Reporting a Correct Income Statement with Earnings per Share to Include the Effects of
Jay, Inc., a party rental business, completed its first year of operations on December 31. Because this is the end of the annual accounting period, the company bookkeeper prepared the following tentative income statement:
Income Statement | |
Rental revenue | $109,000 |
Expenses: | |
Salaries and wages expense | 26,500 |
Maintenance expense | 12,000 |
Rent expense | 8,800 |
Utilities expense | 4,300 |
Gas and oil expense | 3,000 |
Miscellaneous expenses (items not listed elsewhere) | 1,000 |
Total expenses | 55,600 |
Income | $ 53.400 |
You are an independent CPA hired by the company to audit the company's accounting systems and review the financial statements. In your audit, you developed additional data as follows:
- a. Wages for the last three days of December amounting to $730 were not recorded or paid.
- b. Jay estimated telephone usage at $440 for December, but nothing has been recorded or paid.
- c.
Depreciation on rental autos, amounting to $24,000 for the current year, was not recorded. - d. Interest on a $15,000. one-year. 8 percent note payable dated October I of the current year was not recorded. The 8 percent interest is payable on the maturity date of the note.
- e. Maintenance expense excludes $1,100. representing the cost of maintenance supplies used during the current year.
- f. The Unearned Rental Revenue account includes $4,100 of revenue to be earned in January of next year.
- g. The income tax expense is $5,800. Payment of income tax will be made next year.
Required:
- 1. For items (a) through (g), what adjusting entry should Jay record at December 31? If none is required, explain why.
- 2. Prepare a corrected income statement for the current year in good form, including earnings per share (rounded to two decimal places), assuming that 7.000 shares of stock are outstanding all year. Show computations.
- 3. Assume the beginning of the year balance for Jay's total assets was $58,020 and its ending balance for total assets was $65,180. Compute the total asset turnover ratio (rounded to two decimal places) based on the corrected information. What does this ratio suggest? If the average total asset turnover ratio for the industry is 2.31, what might you infer about Jay, Inc.?
1.
Prepare Adjusting entry for the items (a) to (g) for the Incorporation J at December 31.
Answer to Problem 4.19E
Prepare adjusting entry for the items (a) to (g) for the Incorporation J at December 31:
Date | Account Title and Explanation | Debit ($) | Credit ($) | |
a. | Salaries and wages expense (+E, -SE) | 730 | ||
Salaries and wages payable (+L) | 730 | |||
(To record salaries and wages expense) | ||||
b. | Utilities expense (+E, -SE) | 440 | ||
Utilities payable (+L) | 440 | |||
(To record utilities expenses) | ||||
c. | Depreciation expense (+E, -SE) | 24,000 | ||
Accumulated depreciation- (+xA, -A) | 24,000 | |||
(To record the accumulated depreciation) | ||||
d. | Interest expense (+E, -SE) (1) | 300 | ||
Interest payable (+L) | 300 | |||
(To record interest payable) | ||||
e. | Maintenance expense (+E, -SE) | 1,100 | ||
Maintenance supplies (-A) | 1,100 | |||
(To record maintenance expense) | ||||
f. | No adjustment is needed because the revenue will not be earned until January of next year. | |||
g. | Income tax expense (+E, -SE) | 5,800 | ||
Income tax payable (+L) | 5,800 | |||
(To record income tax expense) |
Table (1)
Explanation of Solution
Adjusting entries:
Adjusting entries are those entries which are made at the end of the accounting period, to record the revenues in the period of which they have been earned and to record the expenses in the period of which have been incurred, as well as to update all the balances of assets and liabilities accounts on the balance sheet, and to ascertain accurate amount of net income (loss) on the income statement to maintain the records according to the accrual basis principle.
(a)
- Salaries and wages expense is the expense account which is a component of stockholders’ equity. There is an increase in the expense which decreases the stockholders’ equity. Hence, debit salaries and wages expense with $730.
- Salaries and wages payable is a liability. There is an increase in liability. Hence, credit salaries and wages payable with $730.
(b)
- Utilities expense is the expense account which is a component of stockholders’ equity. There is an increase in the expense which decreases the stockholders’ equity. Hence, debit utilities expense with $440.
- Utilities payable is a liability. There is an increase in liability. Hence, credit utilities payable with $440.
(c)
- Depreciation expense is an expense account which is a component of stockholders’ equity. There is an increase in expense account which decreases the stockholders’ equity. Hence, debit depreciation expense with $24,000.
- Accumulated depreciation is a contra-asset. There is a decrease in the asset. Hence, credit accumulated depreciation with $24,000.
(d)
- Interest expense is the expense account which is a component of stockholders’ equity. There is an increase in the expense which decreases the stockholders’ equity. Hence, debit interest expense with $300.
- Interest payable is a liability. There is an increase in liability. Hence, credit interest payable with $300.
Working notes:
Calculation of interest expense:
(e)
- Maintenance expense is the expense account which is a component of stockholders’ equity. There is an increase in the expense which decreases the stockholders’ equity. Hence, debit interest expense with $1,100.
- Maintenance supplies are asset. There is a decrease in asset. Hence, credit maintenance supplies with $1,100.
(f)
No adjustment is needed because the revenue will not be earned until January of next year.
(g)
- Income tax expense is an expense account which is a component of stockholders’ equity. There is an increase in expense account which decreases the stockholders’ equity. Hence, debit income tax expense with $5,800.
- Income tax payable is a liability. There is a increase in the liability. Hence, credit income tax payable with $5,800.
2.
Prepare a corrected income statement for the current year including earnings per share.
Explanation of Solution
Prepare a corrected income statement for the current year including earnings per share:
Incorporation J | |
Income Statement | |
For the Current Year Ended December 31 | |
Particulars | Amount ($) |
Operating Revenue: | |
Rental revenue | $109,000 |
Operating Expenses: | |
Salaries and wages (1) | $27,230 |
Maintenance expense (2) | 13,100 |
Rent expense | 8,800 |
Utilities expense (3) | 4,740 |
Gas and oil expense | 3,000 |
Depreciation expense | 24,000 |
Miscellaneous expenses | 1,000 |
Total expenses | 81,870 |
Operating Income | 27,130 |
Other Item: | |
Interest expense (4) | 300 |
Pretax income | 26,830 |
Income tax expense | 5,800 |
Net income | $ 21,030 |
Earnings per share (5) | $3.00 |
Table (2)
The income statement of the Incorporation J shows the net income with $21,030.
Working notes:
Calculation of salaries and wages expenses:
Calculation of maintenance expenses:
Calculation of utilities expenses:
Calculation of interest expense:
Calculation of Earnings per share:
3.
Compute the total asset turnover ratio based on the corrected information and to say what does this ratio suggests and to infer about the Incorporation J.
Explanation of Solution
Total asset turnover ratio:
Total asset turnover ratio is used to determine the asset’s efficiency towards sales.
Calculation of total asset turnover ratio:
The total asset turnover ratio represents that, for every $1 of assets, Incorporation J The total asset turnover ratio represents that, for every $1 of assets, and Incorporation J earns $1.77 in rental revenue. This ratio is lower than the industry average total asset turnover of 2.31, which implies the Incorporation J is less effective at utilizing assets to generate revenue than the average company in the industry.
Want to see more full solutions like this?
Chapter 4 Solutions
GB 112/212 MANAGERIAL ACC. W/ACCESS >C<
- The following is Bonifacio Company’s pre-audit income statement for the year ended December 31, 20x1: Sales P1,482,000 Cost of Goods Sold 963,000 Gross Profit 519,000 Operating Expenses: Rent expense 125,000 Salaries expense 172,500 Utilities expense 109,500 Advertising expense 15,000 Warranty expense 7,000 Other expenses 3,500 464,500 Net Income 54,500 You obtained the following information from the company’s accounting records: Some of Bonifacio’s customers pay for their orders in On December 31, 20x1, orders paid for in advance of shipment totaled P7,500. These have been included in the sales figure. Bonifacio’s products are sold with a 30-day money-back guarantee. Customers seldom returned the products during the Bonifacio has not included in the sales figure and in cost of goods sold those products sold within the last 30 days of the…arrow_forwardTo manage its operations, Leaf Company reports to top management on five different segments which are consolidated appropriately for the annual financial statements. Information about each segment included in the current year's consolidated statements appears in the table below (in 000's): Sales to outside parties Intersegment revenues Outside parties interest income Intersegment interest income Operating expenses Interest expense Tangible assets Intangib assets a. the revenue test, Tools $8,220 140 -0- -0- 5,090 80 1,620 90 Leaf Company has $305,000 of corporate expenses that it does not allocate to the segments. Carry out: c. the asset test b. the profit and loss test, and Batteries Adhesives Plastics $2,790 170 30 -0- 2,100 20 3,880 470 $830 130 10 -0- 1,390 170 890 -0- $450 140 -0- -0- 750 40 730 60 Finance to determine which segments are separately reportable. Clearly show the results of each test and your decision on each test. $-0- -0- 250 210 20 110 140 870arrow_forwardThe net income reported on the income statement for the current year was $73,600. Depreciation recorded on store equipment for the year amounted to $27,400. Balances of the current asset and current liability accounts at the beginning and end of the year are as follows: End of Year Beginning of YearCash $23,500 $18,700Accounts receivable (net) 56,000 48,000Merchandise inventory 35,500 40,000Prepaid expenses 4,750 7,000Accounts payable (merchandise…arrow_forward
- Yates Company's records provide the following information concerning certain account balances and changes in these account balances during the current year. Accounts Receivable: Jan. 1, balance $41,000, Dec. 31, balance $55,000, uncollectible accounts written off during the year, $6,000; accounts receivable collected during the year, $159,000. Compute Sales revenue for the year.arrow_forwardFinancial statement data for the years ended December 31 for Parker Corporation are as follows: Sales Accounts receivable: Beginning of year End of year Current Year Current Year $2,595,600 Current Year 390,000 434,000 a. Determine the accounts receivable turnover for each year. Round your answers to one decimal place. Accounts Receivable Turnover times times Prior Year $2,409,500 400,000 390,000 Prior Year b. Determine the days' sales in receivables for each year. Round your answers to nearest day. Assume 365 days per year. Number of Days' Sales in Receivables days days Prior Year c. Does the change in accounts receivable turnover and days' sales in receivables from the first year to the second year indicate a favorable or unfavorable change?arrow_forwardReturn on Total Assets A company reports the following income statement and balance sheet information for the current year: Net income $661,910Interest expense 116,810Average total assets 6,280,000Determine the return on total assets. If required, round the answer to one decimal place.fill in the blank 1 %arrow_forward
- Question: Prepare a statement of profit or loss and other comprehensive income for the year ended 31 December 2021 Below is the list of nominal ledger balances of Tonson Plc at 31 December 2021. Tonson’s financial year end is at 31 December. Nominal ledger closing balances at 31 December 2021 The following information is relevant. 1. Closing inventory at 31 December 2021 is £45,000 On further investigation of the suspense account in the trial balance above, it was discovered that: An expense of £8,250 for legal services had been posted to the suspense account and a cash receipt of £15,750 had been posted to the suspense account. This represented the disposal proceeds from selling equipment, which had been purchased on 1 March 2017 at a cost of £48,000. Tonson depreciates non-current assets as follows: buildings at 1 per cent on a straight-line basis plant and equipment at 10 per cent on a straight-line basis motor vehicles at 20 per cent on a reducing balance basis.…arrow_forwardRoth Service Company experienced the following transactions for Year 1, its first year of operations: Provided $72,000 of services on account. Collected $41,000 cash from accounts receivable. Paid $28,000 of salaries expense for the year. Roth adjusted the accounts using the following information from an accounts receivable aging schedule: Number of Days Past Due Amount Percent Likely to Be Uncollectible Allowance Balance Current $16, 800 0.01 0 to 30 5,900 0.05 31 to 60 3,400 0.10 61 to 90 1, 100 0.30 Over 90 days 3,800 0.50 Required Organize the transaction data in accounts under an accounting equation. Prepare an income statement for Roth Service Company for Year 1. What is the net realizable value of the accounts receivable at December 31, Year 1?arrow_forwardReturn on Total Assets A company reports the following income statement and balance sheet information for the current year: Net income $418,290 Interest expense 73,810 Average total assets 3,700,000 Determine the return on total assets. If required, round the answer to one decimal place.fill in the blank 1 %arrow_forward
- Receiveables: A company has accounts recieveable of $6,333. Sales for the year were $9,800 . What is its average collection period? Show & expalin the work.arrow_forwardCost of Goods Sold and Income Statement Schuch Company presents you with the following account balances taken from its December 31 adjusted trial balance: Additional data: 1. A physical count reveals an ending-inventory of 22,500 on December 31. 2. Twenty-five thousand shares of common stock have been outstanding the entire year. 3. The income tax rate is 30% on all items of income. Required: 1. As a supporting document for Requirements 2 and 3, prepare a separate schedule for Schuchs cost of goods sold. 2. Prepare a multiple-step income statement. 3. Prepare a single-step income statement.arrow_forwardThe net income reported on the income statement for the current year was $361,300. Depreciation recorded on store equipment for the year amounted to $15,520. Balances of the current asset and current liability accounts at the beginning and end of the year are as follows: End of Year Beginning of Year Cash $40,180 $40,070 Accounts receivable (net) 30,070 28,060 Merchandise inventory 40,390 45,420 Prepaid expenses 3,470 4,840 Accounts payable (merchandise creditors) 38,610 37,710 Wages payable 20,330 24,800 Required: A. Prepare the Cash Flows from Operating Activities section of the statement of cash flows, using the indirect method. Refer to the Amount Descriptions list provided for the exact wording of the answer choices for text entries. Use the minus sign to indicate cash outflows, cash payments, decreases in cash and for any adjustments, if required. B. Briefly explain why net cash flow from operating activities is different from net income.arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningFinancial AccountingAccountingISBN:9781305088436Author:Carl Warren, Jim Reeve, Jonathan DuchacPublisher:Cengage Learning