ACC 113 Lecture Notes - Lecture 22: Tunxis Community College, Revenue Recognition, Accrual
Document Summary
Get access
Related Documents
Related Questions
1. Produce a balance sheet for a company that distinguishesbetween current and non-current assets and liabilities.
2. Create a balance sheet from a trial balance.
3. Create a comparison of net income based on different methods ofinventory accounting.
4. Analyze a statement of cash flows and show where each line itemcan be found or calculated from the other financialstatements.
5. Prepare a full analysis of key financial ratios for a companyand state conclusions about the financial strength of the companycompared to industry ratios.
Create a BalanceSheet from the trial balance: | ||||
Debits | Credits | Classification | ||
Cash | 300,000.00 | Current asset | ||
Sales | (10,000,000.00) | Income statement | ||
Cost of Goods Sold | 7,000,000.00 | Income statement | ||
Selling Expenses | 500,000.00 | Income statement | ||
Other income | (50,000.00) | Income statement | ||
Administrative expenses | 350,000.00 | Income statement | ||
Interest Expenses | 12,500.00 | Income statement | ||
Land | 300,000.00 | non-current asset | ||
Building | 2,000,000.00 | non-current asset | ||
Long Term bond payable | (550,000.00) | non-current liability | ||
Accrued Liabilities | (50,000.00) | current- liability | ||
Accumulated Depreciation Buildings | (250,000.00) | non-current asset | ||
Equipment | 750,000.00 | non-current asset | ||
Receivables | 100,000.00 | current asset | ||
Allowance for doubtful accounts | (7,500.00) | current asset | ||
Accumulated depreciation equipment | (125,000.00) | non-current asset | ||
Common Stock | (200,000.00) | equity | ||
Payables | (115,000.00) | current Liability | ||
Inventories | 200,000.00 | current asset | ||
Prepaid Expenses | 50,000.00 | current asset | ||
Retained Earnings | (215,000.00) | equity | ||
11,562,500.00 | (11,562,500.00) |
Assets | Equity and Liabilities | |||||||||
Current Assets | Current Liabilities | |||||||||
Total Current Assets | - | Total Current Liabilities | - | |||||||
Total long term Liabilities | - | |||||||||
Total property plant and equipment | - | |||||||||
Total Equity | - | |||||||||
Total Assets | - | Total Equity and liabilities | - | |||||||
Need help completing an income statement!
Trial Balance:
Acc. # | Account Name | Debits | Credits |
100 | Cash | $ 66,000 | |
110 | Accounts receivable | 160,000 | |
115 | Allowance for doubtful accounts | $ 7,000 | |
120 | Inventory | 50,000 | |
135 | Prepaid insurance | 24,750 | |
136 | Prepaid advertising | 6,000 | |
150 | Land | 235,000 | |
160 | Building | 240,000 | |
165 | Accumulated depreciation - building | 61,500 | |
170 | Equipment | 150,000 | |
175 | Accumulated depreciation - equipment | 53,750 | |
190 | Notes receivable | 155,000 | |
195 | Interest receivable | 8,590 | |
200 | Accounts payable | 135,000 | |
215 | Interest payable | 11,000 | |
219 | Income tax payable | 12,477 | |
230 | Accrued liabilities | 42,000 | |
240 | Unearned revenue | 27,500 | |
250 | Notes payable - current portion | 20,000 | |
255 | Notes payable - long-term portion | 80,000 | |
270 | Bonds payable | 100,000 | |
300 | Common stock | 500,000 | |
310 | Retained earnings | 21,000 | |
350 | Dividends | 5,000 | |
400 | Sales | 1,337,250 | |
450 | Interest revenue | 94,590 | |
500 | Cost of goods sold | 616,000 | |
510 | Administrative and general expenses | 97,000 | |
515 | Insurance expense | 2,250 | |
520 | Selling expenses | 188,000 | |
531 | Depreciation expense - building | 7,500 | |
532 | Depreciation expense - equipment | 12,500 | |
550 | Interest expense | 71,000 | |
599 | Income tax expense | 12,477 | |
600 | Loss on sale of equipment | 60,000 | |
910 | Loss from operation of discontinued | 75,000 | |
segment ofbusiness | |||
915 | Loss from disposal of discontinued | 261,000 | |
segment ofbusiness | |||
$ 2,503,067 | $ 2,503,067 |
Income statement: (I've put in some of the numbers butI'm kinda lost with the operating expenses)
Sales | $ 1,337,250 | |
Cost of goods sold | 616,000 | |
Gross Profit | 721,250 | |
Operating expenses | ||
Selling expenses | 188,000 | |
Administrative and generalexpenses | ||
Total operating expenses | ||
Operating Income | ||
Other revenue | ||
Interest Revenue | 94,590 | |
Other expense and loss | ||
Interest expense | ||
Total other expense andloss | ||
Income from continuingoperations before income tax | ||
Income tax expense | 113,277 | |
Income from continuingoperations | 264,313 | |
Discontinued operations: | ||
Loss fromoperations of discontinued segment, net of | ||
income tax benefit | ||
Loss from disposalof discontinued segment, net of | ||
income tax benefit | ||
Total loss from discontinuedoperations | ||
* = Line-item is a subtotal,not an account | ||
EPS: | ||
The chief accountant for Monster Inc. provides you (below) withthe firmâs most recent financial statements, with some missinginformation.
BALANCE SHEET (in $ millions) | 12/31/13 | 12/31/12 |
Cash | X | X |
Accounts Receivable | 333 | 212 |
less: Allowance for Doubtful Accounts | (36) | (11) |
Prepaid Rent | 9 | 4 |
Inventory | 177 | 100 |
Property, Plant & Equipment | 660 | 886 |
less: Accumulated Depreciation | (323) | (270) |
X | X | |
Accounts Payable to Suppliers | 65 | 70 |
Payables for Selling & Administration | X | X |
Income Taxes Payable | 47 | X |
Dividends Payable | 39 | 33 |
Common Stock | X | X |
Retained Earnings | 237 | 102 |
X | X | |
2013 Cash Flow Statement (in $ millions)) | ||
Cash collected from customers | 407 | |
Cash paid to suppliers | ||
Cash paid in advance for rent | (40) | |
Cash paid for S & A costs | X | |
Cash paid for income taxes | (32) | |
NET CASH FLOW FROM OPERATING ACTIVITIES | X | |
Cash received from sale of equipment | 250 | |
NET CASH FLOW FROM INVESTING ACTIVITIES | 250 | |
Cash received from issue of common stock | X | |
Cash dividends paid to shareholders | ?? | |
NET CASH FLOW FROM FINANCING ACTIVITIES | X | |
2013 INCOME STATEMENT (in $ millions) | ||
Sales Revenue | ?? | |
Cost Of Goods Sold | (210) | |
Bad Debts Expense | (30) | |
Depreciation Expense | X | |
Other Operating Expenses | ||
Income before Taxes | X | |
Income Tax Expense | X | |
Gain on the Sale of Equipment (net of $15 tax on gain) | 35 | |
NET INCOME | 174 |
REQUIRED: Compute the amounts below, placingyour answers in the spaces provided below.
Answers: (in $millions)
Cash dividends paid to shareholders during 2013 | |
Accounts Receivable written off during 2013 | |
Sales Revenue during 2013 | |
Historical cost of the equipment sold during 2013 | |
Net book value of the equipment sold during 2013 |