California State University, Sacramento
[pic] | | | | | |
The Hay and Barnabas Company:
Adjustments and classification of financial statement items:
Part A.
|Assets |= |Liabilities |+ |Shareholders’ Equity |
|a. (70,000) accumulated | | | |(70,000) depreciation expense |
|depreciation | | | | |
|—equipment | | | | |
| | | | | |
|b. | |+20,000 interest | |(20,000) interest expense |
| | |payable | | |
| | | | | |
|c. (23,000) prepaid | | | |(23,000) insurance expense |
|insurance | | | | |
| | | | | |
|d. (35,000) prepaid rent | | | |(35,000) rent expense |
| | | | | |
|e. | |+28,000 salaries | |(28,000) salary expense |
| | |payable | | |
Part B.
|1. |Cash paid employees for salaries and wages |Statement of cash flows |
| | | |
|2. |Cash collected from sales customers |Statement of cash flows |
| | | |
|3. |Bonds Payable |Long-term assets |
| | | |
|4. |Cash |Current assets |
| | | |
|5. |Common Stock |Shareholders’ equity |
| | | |
|6. |Equipment |Long-term assets |
| | | |
|7. |Prepaid Insurance |Current assets |
| | | |
|8. |Inventory |Current assets |
| | | |
|9. |Prepaid Rent |Current assets |
| | | |
|10. |Retained Earnings |Shareholders’ equity |
| | | |
|11. |Salaries and Wages Expense |Income statement |
| | | |
|12. |Sales |Income statement |
|[pic] | | | | |
Adam’s Apple Company:
Amounts for financial statements
|Prepaid insurance |$600 |
|Cleaning supplies |500 |
|Unearned service fees |2,000 |
|Notes payable |5,000 |
|Service fees |97,000 |
|Wages expense |75,900 |
|Truck rent expense |3,600 |
|Truck fuel expense |1,100 |
|Insurance expense |1,200 |
|Supplies expense |2,300 |
|Interest expense |150 |
|Interest payable |150 |
|Wages payable |900 |
|Prepaid rent—truck |300 |
Net Income: Service fees (revenue) minus the six expenses (wages, rent, fuel, insurance, supplies used, and interest) = $12,750.
|[pic] | | | | |
Panda Company transactions and financial statement balances
| |Assets |= |Liabilities |+ |Contributed |Retained |
| | | | | |Capital |Earnings |
|Beginning |$40,000 cash | |$17,000 | |$45,000 |$14,500 retained |
|balances |+ 16,500 | |accounts | |contributed |earnings |
| |accounts | |payable | |capital | |
| |receivable | | | | | |
| |+20,000 land | | | | | |
| | | | | | | |
|Jan. |+20,000 cash | | | |+20,000 | |
| | | | | |contributed | |
| | | | | |capital | |
| | | | | | | |
|Jan. |+17,000 | | | | | |
| |computer | | | | | |
| |(17,000) cash | | | | | |
| | | | | | | |
|Mar. |+10,000 cash | |+10,000 notes | | | |
| | | |payable | | | |
| | | | | | | |
|May |+2,400 prepaid | | | | | |
| |rent | | | | | |
| |(2,400) cash | | | | | |
| | | | | | | |
|June |(5,000) cash | | | | |(5,000) dividends |
| | | | | | | |
|July |+10,000 land | | | | | |
| |(10,000) cash | | | | | |
| | | | | | | |
|Aug. |(6,000) cash | |(6,000) | | | |
| | | |accounts | | | |
| | | |payable | | | |
| |+9,600 cash | |+9,600 | | | |
| | | |unearned | | | |
| | | |revenue | | | |
| | | | | | | |
|Sept. |+13,000 cash | | | | |(3,000) loss on |
| |(16,000) land | | | | |sale of land |
Panda Company transactions and financial statement balances
| |Assets |= |Liabilities |+ |Contributed |Retained |
| | | | | |Capital |Earnings |
|Oct. |+1,300 supplies | |+1,300 accounts | | | |
| | | |payable | | | |
| | | | | | | |
|Nov. |+20,000 | | | | | |
| |investment in | | | | | |
| |certificate of | | | | | |
| |deposit | | | | | |
| |(20,000) cash | | | | | |
| | | | | | | |
|Dec. |+40,000 A/R | | | | |+40,000 revenue |
| |+44,000 cash | | | | | |
| |(44,000) accounts | | | | | |
| |receivable | | | | | |
| | | |+6,000 accounts | | |(6,000) operating |
| | | |payable | | |expenses |
| | | |+2,300 salaries | | |(2,300) salary |
| | | |payable | | |expense |
| |(1,100) supplies | | | | |(1,100) supplies |
| | | | | | |expense |
| | | | | | | |
|1- |(5,000) accumulated | | | | |(5,000) depreciation |
| |depreciation —computer | | | | |expense |
| | | | | | | |
|2- | | |+1,000 interest | | |(1,000) interest |
| | | |payable | | |expense |
| | | | | | | |
|3- |(1,600) prepaid | | | | |(1,600) rent |
| |rent | | | | |expense |
| | | | | | | |
|4- | | |(4,000) unearned | | |+4,000 revenue |
| | | |revenue | | | |
| | | | | | | |
|5- |+200 interest | | | | |+200 interest |
| |receivable | | | | |revenue |
|Totals |$135,900 | |$37,200 | |$65,000 |$33,700 |
A. Interest expense = $1,000
B. Rent expense = $1,600
C. Supplies expense = $1,100
D. Revenue = 40,000 + 4,000 + 200 = $44,200
E. Expenses (excluding loss) = + 6,000 + 2,300 + 1,100 + 5,000
+ 1,000 + 1,600 = $17,000
F. Loss = $3,000
G. Net income = $24,200
H. Total liabilities = $37,200
I. Unearned revenue = $5,600
J. Interest payable = $1,000
K. Retained earnings = 14,500 + 24,200 – 5,000 = 33,700
L. Financing cash = +20,000 + 10,000 – 5,000 = $25,000
M. Investing cash = –17,000 – 10,000 + 13,000 – 20,000 = $(34,000)
N. Operating cash = –2,400 – 6,000 + 9,600 + 44,000 = $45,200
(total change in cash = $36,200)
|[pic] | | | | |
Ortega Company:
Transactions and financial statement balances
Part A.
|Assets |= |Liabilities |+ |Owners’ Equity |
|a. (70,000) accumulated | | | |(70,000) depreciation expense |
|depreciation— | | | | |
|equipment | | | | |
| | | | | |
|b. | |+40,000 interest | |(40,000) interest expense |
| | |payable | | |
| | | | | |
|c. (100,000) prepaid | | | |(100,000) insurance expense |
|insurance | | | | |
| | | | | |
|d. (70,000) prepaid rent | | | |(70,000) rent expense |
| | | | | |
|e. | |+58,000 salaries | |(58,000) salary expense |
| | |payable | | |
Part B.
a. Income statement—$100,000
b. Balance sheet—$770,000
c. Income statement—$386,000
d. Income statement—$70,000
e. Balance sheet—$40,000
................
................
In order to avoid copyright disputes, this page is only a partial summary.
To fulfill the demand for quickly locating and searching documents.
It is intelligent file search solution for home and business.
Related searches
- california state university system
- california state university second bachelor s
- california state university tuition
- california state university jobs
- california state university system schools
- california state university system wiki
- california state university application log in
- california state university campuses list
- california state university log in
- california state university application deadline
- california state university tuition fee
- california state university fees