Académique Documents
Professionnel Documents
Culture Documents
10
2.
BC PRODUCTS
Balance Sheet
March 31, 20X1
Assets
Cash
Inventory
Equipment
$44,800
15,600
17,500
Total
$77,900
Liabilities and
Stockholders' Equity
Liabilities:
Accounts payable
Note payable
Total liabilities
You, capital
Total
$ 4,500
9,000
$13,500
64,400
$77,900
EXHIBIT 133
BC PRODUCTS
Analysis of Transactions
For the Month Ended March 31, 20X1
Assets
Description of Transactions
1. Initial investment
2. Inventory acquired for cash
3. Inventory acquired on credit
4. Equipment acquired
5. No entry
6. Gloves for family
7. Gloves returned to
supplier for cash
8. No effect on total inventory
9. Caps returned to
supplier for credit
10. Payment on note
11. Equipment acquired
12. Payment to creditors
13. No entry
14. No entry
15. Exchange of equipment
Cash
+60,000
9,000
+Inventory
+ 9,000
+ 8,000
5,000
+15,000
600
300
=
=
=
=
=
=
=
+ 8,000
+10,000
- 600
300
=
=
500
=
=
500
3,000
1,000
1,000
+ 5,000 =
3,000
+ 2,500
+ 44,800
+15,600
77,900
Equip+ ment
Liabilities
+ Owners Equity
Accounts
Note
You,
Payable + Payable + Capital
+60,000
+5,000
4,000
+ 1,500
+17,500
+4,500
+ 9,000
77,900
+64,400
2.
CHAPTER 2
2-32 (15-20 min.)
The theme of this solution is that retained earnings is not a pot of
cash awaiting distribution to stockholders.
1.
Cash
$1,000
Paid-in capital
$1,000
2.
Cash
Inventory
Total
$ 200
800
$1,000
Paid-in capital
$1,000
Cash
$1,150
Paid-in capital
$1,000
Retained earnings
150
Total
$1,150
2-32 (continued)
4.
Cash
$ 50
($1,150 $300 $800)
Inventory
300
Equipment
800
Total
$1,150
Paid-in capital
$1,000
Retained earnings
150
Total
$1,150
Cash
Inventory
($300 + $500)
Equipment
Total
50
800
800
$1,650
Account payable
$ 500
Paid-in capital
1,000
Retained earnings
150
Total
$1,650
2-52
(50-75 min.)
1.
2.
Assets
Cash
$ 436,000
Accounts receivable
650,000
Merchandise inventory 610,000
Prepaid rent
56,000
Equipment
80,000
Total
$1,832,000
Liabilities and
Stockholders' Equity
Liabilities:
Accounts payable
$ 900,000
Stockholders' equity:
Paid-in capital
300,000
Retained earnings
632,000
Total stockholders' equity 932,000
Total
$1,832,000
EXHIBIT 252
FUNCO SUPPLIES COMPANY
Analysis of Transaction for 20X8
Transactions
Balance,
12/31/X7
a.
b.
c.
d1.
d2.
d3.*
e.
Cash
Accounts
+ Receivable
+ 340
+ 400
+ 200
+1,500
+40
+100
1,250
40
+84
28
84
20
1,250
=
=
=
=
Accounts
Payable
+ 800
+1,000
=
=
=
=
=
=
h.
70
i.
j.
Balance,
12/31/X8
900
100
=
=
900
+ 900
+610
1,832
+56
+80
+ 640
+1,250
200
+ 650
+300
f.
g.
+ 436
+ 632
1,832
* All rent effects for the entire year are shown in three steps as part of the analysis of Transaction d. There are alternative ways of handling this transaction, but the ultimate effects
on the accounts would be identical. For instance, Transaction d3 might be shown as a final separate entry after Transaction i or j. The new lease is at a rate of $84 12 = $7 per
month and four months elapse in 20X8.
** Note that the amount of cash dividends is usually tied to the amount of net income, but not necessarily. The amount and timing of dividends is a separate decision by the board
of directors.
2-52
(continued)
FUNCO SUPPLIES COMPANY
Income Statement
For the Year Ended December 31, 20X8
Sales
Deduct expenses:
Cost of goods sold
Rent
Depreciation
Wages
Miscellaneous
Total expenses
Net income
$1,700,000
$1,250,000
68,000*
20,000
200,000
70,000
1,608,000
$ 92,000
10
$640,000
92,000
$732,000
100,000
$632,000
2-52 (continued)
FUNCO SUPPLIES COMPANY
Statement of Income and Retained earnings
For the Year Ended December 31, 20X8
Sales
Deduct expenses:
Cost of goods sold
$1,250,000
Rent
68,000*
Depreciation
20,000
Wages
200,000
Miscellaneous
70,000
Total expenses
Net income
Retained earnings, Dec. 31, 20X7
Total
Cash dividends declared
Retained earnings, Dec. 31, 20X8
3.
$1,700,000
1,608,000
$ 92,000
640,000
$ 732,000
100,000
$ 632,000
11
CHAPTER 4
4-22 (10-15 min.)
Trucano, Tenant
A
= L +
Cash
1.
2.
3.
4.
Prepaid
Rent
- 18,000 + 18,000
- 6,000
- 6,000
- 6,000
=
=
=
=
Resing, Landlord
SE
A
=
L
+
SE
Unearned
Rent
Rent
Rent
Expense Cash
Revenue
Revenue
+ 18,000 =
- 6,000
=
- 6,000
=
- 6,000
=
+18,000
- 6,000
- 6,000
- 6,000
Trucano:
Rent expense
Prepaid rent
6,000
Resing:
Unearned rent revenue
Rent revenue
6,000
+ 6,000
+ 6,000
+ 6,000
6,000
6,000
2.
12
40
40
2,000
2,000
b)
c)
d)
e)
f)
g)
h)
i)
3,000
Fuel expense
Fuel on hand
700
Prepaid insurance
Insurance expense
($1,600 24) x 15 months remaining =1,000
1,000
Rent expense
Prepaid rent
($6,000 5) = $1,200 Rent for one month
1,200
675
Interest expense
Accrued interest payable
($600 x .05 x 1.5/12) = 3.75
3.75
14,000
Inventory
Machinery & equipment
1,000
3,000
700
1,000
1,200
675
3.75
14,000
1,000
266.67
266.67
13
1,100
SE
Office
Supplies
Expense
1,100
1,100
Fees earned
Journal entry:
Unearned fee revenue
Fee revenue
14
1,100
Journal entry:
Office supplies expense
Office supplies inventory
(b)
L
+
SE
Unearned
Fee
Fee
Revenue
Revenue
= 12,000
+12,000
12,000
12,000
4-35 (continued)
(c)
+240
SE
Interest
Revenue
Journal entry:
Accrued interest receivable
Interest revenue
(d)
+240
240
240
L
+
SE
Accrued
Wages
Wages
Payable
Expense
+600
600
600
600
15
CHAPTER 5
5-45
(15-20 min.)
POOLS, INC.
Statement of Cash Flows
For the Year Ended December 31, 20X7
(In Thousands)
Cash flows from operating activities:
Cash collections from customers
Cash payments:
To suppliers
To employees
For other expenses
For interest
For income taxes
Cash disbursed for operating activities
Net cash provided by operating activities
$1,400
$(825)
(200)
(100)
( 11)
(35)
(1,171)
229
16
(435)
110
(41)
69
(137)
176
$ 39
5-52
(10-15 min.)
POOLS, INC.
Supporting Schedule to Statement of Cash Flows
Reconciliation of Net Income to Net Cash
Provided by Operating Activities
For the Year Ended December 31, 20X7
(In Thousands)
Net income
Adjustments to reconcile net income to net
cash provided by operating activities:
Add:
Depreciation, which was included
in computing net income but does
not affect cash
Deduct: Increase in accounts receivable
Deduct: Increase in inventory
Add:
Increase in accounts payable
Deduct: Decrease in salaries
and wages payable
Add:
Increase in income taxes payable
Net cash provided by operating activities
5-59
1.
$ 314
45
(100)
(50)
25
(10)
5
$ 229
[1,500 1,400]
[ 850 800]
[ 850 825]
[ 200 190]
[ 40 35]
(30-40 min.)
ROSENBERG COMPANY
Statement of Cash Flows
For the Year Ended December 31, 20X4
(In Millions)
Cash flows from operating activities:
Cash collections from customers
($275 $14)
Cash payments:
$261
17
$(171)
(52)
(9)
(232)
29
$ (98)
6
(92)
$ 50
(2)
48
(15)
20
$ 5
2.
Reconciliation of Net Income to Net Cash
Provided by Operating Activities
Net income
Adjustments to reconcile net income to net
cash provided by operating activities:
Depreciation
Increase in accounts receivable
Increase in inventory
Increase in prepaid general expenses
Increase in accounts payable for merchandise
Increase in accrued tax payable
Net cash provided by operating activities
18
$ 9
40
(14)
(20)
( 1)
14
1
$ 29
3.
19
CHAPTER 6
6-35 (10 min.)
1.
2.
=
=
=
$3.3 million
$3.3 million
$4.4 million
$11.0
n/30 indicates that the gross invoice amount, which is the list price
net of trade discounts (n means net of trade discounts, not net of
cash discounts), should be received by the vendor by 30 days after
the date of the invoice.
EOM means the gross invoice amount should be received by the
end of the month of the invoice.
20
You should borrow and use the cash to take advantage of the
discounts offered by both vendors. The equivalent annual interest
rates for "borrowing" from the vendors are 18% for Johns
Fisheries and 36% for Garcia, as compared with the bank rate of
16%.
When the discount applies for ten days and the invoice price is due
anyway by the 30th day, failure to take the discount provides only a
20 day delay or borrowing period.
1/10, n/30 is 1% for 20 days, or 18% for 360 days (that is, 1% x 18
periods of 20 days each).
2/10, n/30 is 2% for 20 days, or 36% for 360 days (that is, 2% x 18
periods of 20 days each).
Cash
Accounts receivable
Sales
To record sales
Cash
400,000
600,000
1,000,000
560,000
21
Accounts receivable
To record collections
560,000
12,000
10,000
2.
Accounts receivable
Allowance for bad debts
Book value
12,000
10,000
December 31
20X8
20X7
$120,000*
$90,000
10,000**
8,000
$110,000
$82,000
1.
6-58 (continued)
Use of T-accounts might help:
Allowance for Uncollectible Accounts
Written off
2.
17,600
Beg. Bal.
Expense
End. Bal.
15,900
16,800
15,100
23
= Ending balance
= $16,500
Note: If both problems 6-57 and 6-58 are assigned, you should
realize that the tables are constructed differently. Both are explicit
about timing, but the structure of the solutions make different
assumptions. In 6-57 the write-offs are related to the A/R in the
same row. In 6-58 the write-offs are listed for the year in which they
were written off, not in the year in which the sale arose.
Using the T-account for the percentage of ending accounts
receivable method:
Allowance for Uncollectible Accounts
Written off
24
17,600
Beg. Bal.
Expense
End. Bal.
15,900
18,200
16,500
CHAPTER 7
7-32 (20 min.)
Sales
$71,200
Sales returns
2,300
Net sales
$68,900
Cost of goods sold:
Inventory, January 1*
x = $39,864
Purchases
$54,000
Purchase returns
2,000
Net purchases
$52,000
Freight in
500
52,500
Cost of goods available for sale
$92,364
Inventory, January 15
40,000
Cost of goods sold, .76 x $68,900
52,364
Gross margin, .24 x $68,900
$16,536
* $52,364 + $40,000 52,500 = $39, 864
or:
Cost of goods sold (.76 x 68,900)
Cost of goods purchased
Inventory increase
Beginning Balance = Ending Balance + Change =
$40,000 - $136
$52,364
52,500
$ 136
$39,864
25
26
LIFO
21,400
(11,150)
10,250
Weighted
FIFO
Average
21,400
21,400
(12,350)
(11,770)
9,050
9,630
= 1,500 shirts @ $3
= $4,500
Wages paid
= 1 month
1,600
Depreciation
= 1,500 units
@ [$5,000 10,000 = .50]
750
Studio rent
500
$7,350
= $7,350 1,500
$ 4.90
= 1,200 x $4.90
= $5,880
Ending inventory:
Raw material available
500 shirts @ $3
Finished goods
1,500 1,200 =
= $1,500
Total inventory
2.
1,470
$2,970
SAMS T-SHIRTS
Income Statement for January
Revenue 1,200 shirts @ $9
Cost of goods sold
Income before tax
Tax expense
Net Income
$10,800
5,880
4,920
1,476
$ 3,444
27
CHAPTER 8
8-29 (5-10 min.)
In the absence if more reliable data, the assessed values for
property taxes are frequently used as a guide to allocating the costs of
a basket purchase.
(1)
Assessed
Value
Land
Building
Total
(2)
(3)
(2) x (3)
Weighting
Total Cost
to Allocate
Allocated
Costs
$200,000
20/60
$720,000
$240,000
400,000
40/60
720,000
480,000
$600,000
$720,000
160,000
2. Cash
Accumulated depreciation, equipment
Equipment
Gain on sale of equipment
160,000
80,000
160,000
220,000
20,000
Cash proceeds
$160,000
Original cost
$220,000
Accumulated depreciation,
2 x $40,000 =
80,000
Book value (or carrying
amount)
140,000
Gain on sale
$ 20,000
3.
Cash
Accumulated depreciation, equipment
Loss on sale of equipment
Equipment
110,000
80,000
30,000
220,000
Straight-Line*
Annual
Book
Depreciation
Value
$32,000
At acquisition
Year
1
2
3
Declining Balance at
Twice the Straight
Line Rate (DDB)**
Annual
Book
Depreciation
Value
$ 6,000
6,000
6,000
26,000
20,000
14,000
$32,000
$12,800
7,680
4,608
19,200
11,520
6,912
29
4
5
6,000
6,000
$30,000
Total
8,000
2,000
2,765
1,659***
$29,512
4,147
2,488
E
C
E
E
30
$3,000,000 2 = $1,500,000
e. C
f. C
g. E
2.
3.
$420,000 4 = $105,000
4.
a)
b)
Goodwill
Assets
Liabilities
Cash
4,000,000
22,000,000
16,000,000
10,000,000
1,000,000
31
Chapter 9
9-40 (20-35 min.)
1.
2.
3,000,000
3,000,000
Warranty expense
Liability for warranties
.03 x $3,000,000 = $90,000
90,000
82,000
90,000
82,000
Cash
Deposits on bottles
To recognize a liability.
105,000
Deposits on bottles
Cash
To reduce the liability.
95,000
105,000
95,000
If you have time, you may wish to indicate that the deposits
are far less than the cost of a returnable container. For example,
the sturdy bottles placed on deposit might cost $500,000. (It is
not unusual to ask the customer for a deposit much smaller than
the cost of the container.) Containers are usually amortized over
their average useful lives.
32
9-40 (continued)
3.
Journal Entries
April 1
June 30
July 1
4.
(a)
Cash
Deposits
Interest expense
Deposits
(.04 x 4,000) x 3/12
Deposits
Cash
40
40
4,040
4,040
150,000
150,000
5.
4,000
(b)
4,000
30,000
30,000
FV
(1 + i)n
The present value factors for n = 5, 1/(1 + i)5, for various values of
i, are on line 5 of Table 9A-2. Substituting:
PV @ 5% = $20,000(.7835) = $15,670
PV @ 10% = $20,000(.6209) = $12,418
PV @ 20% = $20,000(.4019) = $ 8,038
(a)
(b)
(c)
Note that the higher the interest rate, the lower the present
value.
2.
34
(a)
(b)
(c)
$2,433,268.73
6,755,641.69
$9,188,910.42
$367,571
300,000
$ 67,571
=
=
Cash
a. Issuance
b. First semi-annual
interest
L
Bonds
Payable
+
Discount on
Bonds
Payable
SE
Retained Earnings
c. Maturity value
10,000,000 = 10,000,000
Bond related totals* 3,810,730
+ 67,571
Increase
367,571 Interest
Expense
3,810,730
35
9-53 (continued)
3.
a.
Cash
9,189,270
Discount on bonds payable
810,730
Bonds payable
10,000,000
To record proceeds upon issuance
of 6% bonds maturing on
January 1, 2009.
b.
Interest expense
Discount on bonds payable
Cash
To record amortization of discount
and payment of interest.
c.
4.
67,571
300,000
Bonds payable
10,000,000
Cash
10,000,000
To record payment of maturity
value of bonds and their retirement.
36
367,571
January 1, 2004
$10,000,000
810,730
$ 9,189,270
July 1, 2004
$10,000,000
743,159*
$ 9,256,841
Cash
+11,359 =
a. Issuance
b. First semi-annual interest
c. Maturity value
Bond related totals***
L
+
SE
Premium
Bonds on Bonds
Payable Payable
Retained Earnings
+10,000
+1,359
500* =
10,000 =
8,641 =
46
10,000
0
Increase
454** Interest
Expense
8,641
2.
Journal Entries
(In Thousands of Dollars)
a.
b.
Cash
Bonds payable
Premium on bonds payable
To record proceeds upon issuance
of 10% bonds maturing on
December 31, 20Y4.
11,359
Interest expense
Premium on bonds payable
Cash
To record amortization of premium
and payment of interest.
454
46
10,000
1,359
500
37
9-57 (continued)
c.
3.
Bonds payable
Cash
To record payment of maturity value
of bonds and their retirement.
10,000
10,000
$10,000
1,359
$11,359
$10,000
1,313*
$11,313
* 1,359 46 = 1,313
2.
Equipment leasehold
Lease liability, current*
Lease liability, long-term
To record capital lease.
38
86,972
24,345
62,627
$40,000
15,655
$24,345
$86,972
24,345
$62,627
28,991
28,991
15,655
24,345
28,727
40,000
28,727
39
Total
Interest portion:
.18 x ($86,972 $24,345)
= .18 x $62,627 =
Principal portion, current liability
Total liability
Current liability
Long-term liability
$40,000
11,273
$28,727
$62,627
28,727
$33,900
11,273
28,727
33,900
40,000
33,900
6,100
33,900
40,000
40
$40,000
6,102
$33,898*
* Rounding causes this amount to differ from the $33,900 liability. These
rounding errors occur because the present value tables are carried to four
places only rather than to five or more places. This rounding causes the
present value of the lease to be rounded at its inception.
41
Capital Lease
Difference
Total expenses:
Year 1
Year 2
Two years together
40,000
40,000
80,000
44,646 a
40,264 a
84,910
4,646
264
4,910
End of Year 1:
Total assets
Total liabilities
Retained earnings
40,000
57,981 b
62,627 c
44,646
57,981
62,627
4,646
End of year 2:
Total assets
Total liabilities
Retained earnings
80,000
28,990 b
33,900 c
84,910
28,990
33,900
4,910
a.
Amortization
Interest
Total expenses
b.
Yr. 1
Yr. 2
Yr. 3
Year 1
28,991
15,655
44,646
Equipment Leasehold
86,972
28,991
57,981
28,991
28,990
Year 2
28,991
11,273
40,264
c.
Some instructors may wish to point out that you can also
compute the differences between the operating lease and the
capital lease in pretax income by analyzing the changes in the
asset and liability during a given year. Consider year 2:
42
9-64 (continued)
Beginning balance
Ending balance
Change
Asset
57,981
28,990
28,991
Lease
Liabilities
62,627
33,900
28,727
Difference
264
$10.00
2.54
$ 7.46
Second quarter:
Total
Interest is .02 x ($127 $7.46)
Principal
$10.00
2.39
$ 7.61
2.
Interest expense
Lease liability
Cash
First Quarter
2.54
7.46
10.00
Second Quarter
2.39
7.61
10.00
43
3.
44
CHAPTER 10
10-35 (5-10 min.)
This preferred stock is cumulative, so all missed preferred stock
dividends must be paid before paying any common stock dividends.
Preferred dividends for 20X5, 20X6, and 20X7 are:
.07 x $4,000,000 x 3 = $840,000
After paying $840,000 in preferred dividends, $160,000 is left for
common stock dividends: $1,000,000 $840,000 = $160,000
52,710
52,710
52,710
$2,400,000 $400,000
1 / 2 [($18,400,000 4,400,000) ($20,000,000 4,400,000)]
45
$2,000,000
1 / 2 ($14,000,000 15,600,000)
$2,000,000
13.5%
$14,800,000
$2,000,000
$0.50
4,000,000
Price-earnings ratio:
46
10-43 (continued)
Dividend payout ratio
$.20
40%
$.50
Dividend-yield ratio:
$20,000,000 $4,400,000
3.90
4,000,000
Note that the book value is lower than the market value. This is
typical. The shareholders are paying for earning power rather than for
assets.
47
Treasury stock
Cash
To acquire 7.9 million shares
942
942
2.
3.
Treasury stock
Cash
6.5
6.5
Cash
Treasury stock
Capital in excess of par
9.0
6.5
2.5
48
10-57 (continued)
5.
Cash
Capital in excess of par
Treasury stock
5.0
1.5
6.5
49
CHAPTER 11
11-27 (15-25 min.) Amounts are in millions.
1.
Market values
1
150
150
1
Income Statement Presentation:
Unrealized gain (loss) on portfolio
of trading securities
(10)
End of Period
2
3
4
140 152 160
140
152
160
For Period
2
3
(10)
12
50
10
10
10
10
Trading portfolio
Unrealized gain on trading portfolio
To record unrealized gain.
12
Trading portfolio
Unrealized gain on trading portfolio
To record unrealized gain.
12
Market values
1
150
150
140
152
160
Stockholders' Equity:
Unrealized loss on available-for-sale securities*
(10)
* Part of Accumulated other comprehensive income.
(20)
(8)
10
Available-for-sale securities
To record unrealized loss in portfolio.
10
10
Available-for-sale securities
To record unrealized loss in portfolio.
10
Available-for-sale securities
12
12
8
8
a.
b.
c.
Acquisition
50
Net income of
Bearpaw
Dividends from + 3
Bearpaw
Effects for year 47
+50
+7
3
+54
=
=
50
+7
=
=
+50
+3
+7
47
+50
+3
+3
52
11-31 (continued)
Equity Method
a.
b.
c.
Market Method
Investment in Bearpaw
Cash
50
Investment in Bearpaw
Investment revenue*
a.
50
Cash
3
Investment in Bearpaw
Investment in Bearpaw 50
Cash
50
b. No entry
7
c.
3
Cash
Dividend revenue**
3
3
53
Equity Method
1.
Acquisition
90
2.
Net income of Y
3.
Dividends from Y + 8
Effects for year
82
+
+
90
20
8
+ 102
=
=
=
=
20
20
(in millions)
As accounts:
Before acquisition
After acquiring B
Bs accounts
Intercompany
eliminations
Consolidated
Cash
Assets
Plant
Assets,
Net
Inventories
150
100
15
+60
+25
30
65
+ 85
20*
110*
Goodwill
=
Stockholders Equity
InvestCommon
ment
Stock Etc.
Retained
in B =
+ Earnings
60
100
+10
+10
100
0
=
=
=
70
200
30
40
=
=
30
70
40
200
* The $20 million would appear as an integral part of the plant assets
because they would be carried at $20 million higher in the consolidated
balance sheet than the carrying amount on the B books. Therefore, plant
assets would appear on the consolidated balance sheet as ($60 + $30) +
$20 = $110.
2.
54
3.
2.
3.
55
128
647
56
Net earnings includes $384 million but only $128 million was
received in dividends. Thus there should be an amount
subtracted from net earnings labeled Equity in earnings in
excess of dividends received equal to $256 million. Coca-Cola
actually labels this number Equity income or loss, net of
dividends and subtracts it from net income in its indirectmethod cash flow statement.
CHAPTER 12
12-31 (20 min.)
Common Size Income Statements
Lowes and The Home Depot
Total revenues
Cost of sales
Gross profit
SGA and store operating expenses*
Store opening costs
Operating income
Other income
Interest expense
Income before income taxes
Provision for income taxes
Net income
Lowes
The
Home Depot
100.0%
69.7
30.3
20.2
0.5
9.6
0.0
0.7
8.9
3.4
5.5%
100.0%
68.9
31.1
20.9
0.2
10.0
0.1
0.0**
10.1
3.8
6.3%
2.
3.
4.
5.
6.
7.
8.
9.
58
59