Concept explainers
a)
Organize the transactions in accounts under an
a)
Explanation of Solution
Organize the transactions in accounts under an accounting equation:
Incorporation L | |||||||||
Accounting equation for 2018 | |||||||||
Event | Cash | + | − | Allowances | = | Common Stock | + | ||
1 | $10,000 | + | NA | - | NA | = | $10,000 | + | NA |
2 | NA | + | $78,000 | - | NA | = | NA | + | $78,000 |
3 | $36,000 | + | NA | - | NA | = | NA | + | $36,000 |
4 | $69,000 | + | ($69,000) | - | NA | = | NA | + | NA |
5 | ($38,000) | + | NA | - | NA | = | NA | + | ($38,000) |
5(1) | NA | + | NA | - | $450 | = | NA | + | ($450) |
Balance | $77,000 | + | $9,000 | − | $450 | = | $10,000 | + | $75,550 |
Table (1)
Working Note:
(1) Calculate the bad debt expense.
b)
Prepare the income statement, statement of changes in stockholders’ equity,
b)
Explanation of Solution
Income statement:
It is one of the financial statements, which reports revenues and expenses from business operations and the result of those operations as net income or net loss for a particular time period.
Prepare the income statement for 2018.
Incorporation L | ||
Income statement | ||
For the year ended December 31, 2018 | ||
Particulars | Amount | Amount |
Service Revenue | $114,000 | |
Operating Expenses: | ||
Salaries Expense | $38,000 | |
Uncollectible Accounts Expense | $450 | |
Total Operating Expenses | ($38,450) | |
Net Income | $75,550 |
Table (2)
Statement of stockholder's equity:
This statement reports the beginning stockholder's equity and all the changes which led to ending stockholder's equity. Additional capital, net income from income statement is added to and dividends are deducted from beginning stockholder's equity to arrive at the end result, closing balance of stockholder's equity.
Prepare the statement of changes in the
Incorporation L | ||
Statement of changes in the Stockholders Equity | ||
For the year ended December 31, 2018 | ||
Particulars | Amount ($) | Amount ($) |
Beginning Common Stock | 0 | |
Add: Common Stock Issued | 10,000 | |
Ending Common Stock | $10,000 | |
Beginning Retained Earnings | 0 | |
Add: Net Income | 75,550 | |
Ending Retained Earnings | $75,550 | |
Total Stockholders’ Equity | $85,550 |
Table (3)
Balance Sheet:
Balance Sheet summarizes the assets, the liabilities, and the Shareholder’s equity of a company at a given date. It is also known as the statement of financial status of the business.
Prepare the balance sheet as on December 31, 2018.
Incorporation L | ||
Balance sheet | ||
As on December 31, 2018 | ||
Particulars | Amount ($) | Amount ($) |
Assets | ||
Cash | $77,000 | |
Accounts Receivable | $9,000 | |
Less: Allowance for Doubtful Accounts | (450) | 8,550 |
Total Assets | $85,550 | |
Liabilities | $0 | |
Stockholders’ Equity | ||
Common Stock | $10,000 | |
Retained Earnings | 75,550 | |
Total Stockholders’ Equity | 85,550 | |
Total Liabilities and Stockholders’ Equity | $85,550 |
Table (4)
Statement of cash flows:
It is one of the financial statements which reports the source and application of cash between two balance sheet dates. It shows how the cash is sourced and used for the company’s operating, investing, and financing activities.
Prepare the statement of cash flows for 2018.
Incorporation L | ||
Statement of Cash Flows | ||
For the year ended December 31, 2018 | ||
Particulars | Amount ($) | Amount ($) |
Cash Flows From Operating Activities: | ||
Cash collcetion from Customers | $105,000 | |
Cash paid for Expenses | (38,000) | |
Net Cash Flow from Operating Activities | $67,000 | |
Cash Flows From Investing Activities | 0 | |
Cash Flows From Financing Activities | ||
Issue of Common Stock | 10,000 | |
Net Change in Cash | 77,000 | |
Add: Beginning Cash Balance | 0 | |
Ending Cash Balance | $77,000 |
Table (5)
c)
Calculate the net realizable value of the accounts receivable at December 31, 2018.
c)
Explanation of Solution
Calculate the net realizable value of the accounts receivable at December 31, 2018.
Particulars | Amount ($) |
Accounts receivable balance at December 31, 2018 | 9,000 |
Less: Allowance for Doubtful Accounts, December 31, 2018 | (450) |
Net realizable value of the accounts receivable at December 31, 2018 | 8,550 |
Table (6)
Therefore, the net realizable value of the accounts receivable at December 31, 2018 is $8,550.
d. (a)
Organize the transactions in accounts under an accounting equation.
d. (a)
Explanation of Solution
Accounting equation: Accounting equation is an accounting tool expressed in the form of equation, by creating a relation between resources or assets of a business and claims on the resources by the creditors, and the owners.
Organize the transactions in accounts under an accounting equation:
Incorporation L | |||||||||
Accounting equation for 2019 | |||||||||
Event | Cash | + | Accounts Receivable | − | Allowances | = | Common Stock | + | Retained earnings |
Balance | $77,000 | $9,000 | $450 | $10,000 | $75,550 | ||||
1 | NA | ($650) | ($650) | NA | NA | ||||
2 | NA | $88,000 | NA | NA | $88,000 | ||||
3 | $32,000 | NA | NA | NA | $32,000 | ||||
4 | $81,000 | ($81,000) | NA | NA | NA | ||||
5 | ($65,000) | NA | NA | NA | ($65,000) | ||||
6 | NA | NA | 968 | NA | ($968) | ||||
Balance | $125,000 | + | $15,350 | − | $768 | = | $10,000 | + | $129,582 |
Table (7)
(2) Calculate the bad debt expense
Bad debts are estimated 5% of the ending accounts receivables balance. Ending accounts receivable are $15,350.
d. (b)
Prepare the income statement, statement of changes in stockholders’ equity, balance sheet, and statement of cash flows for 2019.
d. (b)
Explanation of Solution
Income statement: It is one of the financial statements, which reports revenues and expenses from business operations and the result of those operations as net income or net loss for a particular time period.
Prepare the income statement for 2019.
Incorporation L | ||
Income statement | ||
For the year ended December 31, 2019 | ||
Particulars | Amount ($) | Amount ($) |
Service Revenue | $120,000 | |
Operating Expenses: | ||
Salaries Expense | $65,000 | |
Uncollectible Accounts Expense | 968 | |
Total Operating Expenses | (65,968) | |
Net Income | $54,032 |
Table (8)
Statement of stockholder's equity: This statement reports the beginning stockholder's equity and all the changes which led to ending stockholder's equity. Additional capital, net income from income statement is added to and dividends are deducted from beginning stockholder's equity to arrive at the end result, closing balance of stockholder's equity.
Prepare the statement of changes in the stockholders equity for 2019.
Incorporation L | ||
Statement of changes in the Stockholders Equity | ||
For the year ended December 31, 2019 | ||
Particulars | Amount ($) | Amount ($) |
Beginning Common Stock | 10,000 | |
Add: Common Stock Issued | 0 | |
Ending Common Stock | $10,000 | |
Beginning Retained Earnings | 75,550 | |
Add: Net Income | 54,032 | |
Ending Retained Earnings | $129,582 | |
Total Stockholders’ Equity | $139,582 |
Table (9)
Balance Sheet: Balance Sheet summarizes the assets, the liabilities, and the Shareholder’s equity of a company at a given date. It is also known as the statement of financial status of the business.
Prepare the balance sheet as on December 31, 2019.
Incorporation L | ||
Balance sheet | ||
As on December 31, 2019 | ||
Particulars | Amount ($) | Amount ($) |
Assets | ||
Cash | $125,000 | |
Accounts Receivable | $15,350 | |
Less: Allowance for Doubtful Accounts | (768) | 14,582 |
Total Assets | $139,582 | |
Liabilities | $0 | |
Stockholders’ Equity | ||
Common Stock | $10,000 | |
Retained Earnings | 129,582 | |
Total Stockholders’ Equity | 139,582 | |
Total Liabilities and Stockholders’ Equity | $139,582 |
Table (10)
Statement of cash flows: It is one of the financial statements which reports the source and application of cash between two balance sheet dates. It shows how the cash is sourced and used for the company’s operating, investing, and financing activities.
Prepare the statement of cash flows for 2019.
Incorporation L | ||
Statement of Cash Flows | ||
For the year ended December 31, 2019 | ||
Particulars | Amount | Amount |
Cash Flows From Operating Activities: | ||
Cash collcetion from Customers | $113,000 | |
Cash paid for Expenses | ($65,000) | |
Net Cash Flow from Operating Activities | $48,000 | |
Cash Flows From Investing Activities | $0 | |
Cash Flows From Financing Activities | ||
Issue of Common Stock | $0 | |
Net Change in Cash | $48,000 | |
Add: Beginning Cash Balance | $77,000 | |
Ending Cash Balance | $125,000 |
Table (11)
d (c)
Calculate the net realizable value of the accounts receivable at December 31, 2019.
d (c)
Explanation of Solution
Calculate the net realizable value of the accounts receivable at December 31, 2019.
Particulars | Amount ($) |
Accounts receivable balance at December 31, 2019 | 15,350 |
Less: Allowance for Doubtful Accounts, December 31, 2019 | (768) |
Net realizable value of the accounts receivable at December 31, 2019 | 14,582 |
Table (12)
Therefore, the net realizable value of the accounts receivable at December 31, 2019 is $14,582.
Want to see more full solutions like this?
Chapter 5 Solutions
Survey Of Accounting
- Last year, Nikkola Company had net sales of 2.299.500,000 and cost of goods sold of 1,755,000,000. Nikkola had the following balances: Refer to the information for Nikkola Company above. Required: Note: Round answers to one decimal place. 1. Calculate the average accounts receivable. 2. Calculate the accounts receivable turnover ratio. 3. Calculate the accounts receivable turnover in days.arrow_forwardComprehensive Receivables Problem Blackmon Corporations December 31, 2018, balance sheet disclosed the following information relating to its receivables: The company has a recourse liability of 700 related to a note receivable sold to a bank. During 2019, credit sales (terms, n/EOM) totaled 2,200,000, and collections on accounts receivable (unassigned) amounted to 1,900,000. Uncollectible accounts totaling 18,000 from several customers were written off, and a 1,350 accounts receivable previously written off was collected. Additionally, the following transactions relating to Blackmons receivables occurred during the year: On December 31, 2019, an aging of the accounts receivable balance indicated the following: Required: 1. Prepare the journal entries to record the preceding receivable transactions during 2019 and the necessary adjusting entry on December 31, 2019. Assume a 360-day year for interest calculations and round calculations to the nearest dollar. 2. Prepare the receivables portion of Blackmons December 31, 2019, balance sheet. 3. Next Level Compute Blackmons accounts receivable turnover in days, assuming a 360-day business year. What is your evaluation of its collection policies? 4. If Blackmon uses IFRS, what might be the heading of the section for the receivables reported in Requirement 2?arrow_forwardJuroe Company provided the following income statement for last year: Juroes balance sheet as of December 31 last year showed total liabilities of 10,250,000, total equity of 6,150,000, and total assets of 16,400,000. Required: Note: Round answers to two decimal places. 1. Calculate the times-interest-earned ratio. 2. Calculate the debt ratio. 3. Calculate the debt-to-equity ratio.arrow_forward
- Montalcino Company had net sales of 54,000,000. Montalcino had the following balances: Required: Note: Round answers to one decimal place. 1. Calculate the average accounts receivable. 2. Calculate the accounts receivable turnover ratio. 3. Calculate the accounts receivable turnover in days.arrow_forwardWhalen Company had net sales of 125,500,250,000. Whalen had the following balances: Required: Note: Round answers to two decimal places. 1. Calculate the average accounts receivable. 2. Calculate the accounts receivable turnover ratio. 3. Calculate the accounts receivable turnover in days.arrow_forwardBerry Farms has an accounts receivable balance at the end of 2018 of $425,650. The net credit sales for the year are $924,123. The balance at the end of 2017 was $378,550. What is the number of days sales in receivables ratio for 2018 (round all answers to two decimal places)?arrow_forward
- Jars Plus recorded $861,430 in credit sales for the year and $488,000 in accounts receivable. The uncollectible percentage is 2.3% for the income statement method, and 3.6% for the balance sheet method. A. Record the year-end adjusting entry for 2018 bad debt using the income statement method. B. Record the year-end adjusting entry for 2018 bad debt using the balance sheet method. C. Assume there was a previous debit balance in Allowance for Doubtful Accounts of $10,220, record the year-end entry for bad debt using the income statement method, and then the entry using the balance sheet method. D. Assume there was a previous credit balance in Allowance for Doubtful Accounts of $5,470, record the year-end entry for bad debt using the income statement method, and then the entry using the balance sheet method.arrow_forwardA company collects an honored note with a maturity date of 24 months from establishment, a 10% interest rate, and an initial loan amount of $30,000. Which accounts are used to record collection of the honored note at maturity date? A. Interest Revenue, Interest Expense, Cash B. Interest Receivable, Cash, Notes Receivable C. Interest Revenue, Interest Receivable, Cash, Notes Receivable D. Notes Receivable, Interest Revenue, Cash, Interest Expensearrow_forwardStarlight Enterprises has net credit sales for 2019 in the amount of $2,600,325, beginning accounts receivable balance of $844,260, and an ending accounts receivable balance of $604,930. Compute the accounts receivable turnover ratio and the number of days sales in receivables ratio for 2019 (round answers to two decimal places). What do the outcomes tell a potential investor about Starlight Enterprises if the industry average is 1.5 times and the number of days sales ratio is 175 days?arrow_forward
- Millennial Manufacturing has net credit sales for 2018 in the amount of $1,433,630, beginning accounts receivable balance of $585,900, and an ending accounts receivable balance of $621,450. Compute the accounts receivable turnover ratio and the number of days sales in receivables ratio for 2018 (round answers to two decimal places). What do the outcomes tell a potential investor about Millennial Manufacturing if industry average is 2.6 times and number of days sales ratio is 180 days?arrow_forwardAllowance Method for Accounting for Bad Debts At the beginning of 2016, Miyazaki Companys Accounts Receivable balance was $105,000, and the balance in Allowance for Doubtful Accounts was $1,950. Miyazakis sales in 2016 were $787,500, 80% of which were on credit. Collections on account during the year were $502,500. The company wrote off $3,000 of uncollectible accounts during the year. Required Prepare summary journal entries related to the sales, collections, and write-offs of accounts receivable during 2016. Prepare journal entries to recognize bad debts assuming that (a) bad debts expense is 3% of credit sales and (b) amounts expected to be uncollectible are 6% of the year-end accounts receivable. What is the net realizable value of accounts receivable on December 31, 2016, under each assumption in part (2)? What effect does the recognition of bad debts expense have on the net realizable value? What effect does the write-off of accounts have on the net realizable value?arrow_forwardFortune Accounting reports $1,455,000 in credit sales for 2018 and $1,678,430 in 2019. It has an $825,000 accounts receivable balance at the end of 2018 and $756,000 at the end of 2019. Fortune uses the balance sheet method to record bad debt estimation at 7.5% during 2018. To manage earnings more favorably, Fortune changes bad debt estimation to the income statement method at 5.5% during 2019. A. Determine the bad debt estimation for 2018. B. Determine the bad debt estimation for 2019. C. Describe a benefit to Fortune in 2019 as a result of its earnings management.arrow_forward
- Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningFinancial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage LearningPrinciples of Accounting Volume 1AccountingISBN:9781947172685Author:OpenStaxPublisher:OpenStax College