Академический Документы
Профессиональный Документы
Культура Документы
Cash.......................................................................................................................................................................
$ 12,000
Bank loan...........................................................................................
$ 40,000
Inventory...............................................................................................................................................................
95,000
Owners Equity
Other assets...........................................................................................................................................................
13,000
Owners equity...............................................................................
80,000
Total liabilities and
Total assets............................................................................................................................................................
$120,000
owners equity...................................................................................
$120,000
Anthony/Hawkins/Merchant
Problem 1-2
The missing numbers are:
Year 1
Noncurrent assets...........................................................................................................................................................................
$410,976
Noncurrent liabilities......................................................................................................................................................................
240,518
Year 2
Current assets.................................................................................................................................................................................
$ 90,442
Total assets.....................................................................................................................................................................................
288,456
Noncurrent liabilities......................................................................................................................................................................
78,585
Year 3
Total assets.....................................................................................................................................................................................
$247,135
Current liabilities............................................................................................................................................................................
15,583
Total liabilities and owners equity................................................................................................................................................
247,135
Year 4
Current assets.................................................................................................................................................................................
$ 69,090
Current liabilities............................................................................................................................................................................
17,539
2007 McGraw-Hill/Irwin
Chapter 1
Problem 1-3
The missing numbers are:
Year 1
Gross margin.....................................................................................................................................................................
$9,000
Tax expense.......................................................................................................................................................................
1,120
Year 2
Sales..................................................................................................................................................................................
$11,968
Profit before taxes..............................................................................................................................................................
2,547
Year 3
Year 1
Year 2
Year 3
Average
Sales..................................................................................................................................................................................
100.0%
100.0%
100.0%
100.0%
Gross margin.....................................................................................................................................................................
75.0
75.0
75.0
75.0%
Profit before
taxes...................................................................................................................................................................................
23.3
21.3
20.5
21.7%
Net income........................................................................................................................................................................
14.0
12.8
12.2
13.0%
Tax rate..............................................................................................................................................................................
40.0
40.0
40.0
40.0
Year 4
Sales..................................................................................................................................................................................
$10,000
Cost of goods sold.............................................................................................................................................................
2,500
Gross margin (75% of sales)..............................................................................................................................................
$ 7,500
Other expenses...................................................................................................................................................................
5,330
Profit before taxes (21.7% of sales)...................................................................................................................................
$ 2,170
Tax expense.......................................................................................................................................................................
870
Net income (13% of sales).................................................................................................................................................
$ 1,300
The basic accounting equation used is:
Problem 1-4
Anthony/Hawkins/Merchant
ACME CONSULTING
BALANCE SHEET AS OF JULY 31, ----.
Assets
Liabilities and Owners Equity
Cash...............................................................................................................................................................................................
$12,750
Accounts payable.........................................................................................
$ 700
Accounts receivable.......................................................................................................................................................................
4,000
Supplies inventory..........................................................................................................................................................................
800
______
Current assets...........................................................................................................................................................................
17,550
Current liabilities..........................................................................................
700
Equipment......................................................................................................................................................................................
7,000
Owners equity.............................................................................................
23,850
Total liabilities
Total assets.....................................................................................................................................................................................
$24,550
and owners equity.......................................................................................
$24,550
ACME CONSULTING
INCOME STATEMENT JULY 1 - 31, ----.
Revenues..............................................................................................................................................................
$10,000
Expenses
Salaries.............................................................................................................................................................
4,500
Rent..................................................................................................................................................................
750
Utilities............................................................................................................................................................
500
Travel...............................................................................................................................................................
200
Supplies...........................................................................................................................................................
200
6,150
Net income..................................................................................................................................................
$ 3,850
ACME CONSULTING
CASH RECEIPTS AND DISBURSEMENTS, JULY 1 - 31, ----.
Receipts
4
2007 McGraw-Hill/Irwin
Chapter 1
Owners investment............................................................................................................................
$20,000
Cash sales............................................................................................................................................
5,000
Collection of accounts receivable........................................................................................................
1,000
Total receipts..................................................................................................................................
$26,000
Disbursements
Equipment purchase............................................................................................................................
$5,000
Supplies purchase................................................................................................................................
1,000
Salaries paid........................................................................................................................................
4,500
Payments to vendors...........................................................................................................................
1,500
Rent paid.............................................................................................................................................
750
Utilities paid........................................................................................................................................
500
Total disbursements........................................................................................................................
$13,250
Increase in cash..............................................................................................................................
$12,750
The change in this cash account includes the owners investment, which is not an income statement item.
The income statement includes revenues and expenses that have not yet been received in cash or paid in
cash. The cash paid to purchase the equipment is not reflected in the income statement. This problem
illustrates several important points that managers should understand. These are:
a. Every transaction involves at least two accounts.
b. Net income is not equivalent to the net change in the cash account during an accounting period.
c. Cash is influenced by both balance sheet and income statement events.
d. The basic accounting equation (Assets = Liabilities + Owners equity) can be used to capture,
illustrate, and explain the accounting consequences of many (but not all) transactions and events that
involve a company.
The cash receipts - disbursements display is used since it would be premature to introduce the cash flow
statement display at this point in the course.
Problem 1-5
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
Cash
+ $25,000
500
Accounts
+ Receivable
Supplies
+ Inventory
+ Equipment
+
+
-
500
750
3,000
2,000
5,000
+
+
$8,000
Accounts
Payable
+
Owners
Equity
+ $25,000
500
Investment
Rent
750
3,000
10,000
Advertising
Salaries
Commissions
100
1,000
$8,000
$500
$8,000
-
5,000
1,000
100
Expenses
Anthony/Hawkins/Merchant
Cash...................................................................................................................................................................................
$17,250
Accounts payable........................................................................................
$ 4,000
Accounts receivable...........................................................................................................................................................
8,000
Current liabilities....................................................................................
4,000
Supplies inventory.............................................................................................................................................................
400
Owners equity...........................................................................................
29,650
Current assets................................................................................................................................................................
25,650
Equipment.........................................................................................................................................................................
$ 8,000
______
Total liabilities
Total Assets.............................................................................................................................................................
$33,650
and owners equity............................................................................
$33,650
Disbursements
Paid rent..............................................................................................................................................................
$ 500
Bought supplies..................................................................................................................................................
500
Bought advertising..............................................................................................................................................
750
Paid salaries
3,000
..................................................................................
............................................................................................................................................................................
Paid vendors.......................................................................................................................................................
5,000
Total disbursements......................................................................................................................................
$ 9,750
Increase in cash...............................................................................................................................................
$17,250
See Problem 1-4 for why change in cash account and the months income are not the same.
The problems purpose and lessons for managers are similar to those in Problem 1-4.
2007 McGraw-Hill/Irwin
Chapter 1