capital from the previous time
period.
c. The owners contribution and net income are added to the beginning capital.
d. The owners withdrawals are subtracted from capital. If there had been a net loss, this would
also be subtracted.
Balance sheet:
a. The header includes the name of the business and the title of the statement but the date is
different. The balance sheet shows the date as a specific date and not a period of time.
b.
Each asset account is listed separately and then totaled. Cash is always listed first.
c. Liabilities are listed separately and then totaled. Liabilities that are to be paid first are listed first.
d. The owners equity is taken directly from the statement of owners equity.
e. The balance sheet must always balance: Assets = Liabilities + Equity.
Statement of cash flows:
a. The header includes the name of the business, the title of the statement, and the time period. A
statement of cash flows always represents a period of time, for example, a month or a year.
b.
Each dollar amount is calculated by evaluating the cash column on the transaction detail.
c. Operating activities involve cash receipts for services provided and cash payments for expenses
paid.
d. Investing activities include the purchase and sale of land and equipment for cash.
e. Financing activities include cash contributions by the owner and owner withdrawals of cash.
f. The ending cash balance must match the cash balance on the balance sheet.
E1-31
Requirement 1
WILSON TOWING SERVICE
Income Statement
Month Ended June 30, 2014
Revenue:
Service Revenue
Expenses:
Salaries Expense
Rent Expense
Total Expenses
Net Income
$ 11,200
$ 1,900
550
2,450
$ 8,750
Requirement 2
The income statement reports revenues and expenses for a period of time.
E1-32
Requirement 1
WILSON TOWING SERVICE
Statement of Owners Equity
Month Ended June 30, 2014
Wilson, Capital, June 1, 2014
Owner contribution
Net income for the month
Owner withdrawals
Wilson, Capital, June 30, 2014
$ 2,950
2,000
8,750
13,700
(1,000)
$ 12,700
Requirement 2
The statement of owners equity reports the changes in capital for a business entity during a time period.
E1-33
Requirement 1
WILSON TOWING SERVICE
Balance Sheet
June 30, 2014
Assets
Cash
Accounts Receivable
Office Supplies
Equipment
Total Assets
Liabilities
$ 1,900 Accounts Payable
6,200 Notes Payable
900 Total Liabilities
13,600
Owners Equity
Wilson, Capital
$ 22,600 Total Liabilities and Owners Equity
3,000
6,900
9,900
12,700
$ 22,600
Requirement 2
The Balance Sheet reports on an entitys assets, liabilities, and owners equity as of a specific date.
E1-34
DAVIS DESIGN STUDIO
Income Statement
Year Ended December 31, 2014
Revenue:
Service Revenue
Expenses:
Salaries Expense
Rent Expense
Utilities Expense
Miscellaneous Expense
Property Tax Expense
Total Expenses
Net Income
$ 158,300
$ 65,000
23,000
6,900
4,200
1,500
100,600
$ 57,700
E1-35
DAVIS DESIGN STUDIO
Statement of Owners Equity
Year Ended December 31, 2014
Davis, Capital, January 1, 2014
Owner contribution
Net income for the year
$ 33,300
15,000
57,700
106,000
(54,400)
$ 51,600
Owner withdrawals
Davis, Capital, December 31, 2014
E1-36
DAVIS DESIGN STUDIO
Balance Sheet
December 31, 2014
Assets
Cash
Accounts Receivable
Office Supplies
Office Furniture
Total Assets
E1-37
a. F +
b. O
c. X
d. F
e. O +
f. I
g. O
h. X
i. O
j. X
Liabilities
$ 3,600 Accounts Payable
8,600 Notes Payable
4,500 Total Liabilities
49,000
Owners Equity
Davis, Capital
$ 65,700 Total Liabilities and Owners Equity
3,200
10,900
14,100
51,600
$ 65,700
E1-38
JAVA FOOD EQUIPMENT COMPANY
Statement of Cash Flows
Month Ended February 28, 2014
Cash flows from operating activities:
Receipts:
Collections from customers
Payments:
For rent
For salaries
For utilities
Net cash provided by operating activities
Cash flows from investing activities:
Purchase of land
Net cash used by investing activities
Cash flows from financing activities:
Owner contributions
Owner withdrawals
Net cash provided by financing activities
Net decrease in cash
Cash balance, February 1, 2014
Cash balance, February 28, 2014
$
$ (1,000)
(800)
(250)
4,000
(2,050)
1,950
(15,000)
(15,00
0
)
10,00
0
(2,000)
8,000
(5,050)
13,750
$ 8,700
E1-39
Average total assets = (Beginning total assets + ending total assets) / 2
Beginning total assets = $35,000 + $28,000 + $150,000 + $2,600 + $20,000 + $4,400 = $240,000
Ending total assets = $55,000 + $50,000 + $150,000 + $18,800 + $45,000 + $1,200 = $320,000
Average total assets = ($240,000 + $320,000) / 2 = $280,000
ROA = Net income / Average total assets
ROA = $35,000 / $280,000 = 0.125 = 12.5%
Problems (Group A)
P1-40A
Bal.
(a)
Bal.
(b)
Bal.
(c)
Bal.
(d)
Bal.
(e)
Bal.
(f)
Bal.
(g)
Bal.
(h)
Bal.
Cash
$2,300
+13,000
$15,300
+900
$16,200
8,000
$8,200
Assets
Accounts
+
Receivable
$3,000
$3,000
$3,000
$3,000
$8,200
+2,300
$10,500
1,600
$8,900
$8,900
1,800
$7,100
+
+
$3,000
2,300
$700
$700
+5,500
$6,200
$6,200
=
Office
Supplies
Land
$14,000
Liabilities
Accounts
Payable
$8,000
$14,000
$8,000
$14,000
$14,000
+600
$600
$14,000
$8,000
8,000
$0
+600
$600
$600
$14,000
$600
+
+
Crone,
Capital
$11,300
+13,000
$24,300
Crone,
Withdrawals
$24,300
$24,300
$900
$24,300
$900
$24,300
$600
$14,000
$600
$24,300
$600
$14,000
$600
$24,300
$1,600
$600
$14,000
$600
$24,300
Rent
Expense
Advertising
Expense
+900
$900
1,600
$1,600
Equity
Service
+
Revenue
$1,600
$900
+
+
$900
+5,500
$6,400
$6,400
1,200
$1,200
600
$600
P1-41A
Cash
1
2
Bal.
5
Bal.
9
Bal.
10
Bal.
15
Bal.
20
Bal.
25
Bal.
28
Bal.
28
Bal.
30
Bal.
31
Bal.
Assets
Accounts
Receivable
+21,000
+3,500
$24,500
200
$24,300
$24,300
$24,300
325
$23,975
300
$23,675
+2,000
$25,675
2,000
$23,675
1,250
$22,425
+1,800
$24,225
5,000
$19,225
+2,000
$2,000
=
+
Office
Supplies
Salaries
Advertising
Expense
Expense
+3,500
$3,500
$21,000
$3,500
+2,000
$5,500
$21,000
$5,500
300
$300
$21,000
$5,500
$300
325
$325
$21,000
$5,500
$300
$325
$21,000
$5,500
$300
$325
$300
$200
=
=
$2,000
$200
$2,000
2,000
$
0
$200
$200
+300
$300
$300
300
$ 0
$21,000
$200
$21,000
$200
$21,000
$200
Utilities
Expense
$21,000
$200
Equity
Rent
Expense
Service
Revenue
$2,000
Turner,
Withdrawals
$21,000
+200
$200
$200
Turner,
Capital
+21,000
Liabilities
Accounts
Payable
$ 0
$21,000
$325
$325
$2,000
$300
$5,500
+1,800
$7,300
1,250
$1,250
$2,000
$300
$1,250
$325
$7,300
$2,000
$300
$1,250
$325
+
5,000
$5,000
$5,500
2,000
$2,000
P1-42A
Requirement 1
GATE CITY ANSWERING SERVICE
Income Statement
Year Ended December 31, 2014
Revenue:
Service Revenue
Expenses:
Salaries Expense
Advertising Expense
Rent Expense
Interest Expense
Property Tax Expense
Insurance Expense
Total Expenses
Net Income
$ 192,000
$ 65,000
15,000
13,000
7,000
2,600
2,500
105,100
$ 86,900
Requirement 2
GATE CITY ANSWERING SERVICE
Statement of Owners Equity
Year Ended December 31, 2014
Wayne, Capital, January 1, 2014
Owner contribution
Net income for the year
$ 54,000
28,000
86,900
168,900
(30,000)
$ 138,900
Owner withdrawals
Wayne, Capital, December 31, 2014
Requirement 3
GATE CITY ANSWERING SERVICE
Balance Sheet
December 31, 2014
Assets
Cash
Accounts Receivable
Office Supplies
Equipment
Building
Land
Total Assets
Liabilities
$
3,000
1,000
10,000
16,000
145,200
8,000
Accounts Payable
Notes Payable
Salaries Payable
Total Liabilities
$ 11,000
32,000
1,300
44,300
Owners Equity
Wayne, Capital
$ 183,200 Total Liabilities and Owners Equity
138,900
$ 183,200
P1-43A
Part a.
STUDIO PHOTOGRAPHY
Income Statement
Year Ended December 31, 2014
Revenue:
Service Revenue
Expenses:
Salaries Expense
Insurance Expense
Advertising Expense
Total Expenses
Net Income
$ 80,000
$ 25,000
8,000
3,000
36,000
$ 44,000
Part b.
STUDIO PHOTOGRAPHY
Statement of Owners Equity
Year Ended December 31, 2014
Ansel, Capital, January 1, 2014
Owner contribution
Net income for the year
$ 16,000
29,000
44,000
89,000
(13,000)
$ 76,000
Owner withdrawals
Ansel, Capital, December 31, 2014
Part c.
STUDIO PHOTOGRAPHY
Balance Sheet
December 31, 2014
Assets
Cash
Accounts Receivable
Equipment
Total Assets
Liabilities
$ 37,000 Accounts Payable
8,000 Notes Payable
50,000 Total Liabilities
Owners Equity
Ansel, Capital
$ 95,000 Total Liabilities and Owners Equity
7,000
12,000
19,000
76,000
$ 95,000
P1-44A
GREENER LANDSCAPING
Balance Sheet
November 30, 2014
Assets
Cash
Accounts Receivable
Office Supplies
Office Furniture
Land
Total assets
Liabilities
$ 4,900
2,200
600
6,100
34,200
$ 48,000
Accounts Payable
Notes Payable
Total Liabilities
Owners Equity
Tum, Capital
Total Liabilities and Owners Equity
2,700
24,200
26,900
21,100
$ 48,000
P1-45A
Requirement 1
Cash
5
6
Bal.
7
Bal.
10
Bal.
11
Bal.
12
Bal.
18
Bal.
25
Bal.
27
Bal.
Bal.
Assets
Accounts
Office
+
Receivable
Supplies
+50,000
100
$49,900
$49,900
+2,000
$51,900
200
$51,700
$51,700
1,500
$50,200
+17,000
$67,200
9,700
$57,500
1,000
$56,500
+
+
+17,000
$17,000
$17,000
17,000
$
0
=
+
Furniture
+100
$100
Liabilities
Accounts
Payable
+
+
Shore,
Capital
+50,000
$50,000
+9,700
$9,700
$50,000
Shore,
Withdrawals
$100
+9,700
$9,700
$100
$9,700
$9,700
$50,000
$100
$9,700
$9,700
$50,000
$100
$9,700
$9,700
$50,000
Equity
Service
Revenue
Rent
Expense
Utilities
Expense
+2,000
$2,000
$2,000
+17,000
$19,000
200
$200
$200
$200
$100
$9,700
$9,700
$50,000
$19,000
1,500
$1,500
$100
$9,700
$50,000
$19,000
$1,500
$200
$100
$9,700
$9,700
9,700
$
0
$50,000
$19,000
$1,500
$200
$19,000
$1,500
$200
$100
$9,700
$50,000
1,000
$1,000
P1-45A, cont.
Requirement 2a
ALEX SHORE, CPA
Income Statement
Month Ended February 28, 2014
Revenue:
Service Revenue
Expenses:
Rent Expense
Utilities Expense
Total Expenses
$ 19,000
$ 1,500
200
1,70
0
$ 17,300
Net Income
Requirement 2b
ALEX SHORE, CPA
Statement of Owners Equity
Month Ended February 28, 2014
Shore, Capital, February 1, 2014
Owner contribution
Net income for the month
0
50,000
17,300
$ 67,300
(1,000)
$ 66,300
Owner withdrawals
Shore, Capital, February 28, 2014
Requirement 2c
ALEX SHORE. CPA
Balance Sheet
February 28, 2014
Assets
Liabilities
Cash
Office Supplies
Furniture
$ 56,500
100
9,700
Total Assets
Shore, Capital
$66,300 Total Liabilities and Owners Equity
Owners Equity
66,300
$66,300
P1-46A
Requirement 1
Cash
3
5
Bal
.
7
Bal
.
9
Bal
.
15
Bal
.
23
Bal
.
28
Bal
.
30
Bal
.
31
Bal
.
31
Bal
.
Assets
Accounts
Office
+
Receivable
Supplies
+89,000
400
=
+
Compute
r
Liabilities
Accounts
Payable
+
+
Peters,
Capital
+89,000
Peters,
Withdrawals
Equity
Service
Revenue
Utilities
Expense
Miscellaneous
Expense
+400
+
$88,600
$400
=
+9,300
$88,600
+2,000
+
$400
$9,300
$89,000
$89,000
+9,300
=
$9,300
+2,000
+
$90,600
$90,600
+
$400
$9,300
$9,300
+120
$89,000
120
+
$400
$9,300
$9,420
$89,000
$2,000
+13,500
$0
$120
$9,300
$9,420
120
$89,000
$15,500
$0
$120
$9,300
$89,000
$15,500
$0
1,200
$120
$9,300
$9,300
$89,000
$15,500
$1,200
$120
$9,300
$9,300
$89,000
$15,500
$1,200
$120
$15,500
$1,200
$120
+13,500
$90,600
120
$13,500
$90,480
1,200
$13,500
$89,280
+3,000
$13,500
3,000
$92,280
2,000
$10,500
$90,280
+
+
+
$2,000
+
$400
+
$400
$9,300
+
$400
+
$400
2,000
$10,500
$400
$9,300
$9,300
$89,000
$2,000
P1-46A, cont.
Requirement 2a
ANGELA PETERS, ATTORNEY
Income Statement
Month Ended March 31, 2014
Revenue:
Service Revenue
Expenses:
Utilities Expense
Miscellaneous Expense
Total Expenses
Net Income
$ 15,500
$ 1,200
120
1,320
$ 14,180
Requirement 2b
ANGELA PETERS, ATTORNEY
Statement of Owners Equity
Month Ended March 31, 2014
Peters, Capital, March 1, 2014
Owner contribution
Net income for the month
$
0
89,000
14,180
103,180
(2,000)
$ 101,180
Owner withdrawals
Peters, Capital, March 31, 2014
Requirement 2c
ANGELA PETERS, ATTORNEY
Balance Sheet
March 31, 2014
Assets
Cash
Accounts Receivable
Office Supplies
Computer
Total Assets
Liabilities
$ 90,280 Accounts Payable
10,500
400
Owners Equity
9,300 Peters, Capital
$ 110,480 Total Liabilities and Owners Equity
9,300
101,180
$ 110,480
Problems Group B
P1-47B
Bal.
(a)
Bal.
(b)
Bal.
(c)
Bal.
(d)
Bal.
(e)
Bal.
(f)
Bal.
(g)
Bal.
(h)
Bal.
Cash
$2,100
+10,000
$12,100
+1,000
$13,100
6,000
$7,100
Assets
Accounts
Office
Receivabl +
Supplies
e
$2,000 +
Liabilities
Accounts
Payable
Land
$10,000
$6,000
Equity
Collins,
Capital
Collins,
Withdrawals
Service
Revenue
$2,000
$10,000
$6,000
$8,100
+10,000
$18,100
$2,000
$10,000
$18,100
+1,000
$1,000
$2,000
$18,100
$1,000
$18,100
$1,000
$18,100
$7,100
+500
$7,600
1,900
$5,700
$5,700
1,300
$4,400
$2,000
500
$1,500
$10,000
+700
$700
$10,000
$6,000
6,000
$0
+700
$700
$700
$10,000
$700
$1,000
$700
$10,000
$700
$18,100
$1,500
+5,800
$7,300
1,900
$1,900
$700
$10,000
$700
$18,100
$1,900
$1,000
+5,800
$6,800
$7,300
$700
$10,000
$700
$18,100
$1,900
$6,800
Rent
Expense
900
$900
Advertising
Expense
400
$400
P1-48B
Cash
1
2
Bal
.
5
Bal
.
9
Bal
.
10
Bal
.
15
Bal
.
20
Bal
.
25
Bal
.
28
Bal
.
28
Bal
.
30
Bal
.
31
Bal
.
Assets
Accounts
Receivable
=
+
Office
Supplies
Liabilities
Accounts
Payable
+
+
+30,000
+4,000
Taylor,
Capital
+30,000
Taylor,
Withdrawals
Equity
Rent
Expense
Utilities
Expense
Salaries
Expense
Advertising
Expense
+4,000
$34,000
100
$30,000
$4,000
$30,000
$4,000
+3,000
$30,000
$7,000
+100
$33,900
$100
$100
+3,000
$33,900
Service
Revenue
$3,000
+200
$3,000
$100
$200
200
$33,900
125
$30,000
$33,775
200
$3,000
$100
$200
200
$30,000
$7,000
$200
$125
$33,575
+3,000
$3,000
3,000
$100
$ 0
$30,000
$7,000
$200
$125
$36,575
1,500
$100
$30,000
$7,000
$200
$125
$7,000
$200
$200
$125
125
1,500
$35,075
1,050
$34,025
+2,800
$100
$30,000
$36,825
2,000
$100
$30,000
$34,825
$100
$30,000
$7,000
$1,500
1,050
+
$7,000
+2,800
$1,500
$200
$1,050
$125
$9,800
$1,500
$200
$1,050
$125
$9,800
$1,500
$200
$1,050
$125
2,000
+
$100
$ 0
$30,000
$2,000
P1-49B, cont.
Part a.
QUICK AND EZ DELIVERY
Income Statement
Year Ended December 31, 2014
Revenues:
Service Revenue
Expenses:
Salaries Expense
Advertising Expense
Rent Expense
Interest Expense
Property Tax Expense
Insurance Expense
Total Expenses
Net Income
$ 192,000
$ 69,000
17,000
13,000
6,000
2,900
2,000
109,900
$ 82,100
Part b.
QUICK AND EZ DELIVERY
Statement of Owners Equity
Year Ended December 31, 2014
Trott, Capital, January 1, 2014
Owner contribution
Net income for the year
$ 51,000
32,000
82,100
$ 165,100
(32,000)
$ 133,100
Owner withdrawals
Trott, Capital, December 31, 2014
Part c.
QUICK AND EZ DELIVERY
Balance Sheet
December 31, 2014
Assets
Cash
Accounts Receivable
Office Supplies
Equipment
Building
Land
Total Assets
6,000
1,700
8,000
17,000
137,900
7,000
$ 177,600
Liabilities
Accounts Payable
Notes Payable
Salaries Payable
Total Liabilities
Owners Equity
Trott, Capital
Total Liabilities and Owners Equity
$ 14,000
30,000
500
$ 44,500
133,100
$ 177,600
P1-50B
Requirement a
PHOTO GALLERY
Income Statement
Year Ended December 31, 2014
Revenues:
Service Revenue
Expenses:
Salaries Expense
Insurance Expense
Advertising Expense
Total Expenses
Net Income
$ 78,000
$ 21,000
9,000
2,000
32,000
$ 46,000
Requirement b
PHOTO GALLERY
Statement of Owners Equity
Year Ended December 31, 2014
Leibovitz, Capital, January 1, 2014
Owner contribution
Net income for the year
$ 17,000
35,000
46,000
98,000
(14,000)
$ 84,000
Owner withdrawals
Leibovitz, Capital, December 31,2014
Requirement c
PHOTO GALLERY
Balance Sheet
December 31, 2014
Assets
Cash
Accounts Receivable
Equipment
Total Assets
Liabilities
$ 26,000 Accounts Payable
6,000 Notes Payable
70,000 Total Liabilities
Owners Equity
Leibovitz, Capital
$ 102,000 Total Liabilities And Owners Equity
4,000
14,000
18,000
84,000
$ 102,000
P1-51B
OUTDOOR LIFE LANDSCAPING
Balance Sheet
July 31, 2014
Assets
Cash
Accounts Receivable
Office Supplies
Office Furniture
Land
Total Assets
Liabilities
$ 5,000 Accounts Payable
2,300 Notes Payable
800 Total Liabilities
5,200
28,400
Owners Equity
Kamp, Capital
$ 41,700 Total Liabilities and Owners Equity
2,800
26,400
29,200
12,500
$ 41,700
P1-52B
Cash
5
Bal.
6
Bal.
7
Bal.
10
Bal.
11
Bal.
12
Bal.
18
Bal.
25
Bal.
27
Bal.
28
Bal.
Assets
Accounts
Office
+
Receivable
Supplies
+31,000
$31,000
200
$30,800
$30,800
+3,000
$33,800
150
$33,650
$33,650 +
1,900
$31,750 +
+14,000
$45,750
9,500
$36,250
8,000
$28,250 +
=
+
+200
$200
$200 +
Office
Furniture
Liabilities
Accounts
Payable
+
+
=
+9,500
$9,500 =
+
+9,500
$9,500 +
Woody,
Woody,
Capital
Withdrawals
Equity
Service
+
Revenue
Utilities
Expense
$31,000
$31,000
+3,000
$3,000
$200 +
$9,500 =
$9,500 +
$31,000
$200 +
$9,500 =
$9,500 +
$31,000
+14,000
$14,000 +
$200 +
$9,500 =
$9,500 +
$31,000
$3,000
+14,000
$17,000
$14,000 +
14,000
$
0 +
$200 +
$9,500 =
$9,500 +
$31,000
$200 +
$9,500 =
$31,000
$200 +
$9,500 =
$9,500 +
9,500
$
0 +
$31,000
0 +
$200 +
$9,500 =
$31,000
0 +
Rent
Expense
+31,000
$31,000
150
$150
$150
$17,000
1,900
$1,900
$17,000
$1,900
$150
+
8,000
$8,000 +
$17,000
$1,900
$150
$17,000
$1,900
$150
$150
P1-52B, cont.
Requirement 2a
AARON WOODY, CPA
Income Statement
Month Ended February 28, 2014
Revenues:
Service Revenue
Expenses:
Rent Expense
Utilities Expense
Total Expenses
Net Income
$ 17,000
$ 1,900
150
2,050
$ 14,950
Requirement 2b
AARON WOODY, CPA
Statement of Owners Equity
Month Ended February 28, 2014
Woody, Capital, February 1, 2014
Owner contribution
Net income for the month
0
31,000
14,950
$ 45,950
(8,000)
$ 37,950
Owner withdrawals
Woody, Capital, February 28, 2014
Requirement 2c
AARON WOODY, CPA
Balance Sheet
February 28,2014
Assets
Liabilities
Cash
Office Supplies
Office Furniture
$ 28,250
200
9,500
Total Assets
Woody, Capital
$ 37,950 Total Liabilities and Owners Equity
Owners Equity
$ 37,950
$ 37,950
P1-53B
Requirement 1
Assets
Cash
3
5
Bal.
7
Bal.
9
Bal.
15
Bal.
23
Bal.
28
Bal.
30
Bal.
31
Bal.
31
Bal.
Accounts
+
Receivable
+109,000
900
$108,100
=
Office
Supplies
+900
$900
Computer
$108,100
+3,000
$111,100
$900
+9,200
$9,200
$900
$9,200
$111,100
$900
$9,200
$111,100
80
$111,020
1,900
$109,120
+4,000
$113,120
5,000
$108,120
+17,000
$17,000
$900
$9,200
$17,000
$900
$9,200
+
+
+
$17,000
4,000
$13,000
$13,000
Liabilities
Accounts
Payable
+
Griffin,
+
Capital
+109,000
$9,200
+80
$9,280
+ $109,000
+ $109,000
$9,280
80
$9,200
+ $109,000
+ $109,000
$9,200
$9,200
+ $109,000
$900
$9,200
$9,200
+ $109,000
$9,200
Utility
Expense
Misc.
Expense
+ $109,000
$900
$900
Equity
Service
+
Revenue
+ $109,000
+9,200
$9,200
Griffin,
Withdrawals
$9,200
+ $109,000
5,000
$5,000
+3,000
$3,000
80
$80
$3,000
+17,000
$20,000
$80
$20,000
$80
$80
$20,000
1,900
$1,900
$20,000
$1,900
$80
$20,000
$1,900
$80
P1-53B, cont.
Requirement 2a
AIMEE GRIFFIN, ATTORNEY
Income Statement
Month Ended December 31, 2014
Revenues:
Service Revenue
Expenses:
Utility Expense
Miscellaneous Expense
Total Expenses
Net Income
$ 20,000
$ 1,900
80
1,980
$ 18,020
Requirement 2b
AIMEE GRIFFIN, ATTORNEY
Statement of Owners Equity
Month Ended December 31, 2014
Griffin, Capital, December 1, 2014
Owner contribution
Net income for the month
0
109,000
18,020
$ 127,020
(5,000)
$ 122,020
Owner withdrawals
Griffin, Capital, December 31, 2014
Requirement 2c
AIMEE GRIFFIN, ATTORNEY
Balance Sheet
December 31, 2014
Assets
Cash
Accounts Receivable
Office Supplies
Computer
Total Assets
Liabilities
$ 108,120 Accounts Payable
13,000
900
Owners Equity
9,200 Griffin, Capital
$ 131,220 Total Liabilities and Owners Equity
9,200
122,020
$ 131,220
Continuing Problem
P1-54 Requirement 1
Assets
Cash
(1)
(2)
Bal.
(3)
Bal.
(4)
Bal.
(5)
Bal.
(9)
Bal.
(12)
Bal.
(18)
Bal.
(21)
Bal.
(26)
Bal.
(28)
Bal.
(30)
Bal.
Accounts
Receivable
=
Office
Supplies
+18,000
550
$17,450
1,800
$15,650
Equipment
Furniture
Accounts
Payable
+
Unearne
d
Revenue
Equity
Davis,
Capital
Davis,
Withdrawals
Service
Revenue
Rent
Expense
Utilities
Expense
+18,000
=
+
$15,650
$15,650
$15,650
250
$15,400
+1,100
$16,500
+ 1,400
$17,900
400
$17,500
+ 300
$17,800
1,400
$16,400
Liabilities
+900
$900
+1,800
$1,800
$1,800
+4,200
$4,200
$1,800
$4,200
=
=
+4,200
$4,200
+900
$5,100
$18,000
550
$550
$18,000
$550
$18,000
$550
$18,000
$550
$550
$550
250
$250
$550
$250
+1,500
$1,500
$900
$1,800
$4,200
$5,100
$18,000
$1,500
$900
$1,800
$4,200
$5,100
$18,000
$1,500
$900
$1,800
$4,200
$5,100
$250
$2,600
$550
$250
$2,600
$550
$250
$2,600
$550
$250
$4,700
$1,400
$18,000
$1,500
300
$1,200
$900
$1,800
$4,200
$900
$1,800
$4,200
$4,200
$550
$18,000
$4,200
$1,800
$2,600
$1,400
$1,800
$900
$18,000
$900
$1,200
$18,000
$5,100
400
$4,700
$1,500
$1,500
+1,100
$2,600
+1,400
$1,400
$4,700
$1,400
+1,500
$1,500
$18,000
1,400
$1,400
P1-54, cont.
Requirement 2
DAVIS CONSULTING
Income Statement
Month Ended December 31, 2014
Revenue:
Service Revenue
Expenses:
Rent Expense
Utilities Expense
Total Expense
Net Income
$ 2,600
$ 550
250
800
$ 1,800
Requirement 3
DAVIS CONSULTING
Statement of Owners Equity
Month Ended December 31, 2014
Davis, Capital, December 1, 2014
Owner contribution
Net income for the month
0
18,000
1,800
$ 19,800
(1,400)
$ 18,400
Owner withdrawals
Davis, Capital, December 31, 2014
Requirement 4
DAVIS CONSULTING
Balance Sheet
December 31, 2014
Assets
Cash
Accounts Receivable
Office Supplies
Equipment
Furniture
Total Assets
Liabilities
$ 16,400 Accounts Payable
1,200 Unearned Revenue
900 Total Liabilities
1,800
4,200
Owners Equity
Davis, Capital
$ 24,500 Total Liabilities and Owners Equity
Requirement 5
Average total assets = ($0 + $24,500) / 2 = $12,250
Return on assets = Net income / Average total assets = $1,800 / $12,250 = 0.147 = 14.7%
$ 4,700
1,400
$ 6,100
18,400
$ 24,500
Critical Thinking
Decision Case 1-1
Requirement 1
Greg's
Requirement 2
Greg's
Requirement 3
Sals
Requirement 4
Gregs
Requirement 5
Sals
Requirement 6
This question is opinion based. More profit is good, which means Sals has the advantage. Gregs also owes
more to creditors which is risky. Sals has much more equity, which minimizes risk.
Requirement 7
Sals looks financially better, because Sal earned more net income on less total revenue.
Sal also owes less to creditors and has more equity.
Computer
Kitchen Equipment
Furniture
Building ($80,000 + $50,000)
Total Assets
Liabilities
$
38,
00
0
2,000
10,000
20,000
130,000
$
20
0,0
00
Owners Equity
Guerrera, Capital
Total Liabilities and Owners
Equity
$
10
0,0
00
100,000
$
20
0,0
00
Requirement 3
Assets
=
$7,360.4
=
(shown in millions)
Liabilities
$2,973.1
+
+
Equity
$4,387.3
Requirement 4
$11,700.4 (in millions) for year ended October 2, 2011
This is an increase of $993 (in millions) over 2010. ($11,700.4 $10,707.4)
Requirement 5
$1,245.7 (in millions) in 2011
$945.6 (in millions) in 2010
2011 was better than 2010.
Requirement 6
Average total assets =($6,385.9+ $7,360.4) / 2 = $6,873.2 (rounded)
Return on assets = $1,245.7 / $6,873.2 = 0.181 = 18.1%
Requirement 7
Starbucks Corporation's return on assets (18.1%) was significantly higher than Green Mountain Coffee
Roasters, Inc. (8.7%).
$ 10,000
$ 2,000
400
300
100
2,800
$ 7,200
0
30,000
7,200
37,200
(2,000)
$ 35,200
Owner withdrawal
Last name, Capital, January 31, 20XX
Liabilities
$ 1,500 Accounts Payable
200
25,000
Owners Equity
9,500 Last name, Capital
$ 36,200 Total Liabilities And Owners Equity
1,000
35,200
$ 36,200
$ 300,000
50,000
$ 350,000
$ 100,000
50,000
20,000
15,000
10,000
3,000
2,000
200,000
$ 150,000
CONCERT ENTERPRISES
Statement of Owners Equity
Three Months Ended June 30, 20XX
Last name, Capital, April 1, 20XX
Owner contribution
Net income for quarter
Owner withdrawal
Last name, Capital, June 30, 20XX
0
1,000
150,000
151,000
(10,000)
$ 141,000
Liabilities
$ 136,000 Accounts Payable
8,000
4,000
Owners Equity
Last Name, Capital
$ 148,000 Total Liabilities And Owners Equity
7,000
141,000
$ 148,000
Requirement 4
We evaluate the success of the business by considering its:
Net income or net loss for the period, as reported on the income statement
Financial position at the end of the period, as reported on the balance sheet
A profitable business that should continue is one that shows net income for the period, assets exceeding
liabilities, and positive cash flow.