ACCO2000_TAREA_3-2
pdf
keyboard_arrow_up
School
University of Puerto Rico *
*We aren’t endorsed by this school
Course
1000
Subject
Accounting
Date
Nov 24, 2024
Type
Pages
3
Uploaded by CaptainRainPrairieDog
ACCO2000: Fundamentos de la Gestión Contable y Financiera para el Empresario
3.2 Preparación de los estados financieros
Cuenta
DR
CR
DR
CR
DR
CR
Efectivo en Banco
11,569.52
$
11,569.52
$
Efectivo en Caja
300.00
$
300.00
$
Deposito de Renta
850.00
$
850.00
$
Inventario
5,707.98
$
5,707.98
$
Furn&Equip&Vehi
24,995.00
$
24,995.00
$
Accum Depreciation
8,331.67
$
8,331.67
$
Préstamo - Vehiculo
24,333.00
$
24,333.00
$
Capital de Dueño
4,800.00
$
4,800.00
$
Ventas Totales
113,403.25
$
113,403.25
$
Agua
1,872.00
$
1,872.00
$
Costo Bienes Vendidos
49,586.21
$
49,586.21
$
Depreciación
8,331.67
$
8,331.67
$
Electricidad
2,460.00
$
2,460.00
$
Gasolina
5,760.00
$
5,760.00
$
Intereses
4,093.68
$
4,093.68
$
Licencias y Permisos
2,092.02
$
2,092.02
$
Limpieza
962.00
$
962.00
$
Nómina
16,320.00
$
16,320.00
$
Renta
10,200.00
$
10,200.00
$
Seguro
1,789.00
$
1,789.00
$
Suplidos de Oficina
1,132.00
$
1,132.00
$
Taxes Nómina
2,846.84
$
2,846.84
$
Ingreso(Perdida) Neta
5,957.83
$
150,867.92
$
150,867.92
$
43,422.50
$
43,422.50
$
107,445.42
$
113,403.25
$
5,957.83
$
Trial Balance Ajustado
Estado de Situacion Financiera
Estado de Ingresos y Gastos
Neftali Álvarez Sánchez
ACCO2000: Fundamentos de la Gestión Contable y Financiera para el Empresario
3.2 Preparación de los estados financieros
ASSETS
Cash in Bank
11,569.52
$
Petty Cash
300.00
$
Inventory
5,707.98
$
Rent Deposit
850.00
$
Vehicle and Depreciable Assets
24,995.00
$
(Accummulated Depreciation)
(8,331.67)
$
TOTAL ASSETS
35,090.83
$
LIABILITIES
Vehicle Loan Payable
24,333.00
$
TOTAL LIABILITIES
24,333.00
$
EQUITY
Owner's Equity
4,800.00
$
Net Income (Net Loss)
5,957.83
$
TOTAL EQUITY
10,757.83
$
TOTAL LIABILITIES & EQUITY
35,090.83
$
LIABILITIES & EQUITY
ASSETS
BOAT EQUIPMENT & SUPPLY STORES
Balance Sheet
December 31, 2021
Neftali Álvarez Sánchez
ACCO2000: Fundamentos de la Gestión Contable y Financiera para el Empresario
3.2 Preparación de los estados financieros
REVENUES
Sales
113,403.25
$
Cost of Good Sold
(49,586.21)
$
GROSS PROFIT
63,817.04
$
OPERATING EXPENSES
Cleaning Expenses
962.00
$
Depreciation Expense
8,331.67
$
Fuel Expense
5,760.00
$
Insurance Expense
1,789.00
$
Interest Expense
4,093.68
$
Licenses and Permits
2,092.02
$
Office Supplies
1,132.00
$
Payroll & Payroll Taxes Expenses
19,166.84
$
Rent Expense
10,200.00
$
Utilities Expenses
4,332.00
$
TOTAL OPERATING EXPENSES
57,859.21
$
NET INCOME (NET LOSS)
5,957.83
$
BOAT EQUIPMENT & SUPPLY STORES
Income Statement
For the year ended December 31, 2021
Neftali Álvarez Sánchez
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
Related Documents
Related Questions
Use the below information to answer the following questions: 20202021Sales$11,573$12,936Depreciation 1661 1736Cost of goods sold 3979 4707Other Expenses 846 924Interest Expense 776 926Cash 6067 6466Accounts Receivables 8034 9427Short-term Notes Payable 1171 1147Long-term debt 20,320 24,696Net fixed assets 50,888 54,273Accounts Payable 4384 4644Tax rate 26% 34%Inventory 14,283 15,288Payout ratio 33% 30%
A. Create the Balance Sheets for 2020 & 2021.
arrow_forward
Use the following table:
Case X
Case Y
Case Z
Cash
$
940
$
1,470
$
1,940
Short-term investments
0
0
780
Receivables
0
1,690
1,360
Inventory
3,400
1,560
6,520
Prepaid expenses
2,600
1,020
1,460
Total current assets
$
6,940
$
5,740
$
12,060
Current liabilities
$
3,600
$
1,800
$
5,750
Required:Calculate the quick ratio in each of the above cases and select the case which is in the best position to meet short-term obligations most easily. (Round your answers to 2 decimal places.)
arrow_forward
payable.
Interest
Payment
Date
Dec 31, 2021
Dec 31, 2022
Dec 31, 2023
Dec 31, 2024
Dec 31, 2025
Dec 31, 2026
Dec 31, 2027
Dec 31, 2028
Dec 31, 2029
Dec 31, 2030
Cash
Payment
Amount
$927,185
$87,185
$840,000
Decrease
Interest
in
Expense Discount
$840,000
$911,169 $71,169
$840,000 $916,151 $76,151
$840,000 $921,481
$81,481
$840,000
$927,185
$87,185
$840,000
$933,288
$93,288
$840,000
$939,818 $99,818
$840,000
$946,805
$840,000
$954,282
$840,000
$962,281
$122,281
$840,000 $970,841 $130,841
$106,805
$114,282
Discount
$912,133
$835,982
$754,501
$667,316
$574,028
$474,210
$367,404
$253,123
$130,841
$0
TUS
How much CASH will the company pay related to bond interest in 2024?
Book
Value
$13,087,867
$13,164,018
$13,245,499
$13,332,684
$13,425,972
$13,525,790
$13,632,596
$13,746,877
$13,869,159
$14,000,000
arrow_forward
A company borrows as follows:
amortiza oustanding
t
interest instalment
tion
amount
0
0
301.386
0
3.000.000
1
90.000
301.386 211.386
2.788.614
2
83.658
301.386 217.728
2.570.886
3
77.127
301.386 224.260
2.346.626
4
70.399
301.386 230.987
2.115.639
5
63.469
301.386 237.917
1.877.722
6
56.332
301.386 245.055
1.632.667
7
48.980
301.386 252.406
1.380.261
8
41.408
301.386 259.978
1.120.282
9
33.608
301.386 267.778
852.505
10
25.575
301.386 275.811
576.693
11
17.301
301.386 284.085
292.608
12
8.778
301.386 292.608
Loan was requested on 31 October 2019 and instalments are monthly.
It is requested:
a. Make accounting entries for year finished 2019.
b. If company were to make a full prepayment on 15 January 2020, how much would it
have to pay? Make respective accounting entry(s).
Note: Remember that, to transform monthly interest rate to fortnightly interest rate,
following formula must be applied:
(1 + i_monthly)^
= (1+i_fortnightly)
c. If at the time of applying for credit, agreed term for…
arrow_forward
Use the information below to answer questions 3, 4, 5 and 6. 2020 2021 Sales$5,300 $5,900 Depreciation750850COGS24002900Interest180196Cash200500Accts Receivables200400Notes Payable800550Long-term debt15001950Net fixed assets30003500Accounts Payable250400Inventory700900Dividend payout30%30%Tax rate35%30% What is the ROE for 2021?
arrow_forward
Life-Positive’s Account Balances 2021 ($) 2022 ($)
accounts payable 24,600.00 21,250.00Accounts receivable 15,700.00 12,340.00Cash 23,450.00 28,600.00Cost of goods sold 19,700.00 23,000.00Depreciation 3,090.00 4,590.00Dividends 5,800.00 10,800.00Interest 2,340.00 2,890.00Inventory 7,050.00 8,640.00Long-term debt 28,000.00 30,000.00Net fixed assets 41,500.00 48,000.00Other expenses 2,400.00 2,800.00Sales 58,000.00 62,500.00Short-term Notes Payable 2,890.00 2,340.00Shares outstanding 85,000.00 90,000.00
tax rate is 32%
4. Calculate the cash flow from assets, cash flow to creditors,and cash flow to stockholders…
arrow_forward
ss.
arrow_forward
Assets
Cash and cash equivalents
Inventories
Receivables (net)
Taxes receivable (net)
Due from General Fund
Total assets
Liabilities
Accounts payable
Due to Special Revenue Fund
Total liabilities
General Fund Revenue Fund
$ 126,000
6,150
96,500
$ 12,500
7,700
Total
$ 138,500
6,150
96,500
7,700
$ 228,650
$ 20,200
$ 248,850
86,550
4,000
7,700
90,550
7,700
94,250
4,000
98,250
6,150
6,150
16,200
16,200
128,250
128,250
134,400
16,200
150,600
Total liabilities and fund balance
$ 228,650
$ 20,200
$ 248,850
Fund balance
Nonspendable (inventories)
Restricted for other purposes
Unassigned
Total fund balance
Additional Information:
a. Capital assets (net of accumulated depreciation) amounted to $326,500 at year-end.
b. The liability for long-term compensated absences is estimated to be $87.075 at year-end.
c. Long-term notes payable used to acquire equipment amounted to $223,250 at year-end.
Requried:
Prepare a combined Governmental Funds Balance Sheet or Statement of Net Position.
Note: Amounts…
arrow_forward
ADBRI Limited (ABC, formerly Adelaide Brighton Limited) is an integrated construction
material and lime producing group of companies focused on the construction, engineering,
infrastructure and resource sectors in Australia. ABC has three main operating divisions being:
Cement, Lime, Concrete and Aggregates and Concrete Masonry Products.
Acrow (ACF, formerly NMG Corporation Limited) operates in the Australian construction
services industry, hiring formwork, falsework and scaffolding equipment and undertaking sales
of formwork and scaffolding related consumables. The Formwork operation involves the
supply of the temporary mould that supports concrete structures in their construction. The
Scaffolding operation supplies scaffolding equipment and access solutions to builders and
building contractors when working at heights.
Below are extracts of ACF and ABC Limited's income statements and balance sheets for 2020.
Item
ACF
ABC Limited
Income Statement
Income Statement
Operating Revenue…
arrow_forward
1.3Comment on the following:1.3.1Cash flows from operating activities R756 000(4 marks)1.3.2Increase in receivables (R396 000)(4 marks)1.3.3Cash flows from investing activities (R1 368 000)(4 marks)
arrow_forward
Question attached
arrow_forward
Problem 84 (LAA)
Summa Company revealed the following account balances
on December 31, 2020
Accota payable
Accounta receivable, net of allowance for doubtful
accounts PS0.000
Accrued taxes
Aecrued interest receivable
Autherined sbare capital, 60,000 aharea. P100 par
Building, net ofaccumulated depreciation of P500,000 3,000.000
Cash on hand
Cash in bank
Bond sinking fund
Furniture and equipment, net ofaccumulated
depreciation of P900,000
Iaventory
Investment property
Land
Deferred tax liability
Bonds payable due June 30, 2021
Notes payable
Notes reoeivable
Patent
Ocher accrued liabilities
Prepaid expenses
Share premium
Retained earninge appropristed for contingencies
Retained eantings
Share ubecription receivable
Subscribed share capital E000 shares
Unianoed share capital
1000,000
50.000
30,000
5,000.000
50.000
650.000
2000.000
1,500,000
1,200,000
700.000
1,000,000
650.000
2.000.000
850.000
200,000
370,000
150,000
100,000
300,000
200,000
2.700,000
500,000
L000,000
2.000,000
Required:…
arrow_forward
SAMPAGUITA INSURANCE COMPANY FINANCIAL STATEMENT 2021 ASSETS Cash and cash equivalents P2,574,335 Interest receivable 132,241 Investments 12,340,312 Investment in subsidiary 529,248 Premiums due from policyholders 10,831 Policy loans receivables - net 369,607 Coverage debt receivables - net 960,404 Reinsurance assets 53,439 Property and equipment - net 415,241 Right-of-use assets - net 533,003 Deferred acquisition costs 12,455,967 Other assets - net 1,647,258 Total General Assets 32,021,886 Assets Held to Cover Linked Liabilities 106,573,549 PI 38,595,435 ROSE INSURANCE COMPANY FINANCIAL STATEMENT ASSETS Cash and cash equivalents (Note 4) P 2,177,119,101 Insurance receivables (Note 26) Financial assets (Note 5) 133,720,939 Financial assets at fair value through profit or loss (FVPL) 60,091,263,262 Available-for-sale financial assets 42,348,896,307 Loans and receivables 10,508,989,111 Accrued income (Note 7) 379,787,097 Reinsurance assets (Note 13)…
arrow_forward
Question 10 of 25
Based on the following data, what is the amount of working capital?
Accounts payable
Accounts receivable
Cash
Intangible assets
Inventory
Long-term investments
Long-term liabilities
Short-term investments
Notes payable (short-term)
Property, plant, and equipment
Prepaid insurance
$404240
O $411680
>
O $458800
$79360
141360
86800
124000
171120
198400
248000
99200
69440
1661600
2480
arrow_forward
SEE MORE QUESTIONS
Recommended textbooks for you
Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,
Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON
Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education
Related Questions
- Use the below information to answer the following questions: 20202021Sales$11,573$12,936Depreciation 1661 1736Cost of goods sold 3979 4707Other Expenses 846 924Interest Expense 776 926Cash 6067 6466Accounts Receivables 8034 9427Short-term Notes Payable 1171 1147Long-term debt 20,320 24,696Net fixed assets 50,888 54,273Accounts Payable 4384 4644Tax rate 26% 34%Inventory 14,283 15,288Payout ratio 33% 30% A. Create the Balance Sheets for 2020 & 2021.arrow_forwardUse the following table: Case X Case Y Case Z Cash $ 940 $ 1,470 $ 1,940 Short-term investments 0 0 780 Receivables 0 1,690 1,360 Inventory 3,400 1,560 6,520 Prepaid expenses 2,600 1,020 1,460 Total current assets $ 6,940 $ 5,740 $ 12,060 Current liabilities $ 3,600 $ 1,800 $ 5,750 Required:Calculate the quick ratio in each of the above cases and select the case which is in the best position to meet short-term obligations most easily. (Round your answers to 2 decimal places.)arrow_forwardpayable. Interest Payment Date Dec 31, 2021 Dec 31, 2022 Dec 31, 2023 Dec 31, 2024 Dec 31, 2025 Dec 31, 2026 Dec 31, 2027 Dec 31, 2028 Dec 31, 2029 Dec 31, 2030 Cash Payment Amount $927,185 $87,185 $840,000 Decrease Interest in Expense Discount $840,000 $911,169 $71,169 $840,000 $916,151 $76,151 $840,000 $921,481 $81,481 $840,000 $927,185 $87,185 $840,000 $933,288 $93,288 $840,000 $939,818 $99,818 $840,000 $946,805 $840,000 $954,282 $840,000 $962,281 $122,281 $840,000 $970,841 $130,841 $106,805 $114,282 Discount $912,133 $835,982 $754,501 $667,316 $574,028 $474,210 $367,404 $253,123 $130,841 $0 TUS How much CASH will the company pay related to bond interest in 2024? Book Value $13,087,867 $13,164,018 $13,245,499 $13,332,684 $13,425,972 $13,525,790 $13,632,596 $13,746,877 $13,869,159 $14,000,000arrow_forward
- A company borrows as follows: amortiza oustanding t interest instalment tion amount 0 0 301.386 0 3.000.000 1 90.000 301.386 211.386 2.788.614 2 83.658 301.386 217.728 2.570.886 3 77.127 301.386 224.260 2.346.626 4 70.399 301.386 230.987 2.115.639 5 63.469 301.386 237.917 1.877.722 6 56.332 301.386 245.055 1.632.667 7 48.980 301.386 252.406 1.380.261 8 41.408 301.386 259.978 1.120.282 9 33.608 301.386 267.778 852.505 10 25.575 301.386 275.811 576.693 11 17.301 301.386 284.085 292.608 12 8.778 301.386 292.608 Loan was requested on 31 October 2019 and instalments are monthly. It is requested: a. Make accounting entries for year finished 2019. b. If company were to make a full prepayment on 15 January 2020, how much would it have to pay? Make respective accounting entry(s). Note: Remember that, to transform monthly interest rate to fortnightly interest rate, following formula must be applied: (1 + i_monthly)^ = (1+i_fortnightly) c. If at the time of applying for credit, agreed term for…arrow_forwardUse the information below to answer questions 3, 4, 5 and 6. 2020 2021 Sales$5,300 $5,900 Depreciation750850COGS24002900Interest180196Cash200500Accts Receivables200400Notes Payable800550Long-term debt15001950Net fixed assets30003500Accounts Payable250400Inventory700900Dividend payout30%30%Tax rate35%30% What is the ROE for 2021?arrow_forwardLife-Positive’s Account Balances 2021 ($) 2022 ($) accounts payable 24,600.00 21,250.00Accounts receivable 15,700.00 12,340.00Cash 23,450.00 28,600.00Cost of goods sold 19,700.00 23,000.00Depreciation 3,090.00 4,590.00Dividends 5,800.00 10,800.00Interest 2,340.00 2,890.00Inventory 7,050.00 8,640.00Long-term debt 28,000.00 30,000.00Net fixed assets 41,500.00 48,000.00Other expenses 2,400.00 2,800.00Sales 58,000.00 62,500.00Short-term Notes Payable 2,890.00 2,340.00Shares outstanding 85,000.00 90,000.00 tax rate is 32% 4. Calculate the cash flow from assets, cash flow to creditors,and cash flow to stockholders…arrow_forward
- ss.arrow_forwardAssets Cash and cash equivalents Inventories Receivables (net) Taxes receivable (net) Due from General Fund Total assets Liabilities Accounts payable Due to Special Revenue Fund Total liabilities General Fund Revenue Fund $ 126,000 6,150 96,500 $ 12,500 7,700 Total $ 138,500 6,150 96,500 7,700 $ 228,650 $ 20,200 $ 248,850 86,550 4,000 7,700 90,550 7,700 94,250 4,000 98,250 6,150 6,150 16,200 16,200 128,250 128,250 134,400 16,200 150,600 Total liabilities and fund balance $ 228,650 $ 20,200 $ 248,850 Fund balance Nonspendable (inventories) Restricted for other purposes Unassigned Total fund balance Additional Information: a. Capital assets (net of accumulated depreciation) amounted to $326,500 at year-end. b. The liability for long-term compensated absences is estimated to be $87.075 at year-end. c. Long-term notes payable used to acquire equipment amounted to $223,250 at year-end. Requried: Prepare a combined Governmental Funds Balance Sheet or Statement of Net Position. Note: Amounts…arrow_forwardADBRI Limited (ABC, formerly Adelaide Brighton Limited) is an integrated construction material and lime producing group of companies focused on the construction, engineering, infrastructure and resource sectors in Australia. ABC has three main operating divisions being: Cement, Lime, Concrete and Aggregates and Concrete Masonry Products. Acrow (ACF, formerly NMG Corporation Limited) operates in the Australian construction services industry, hiring formwork, falsework and scaffolding equipment and undertaking sales of formwork and scaffolding related consumables. The Formwork operation involves the supply of the temporary mould that supports concrete structures in their construction. The Scaffolding operation supplies scaffolding equipment and access solutions to builders and building contractors when working at heights. Below are extracts of ACF and ABC Limited's income statements and balance sheets for 2020. Item ACF ABC Limited Income Statement Income Statement Operating Revenue…arrow_forward
- 1.3Comment on the following:1.3.1Cash flows from operating activities R756 000(4 marks)1.3.2Increase in receivables (R396 000)(4 marks)1.3.3Cash flows from investing activities (R1 368 000)(4 marks)arrow_forwardQuestion attachedarrow_forwardProblem 84 (LAA) Summa Company revealed the following account balances on December 31, 2020 Accota payable Accounta receivable, net of allowance for doubtful accounts PS0.000 Accrued taxes Aecrued interest receivable Autherined sbare capital, 60,000 aharea. P100 par Building, net ofaccumulated depreciation of P500,000 3,000.000 Cash on hand Cash in bank Bond sinking fund Furniture and equipment, net ofaccumulated depreciation of P900,000 Iaventory Investment property Land Deferred tax liability Bonds payable due June 30, 2021 Notes payable Notes reoeivable Patent Ocher accrued liabilities Prepaid expenses Share premium Retained earninge appropristed for contingencies Retained eantings Share ubecription receivable Subscribed share capital E000 shares Unianoed share capital 1000,000 50.000 30,000 5,000.000 50.000 650.000 2000.000 1,500,000 1,200,000 700.000 1,000,000 650.000 2.000.000 850.000 200,000 370,000 150,000 100,000 300,000 200,000 2.700,000 500,000 L000,000 2.000,000 Required:…arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education
Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,
Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON
Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education