Problem 3-5B Preparing financial statements from the adjusted
Debit Credit
Cash......................................... $ 58,000
Accounts receivable ............................ 120,000
Interest receivable.............................. 7,000
Notes receivable (due in 90 days} ................. 210,000
Office supplies................................. 22,000
Trucks........................................134,000
Equipment.................................... 270,000
Accumulated depreciation-Equipment............. 200,000
Land......................................... 100,000
Accounts payable .............................. 134.000
Interest payable................................ 20,000
Salaries payable ............................... 28,000
Unearned delivery fees.......................... 120,000
Long-term notes payable ........................ 200,000
L. Horace, Capital .............................. 125,000
L Horace. Withdrawals.......................... 50,000
Delivery fees earned............................ 611,8O0
Interest earned ................................ 34,000
Depreciation expense—Trucks.................... 29,000
Depreciation expense—Equipment ................ 48,000
Salaries expense............................... 74,000
Wages expense................................ 300,000
Interest expense ............................... 15,000
Office supplies expense ......................... 31,000
Advertising expense ............................ 27,200
Repairs expense—Trucks ........................ 35,600 -
Totals......................................... $1,530,800 $1,530,800
Required
1. Use the information in the adjusted trial balance to prepare (a) the income statement for the year ended December 31; (6) the statement of owner's equity for the year ended December 31 [Note: L. Horace, Capital at Dec. 31 of year was S125:000]; and (c) the
2. Compute the profit margin for the year (use total revenues as the denominator).
Introduction:
Income statement gives a picture of the financial performance of the company during the year and it forms a part of the financial statements.
Owner's equity is a statement which provides the owner's capital balance by determining the amount of investment, income transferred, and drawings.
The balance sheet is the financial statement which helps the investors to know te overall picture of the company showing the summarized assets, liabilities, and equity held by the shareholders during the year.
To Prepare:
The financial statement i.e. income statement, statement of owner's equity and balance sheet as of December, 31.
Answer to Problem 5BPSB
The financial statement refers to the income statement, owner's equity and balance sheet which are drawn here.
Explanation of Solution
Adjusted trial balances are given.
Hence:
(a) Income Statement is as follows:
Speedy Courier | ||
Income Statement | ||
For Year Ended December 31 | ||
Particulars | Amount | Amount |
Revenue: | ||
Delivery fees earned | ||
Interest earned | ||
Total revenues (A) | ||
Expenses: | ||
Depreciation expense-Trucks | ||
Depreciation expense-Equipment | ||
Salaries expense | ||
Wages expense | ||
Interest expense | ||
Office supplies expense | ||
Advertising expense | ||
Repair expense-Automobiles | ||
Total Expenses(B) | ||
Net income (A-B) |
(b) Statement of owner's equity is as follows:
Speedy Courier | |
Statement of Owner's Equity | |
For Year Ended December 31 | |
Particulars | Amount |
Owner's equity, December 31 of the prior year | |
Add: Net Income | |
Less: Withdrawals | |
Owner's equity, December 31 of the current year |
(c) Balance Sheet is as follows:
Speedy Courier | ||
Balance Sheet | ||
as on December 31 | ||
Assets | Amount | Amount |
Cash | ||
Account receivable | ||
Interest receivable | ||
Notes receivable | ||
Office supplies | ||
Automobiles | ||
Accumulated depreciation-Automobiles | ||
Office equipment | ||
Accumulated depreciation-Office equipment | ||
Land | ||
Total assets | ||
Liabilities & Equity | ||
Liabilities | ||
Account payable | ||
Interest payable | ||
Salaries payable | ||
Unearned consulting fees | ||
Long-term notes payable | ||
Total Liabilities | ||
Owner's equity | ||
Total liabilities and equity |
Conclusion:
Thus, these are the income statement, owner's equity statement, and balance sheet of Speedy Courier.
Introduction:
Profit Margin is the ratio which is a useful measure to calculate the company's operating results. In other words, it is a ratio of its net income to its net sales.
To calculate:
The profit margin for the year.
Answer to Problem 5BPSB
The profit margin of Speedy Courier for the year ended on December 31 :
Explanation of Solution
Adjusted trial balances are given
Hence, the ratio of Profit margin is computed as follows:
- Profit Margin = Net Income
Total Revenue
=
=
Conclusion:
Thus, the profit margin of Speedy Courier is
Want to see more full solutions like this?
Chapter 3 Solutions
FUNDAMENTAL ACCOUNTING PRINCIPLES
- Question 3The June 30, 20X 7, balance sheet of Texas Golf Carts reports the following:Accounts receivable…………………………………. $143,000Allowance for Uncollectible Accounts (Cr)………… 3,200At the end of each quarter, Texas Gulf Carts estimates uncollectible account expense to be 1½% 3of credit sales. At the end of the year, the company ages its accounts receivable and adjusts the balance in the Allowance for Uncollectible Accounts to correspond to the aging schedule.During July to December of 20X7, Texas Gulf Carts completed the following transactions:August 9 Made a compound entry to write off uncollectible accounts: J. Aguilar, $200; Seaton Co., $100; and T. Taylor, $700.Sept. 30 Recorded uncollectible account expense equal to 1½% of credit sales of $140,000Oct. 18 Wrote off accounts receivable as uncollectible the $500 account receivable from Lantz Co. and the $400 account receivable from Navisor Corp.Dec. 31 Recorded uncollectible-account expense based on the aging of receivables, which…arrow_forwardQ2: Comparative financial statement data for Cargill company follow: December 31 --------------------- 20x7 20x6 Cash …………………………… $ 3 $ 6 Account receivable, net……………. 22 24 Inventory…………………………… 50 40 Plant and equipment ……………… 240 200 Accumulated depreciation ……….. (65) (50) --------- --------- Total assets 250 220 ===== ===== Accounts payable ………………….. $ 40 $ 36 Common stock …………………... 150 145 Retained earnings …………………. 60…arrow_forwardSelected account balances and transactions of Alpine Manufac-turing Co. follow: Account BalancesMay 1 May 31Raw materials . . . .................................. $ 6,000 $ 5,500Factory supplies . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 800 900Work in process . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,500 6,500Finished goods .................................... 12,000 13,200May Transactions:a. Purchased raw materials and factory supplies on account atcosts of $45,000 and $10,000, respectively. (One inventoryaccount is maintained.)b. Incurred wages during the month of $65,000 ($15,000 was forindirect labor).c. Incurred factory overhead costs in the amount of $42,000 onaccount.d. Made adjusting entries to record $10,000 of factory overhead for items such as depreciation (credit Various Credits). Fac-tory overhead was closed to Work in Process. Completed jobs were transferred to Finished Goods, and the cost of jobssold was charged…arrow_forward
- Salaries expense .......3,000 Consulting revenue.... 12,000 Cash...... 8,000 Utilities expense.. Note payable.... Accounts receivable........ $3,500 A. Lopez, Withdrawals..... 2,000 Office supplies...... Rental revenue.. ... 200 .2,400 .1,500 500 Advertising expense.. Prepaid insurance.. Accounts payable...... $1,300 ..400 .1,000 Note receivable.. . 2,500 Rent expense.. Unearned revenue.......300 2,000 Required 1. Prepare a March income statement for the business.arrow_forwardFill in the blaknks: A debit entry of 150 to .................. blank........... and a credit entry to .........blank............... A debit entry of ................. blank.......... to ................. blank.......... and a credit entry to suppl The adjusting entries would include:A ................. blank..........entry of 400 to ................. blank.......... and a ................. blank.......... entry of 400 to b................. blank.......... The closing entries would involve a debit entry of ................. blank.......... to service revenue and a debit entry of 3600 to ................. blank..........arrow_forwardanswer the question 1arrow_forward
- question General ledger Debit Credit Balance 01.11.20 50,000 31.12.20 Rental Revenue 6000 56,000 31.12.20 Rental Revenue 1800 57,800 01.01.21 Rental Revenue 6,000 51,800 Kindly show me the T Accounts for the above general ledger.arrow_forwardMultiple choicearrow_forwarda. Accounts Payable. 1,830 Cash. 1,830 b. Accounts Receivable.. 3,080 Cash. 3,080 C. Accounts Receivable. 10,380 Accounts Payable. 10,380 d. Cash 7,380 Accounts Payable. 1,830 Accounts Receivable.. 9,210 Using posting, the total for the Accounts Receivable account should be:arrow_forward
- 2. Prepare a December 31 balance sheet in proper form for Surety Insurance using the following accounts and amounts: Commissions Revenue Earned.............$40,000Accounts payable..................3,500Accounts receivable............... 5,000M. Bruno, Capital..................103,500Office equipment...................10,000Advertising expense............. 3,200Cash................................... 7,500Land......................................35,000Note payable.......................... 50,000Office supplies........................500Salaries expense....................12,000Salaries payable.....................1,000Building...............................100,000arrow_forwardQUESTION 4 In credit terms of 3/15, n/45, the "3" represents the a. full amount of the invoice b. number of days when the entire amount is due c. number of days in the discount period O d. percent of the cash discountarrow_forwardPA5. 7.4 Brown Inc. records purchases in a purchases journal and purchase returns in the general journal. Record the following transactions using a purchases journal, a general journal, and an accounts payable subsidiary ledger. The company uses the periodic method of accounting for inventory. Oct.1 Purchased inventory on account from Price Inc. for $2,000 Oct.1 Purchased inventory on account from Cabrera Inc. for $3,000 Oct.8 Returned half of the inventory to Price Inc. Oct.9 Purchased inventory on account from Price Inc. for $4,200arrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,College Accounting, Chapters 1-27 (New in Account...AccountingISBN:9781305666160Author:James A. Heintz, Robert W. ParryPublisher:Cengage LearningCorporate Financial AccountingAccountingISBN:9781305653535Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage Learning
- Survey of Accounting (Accounting I)AccountingISBN:9781305961883Author:Carl WarrenPublisher:Cengage Learning