Vous êtes sur la page 1sur 59

CHAPTER 1

1-27 (10-20 min.)


Sept. 2

LaPaz purchased $2,500 of store fixtures on account.

Owner or owners withdrew $3,000 cash.

LaPaz returned $5,000 of computers for $5,000 credit


against its accounts payable.

Computers (inventory) valued at $7,000 were invested in


the company by owners.

LaPaz paid $500 on accounts payable.

LaPaz purchased $3,000 of store fixtures, paying $500


now and agreeing to pay $2,500 later.

10

LaPaz returned $300 of store fixtures for credit against


accounts payable.

1-33 (20-35 min.)


1.

See Exhibit 1-33.

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

1-42 (10 min.)


1.

The par value line would increase by 500,000,000 x $.01 =


$5,000,000 and the number of shares issued and outstanding
would increase by 500 million. Additional paid-in capital would
increase by 500,000,000 x ($30.00 $.01) = $14,995,000,000.

2.

IBM shows all of its paid-in capital as a one-line item. Therefore,


its common stock line would increase by $60,000,000 and the
number of issued and outstanding shares would increase by 1
million.

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

Note in both Requirements 1 and 2 that the ownership equity is


fundamentally a claim against the total assets (in the aggregate).
For example, none of the shareholders have a specific claim on
cash, and none have a specific claim on inventory. Instead, they
all have an undivided claim against (or interest in) all of the
assets.
3.

Cash

$1,150

Paid-in capital
$1,000
Retained earnings
150
Total
$1,150

Retained earnings is part of stockholders' equity. Even though


Cash and Retained earnings have increased by identical
amounts compared to number 1, the retained earnings is
fundamentally a general claim against total assets (just as paid-in
capital is a general claim). Retained earnings is the net rise in
ownership claim attributable to profitable operations. However,
the assets themselves should not be confused with the claims
against the assets.

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

The same explanation applies here as in Requirement 3.


However, Transaction 4 should clarify the lack of a specific link
between retained earnings (and paid-in capital) and any
particular assets. The ownership claims are general, not
specific.
5.

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

The meaning of retained earnings was explained above.


Purchases on "open account" usually create a general liability;
that is, the trade creditors usually hold only general claims
against the total assets, not specific claims against particular
assets (such as mortgages on buildings). In sum, both the
creditors and the owners hold general claims against the assets.
Of course, if the corporation is liquidated (all assets converted to
cash to be distributed to claimants), the creditors' general claims
must be satisfied before the owners get one dollar. Thus, the
stockholders are said to have a residual claim or residual
interest.

2-52

(50-75 min.)

1.

See Exhibit 2-52 on the following page.

2.

FUNCO SUPPLIES COMPANY


Balance Sheet
December 31, 20X8

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

(In Thousands of Dollars)


Assets
=
Merchandise Prepaid
+ Inventory
+ Rent + Equipment
=
+ 860
+1,000

+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

28 (increase rent expense)


20 (increase depreciation
expense)

+1,250
200

+ 650

+300

+1,700 (increase sales revenue)


1,250 (increase cost of
goods sold expense)
40 (increase rent expense)

f.
g.

+ 436

Liabilities and Stockholders' Equity


Paidin
Retained
+ Capital
Earnings

200 (increase wages


expense)
70 (increase misc.
expense)
100 (dividends)**
+300

+ 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

*$40,000 for first 8 months plus $28,000 for next 4 months =


$68,000. Note that the beginning balance of prepaid rent of
$40,000 related to the first 8 months of the year, and therefore,
implies a monthly rate of $5,000 and annual rent of $60,000. The
payment in 20X8 of $84,000 represents an increase in the rental.

FUNCO SUPPLIES COMPANY


Statement of Retained earnings
For the Year Ended December 31, 20X8
Retained earnings, December 31, 20X7
Net income for the year 20X8
Total
Cash dividends declared
Retained earnings, December 31, 20X8

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

Only the balance sheet would be affected. Cash would be


$100,000 higher and a $100,000 liability -- Dividends Payable -would be created. Both accounts would be decreased by
$100,000 when the dividend disbursement is made on January
31.
We usually point out that a stockholder is simultaneously a
creditor and an owner the minute the board of directors declares
a dividend. Of course, the entity is never liable for a dividend
until such a declaration occurs.

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

4-25 (10 min.)


1.

2.

12

Wage expense (or vacation pay expense)


Accrued salaries and related benefits
To record accrual of vacation pay.
Accrued salaries and related benefits
Cash
To record payment of vacation pay.

40
40
2,000
2,000

4-31 (40-50 min.)


a)

b)

c)

d)

e)

f)

g)

h)

i)

Machinery & equipment


Accounts payable

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

Prepaid repairs & maintenance


Repairs & maintenance expense
($900 12) x 9 months remaining = 675

675

Interest expense
Accrued interest payable
($600 x .05 x 1.5/12) = 3.75

3.75

Unearned subscription revenue


Subscription revenue
($24,000 12) x 7 months = 14,000

14,000

Inventory
Machinery & equipment

1,000

Accrued interest receivable


Interest revenue
($20,000 x .08 x 2/12) = 266.67

3,000

700

1,000

1,200

675

3.75

14,000

1,000
266.67
266.67

13

4-35 (15-20 min.)


Recall that increases in expense accounts decrease stockholders'
equity.
(a)

Supplies used, $2,000 $900 = $1,100.


A
=
Office
Supplies
Inventory
Supplies used

1,100

SE
Office
Supplies
Expense

1,100
1,100

Four months of services rendered, 4 x $3,000 = $12,000.


A

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)

Interest earned, $8,000 x .12 x 3/12 = $240.


A
=
Accrued
Interest
Receivable
Interest earned

+240

Wages earned but unpaid


Journal entry
Wages expense
Accrued wages payable

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

Cash flows from investing activities:


Purchase of plant and facilities
Cash flows from financing activities:
Issued long-term debt
Paid dividends
Net cash provided by financing activities
Net decrease in cash
Cash, December 31, 20X6
Cash, December 31, 20X7

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

To suppliers ($165 + $20 $14)


For general expenses ($51 + $1)
For taxes ($10 $1)
Cash disbursed for operating activities
Net cash provided by operating activities
Cash flows from investing activities:
Acquisition of plant assets
Proceeds from sale of plant assets
Net cash used for investing activities
Cash flows from financing activities:
Issue long-term debt
Pay cash dividends
Net cash provided by financing activities
Net decrease in cash
Cash balance, December 31, 20X3
Cash balance, December 31, 20X4

$(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.

Rosenbergs stress may be reduced but not eliminated. The


statement of cash flows has shown why cash has fallen by $15
million. Operating activities provided $29 million, and financing
activities provided an additional $48 million, a total of $77 million.
However, $92 million was needed for the net acquisition of plant
assets.
Severe crunches on cash commonly accompany quick
corporate growth. There may be substantial net income and
working capital provided by operations, but heavy demands for
cash to expand receivables, inventories, and plant assets
diminish the cash on hand despite profitable operations. Hence,
most "growth" companies pay skimpy or no dividends.

19

CHAPTER 6
6-35 (10 min.)
1.

If there is a significant chance that payment on the contract will


not be received, the realization test has not been met.
Recognition of revenue should be delayed until there is a high
probability of receiving the payment. This may mean recognizing
all $11 million of revenue at completion of the contract, and
recognizing all of the expenses on the contract at the same time.
It is reasonable to ask whether the contract should be accepted in
this instance. It is reasonable to suggest that the contract be
altered to require progress payments as milestones are reached.

2.

Revenue should be recognized as it is earned:


20X0 3/10 x $11 million
20X1 3/10 x $11 million
20X2 4/10 x $11 million

=
=
=

$3.3 million
$3.3 million
$4.4 million
$11.0

6-42 (10-15 min.)


1.

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

15, EOM means the gross amount should be received by the


fifteenth day after the end of the month of the invoice.
1/10, n/30 means that a discount of 1 percent of the gross amount
may be deducted if the remainder is received by the vendor by the
tenth day after the date of the invoice. Otherwise, the gross
amount should be received by the vendor by 30 days after the date
of the invoice.
2/10, n/30 means the same as the preceding terms, except that the
cash discount is 2%.
2.

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).

6-48 (15 min.)


1.

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

Bad debt expense


Allowance for bad debts
To record bad debt expense

12,000

Allowance for bad debts


Accounts receivable
To record write-offs

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

* $90,000 + $600,000 $560,000 10,000


** $8,000 + $12,000 $10,000
3.
The central question is whether the current balance of Allowance
for Bad Debts is adequate. While receivables rose by 33% from 90,000 to
120,000, the allowance changed by about 25%. This relationship seems
reasonable. Write-offs were similar to the bad debt expense. Additional
questions could be asked to refine this decision. What is the collectibility
of the $120,000 gross balance of receivables? What is the composition of
the receivables? Were there many new customers? How old are the
balances in relation to the ages in previous years?

6-58 (20 min.)


Note that the data provide four years of experience to use in
calculating the proper percentage. Sales and ending accounts receivable
from 20X1 through 20X4 are matched with write-offs for 20X2 through
20X5.
22

1.

Bad debt write-offs as a percentage of sales provides the amount to


be added to the allowance account. Bad debt write-offs as a
percentage of sales are:
($12,500 + $14,000 + $16,500 + $17,600)/($680,000 + $750,000 +
$750,000 + $850,000) = $60,600/$3,030,000 = 2%
Bad debt expense, 20X5 = 2% x $840,000 = $16,800
Ending balance, allowance for uncollectible accounts
= Beginning balance + bad debt expense bad debts written off
= $15,900 + $16,800 $17,600
= $15,100

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

The percentage of ending accounts receivable method provides the


desired balance in the allowance account. The allowance account
balance, as a percentage of ending accounts receivable, should be
calculated as follows:
($12,500 + $14,000 + $16,500 + $17,600)/($90,000 + $97,000 +
$103,000 + $114,000) = $60,600/$404,000 = 15%
Ending balance, allowance for uncollectible accounts, 20X5 = 15% x
$110,000 = $16,500

23

Beginning + bad debt bad debt


balance
expense
write offs
$15,900

+ bad debt $17,600


expense

= Ending balance

= $16,500

Bad debt expense = $16,500 + $17,600 $15,900 = $18,200


The critical issue is to realize the allowance balance before the bad
debt expense entry is the beginning balance of $15,900 less the
write-offs of $17,600; a debit balance of $1,700. The expense must
bring this balance to zero and then create the required $16,500
credit balance

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

7-34 (10-15 min.)


Cost of Goods Available = 21,400
(8,000 + 4,200 + 4,400 + 2,300 + 2,500)
LIFO Ending Inventory = (4,000 @ 2) + (1,500 @ 2.10) = 11,150
FIFO Ending Inventory = 1,000 @ 2.50= 2,500
1,000 @ 2.30=
2,300
2,000 @ 2.20=
4,400
1,500 @ 2.10=
3,150
5,500
12,350
Weighted average = 21,400/10,000
Ending inventory
5,500 @ 2.14

= 2.14 per unit


= 11,770

Cost of Goods Sold Calculation:

Cost of goods available


Less Ending Inventory
Cost of Goods Sold

26

LIFO
21,400
(11,150)
10,250

Weighted
FIFO
Average
21,400
21,400
(12,350)
(11,770)
9,050
9,630

7-85 (15-20 min.)


1.

Raw material used

= 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

Total production costs

$7,350

Cost per unit produced

= $7,350 1,500

$ 4.90

Cost of goods sold

= 1,200 x $4.90

= $5,880

Ending inventory:
Raw material available

500 shirts @ $3

Finished goods

1,500 1,200 =

= $1,500

300 shirts @ $4.90

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

8-32 (10-15 min.) You may want to use T-accounts too.


1. Depreciation expense, equipment
Accumulated depreciation, equipment
To record annual depreciation:
($880,000-$80,000) 5 = $160,000

160,000

2. Cash
Accumulated depreciation, equipment
Equipment
Gain on sale of equipment

160,000
80,000

To record sale of equipment:


28

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

To record sale of equipment:


Cash proceeds
$110,000
Book value (see above)
140,000
Loss on sale
$ 30,000

8-38 (20-30 min.)


(Equipment costs $32,000, five-year life, predicted residual value of
$2,000)

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

* Depreciation is the same each year, 20% of ($32,000 $2,000).


** Straight-line rate is 100% 5 = 20%. The DDB rate is 40%. Depreciation in the
first year is 40% of $32,000; in the second year it is 40% of ($32,000 $12,800);
in the third year it is 40% of [$32,000-($12,800+$7,680)]; etc.
*** Unmodified, this method will never fully depreciate the existing book value.
Therefore, in the later years of an asset's life, companies typically switch to a
straight-line method. See the text for a fuller explanation. If a switch to
straight-line were used here, it would occur in year 5 and the annual
depreciation would be $2,147, the amount required to reduce the book value
to the end of period salvage value, instead of $1,659.

If both methods were available for tax purposes, a company


would typically choose DDB because it records the depreciation more
quickly and reduces early tax payments. This provides an interest free
loan from the government.

8-48 (10 min.)


a.
b.
c.
d.

E
C
E
E

8-53 (10-20 min.)


1.

30

$3,000,000 2 = $1,500,000

e. C
f. C
g. E

2.

Company C must record the $6 million as an expense of 20X1,


whereas Company D must show the $6 million as an asset
Patents -- on its balance sheet of December 31, 20X1. Company
D must then amortize the $6 million on a straight-line basis over
the useful life of the patents. The useful life of an intangible asset
is the shorter of its economic life and lit legal life, if any.

3.

$420,000 4 = $105,000

4.

a)

b)

Goodwill
Assets
Liabilities
Cash

4,000,000
22,000,000

Yes. The journal entry is:


Impairment loss
1,000,000
Goodwill

16,000,000
10,000,000

1,000,000

31

Chapter 9
9-40 (20-35 min.)
1.

2.

Cash or accounts receivable


Sales

3,000,000
3,000,000

Warranty expense
Liability for warranties
.03 x $3,000,000 = $90,000

90,000

Liability for warranties


Cash, accounts payable,
accrued payroll, etc.

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

Unearned Sales Revenue would be less by $30,000, and


Stockholders' Equity would rise by $30,000:
Unearned sales revenue
Sales

5.

4,000

Cash and Unearned Sales Revenue would be higher by


$150,000:
Cash
Unearned sales revenue

(b)

4,000

30,000
30,000

The newspaper should show a definite liability and expense in


the amount of $600,000. An accompanying footnote could
indicate the details and the company's optimism regarding a
reversal.

9-44 (10-15 min.)


The general approach to these exercises centers on one
fundamental question: Which of the basic tables am I dealing with?
33

No calculations should be made until after this question is answered


with assurance.
1.

The $20,000 is a lump-sum amount of future worth. You


want the present value of that amount:
PV =

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.

The $3,000 withdrawal is a uniform annual amount, an


annuity. You need to find the present value of an annuity
for five years using values from Table 9A-3:

PVA = Annual withdrawal x F, where F is the annuity present


value factor
PVA @ 5% = $3,000(4.3295) = $12,988.50
PVA @ 10% = $3,000(3.7908) = $11,372.40
PVA @ 20% = $3,000(2.9906) = $ 8,971.80

34

(a)
(b)
(c)

9-53 (25-40 min.)


1.

Proceeds equal the present values of interest and maturity


payments at the market rate:
Interest payment = 1/2 x 6% x $10,000,000 = $300,000
PV of interest payments, $300,000 x 8.1109*
$2,433,270
PV of maturity payment, $10,000,000 x .6756*
6,756,000
Proceeds
$9,189,270
* From Tables 9A-3 and 9-A2, respectively, 4% column, 10-period row
Using a computer to avoid rounding errors, the present value is
PV of interest payments
PV of maturity payment
Proceeds

$2,433,268.73
6,755,641.69
$9,188,910.42

For the remainder of this problem we will use the numbers


derived from the tables. If you used the more precise calculation,
your numbers will be just slightly different.
2.

First semi-annual interest expense,


4% x $9,189,270
Semi-annual interest payment
Amortization of bond discount

$367,571
300,000
$ 67,571

Analysis of Bond Transactions


A

=
=

Cash

a. Issuance
b. First semi-annual
interest

L
Bonds
Payable

+
Discount on
Bonds
Payable

SE
Retained Earnings

+9,189,270 = +10,000,000 810,730


300,000 =

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

* Bond totals include 10 semi-annual payments of $300,000 plus repayment


of $810,730 in excess of the original borrowing.

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.

When presented on balance sheets, unamortized discounts are


deducted from the face value of the related bonds:

Bonds payable, 6% due January 1, 2009


Deduct: Discount on bonds payable
Net Liability
* 810,730 67,571 = 743,159

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

9-57 (25-35 min.)


Proceeds were $11,359,150.
1.

Analysis of Bond Transactions


(In Thousands of Dollars)
A

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

* $10,000,000 x 10% x 1/2


** $11,359,000 x 8% x 1/2
*** Bond related totals represent 20 semi-annual payments of $500 less
repayment of $1,359 less than the proceeds at issue.

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

When presented on balance sheets, unamortized premiums are


added to the face value of the related bonds (in thousands):
December 31, 20X4

Bonds payable, 10% due December 31, 20Y4


Add: Premium on bonds payable
Net liability

$10,000
1,359
$11,359

June 30, 20X5

$10,000
1,313*
$11,313

* 1,359 46 = 1,313

9-63 (20-30 min.)


Some instructors may prefer to (a) ask students to prepare
entries for two years only here and (b) also assign the next problem.
1.

PVA = $40,000 x Annuity Factor for 3 years at 18%


= $40,000 x 2.1743
= $86,972

2.

Equipment leasehold
Lease liability, current*
Lease liability, long-term
To record capital lease.

38

86,972
24,345
62,627

Analysis of first installment:


Total amount
Interest, .18 x $86,972
Principal portion, current liability
Total liability
Current liability
Long-term liability

$40,000
15,655
$24,345
$86,972
24,345
$62,627

Entry for straight-line amortization of the asset for each of


three years:
Amortization of equipment leasehold
Equipment leasehold
To record straight-line amortization:
$86,972 3 = $28,991.

28,991
28,991

Lease Payments and Liability Reclassifications


End of Year One
Interest expense
Lease liability, current
Cash
To record interest expense and
reduction of liability.

15,655
24,345

Lease liability, long term


Lease liability, current
To reclassify next installment of
long-term debt as short-term debt.

28,727

40,000

28,727

Analysis of second installment:

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

End of Year Two


Interest expense
Lease liability, current
Cash
To record interest expense and
reduction of liability.

11,273
28,727

Lease liability, long-term


Lease liability, current
To reclassify next installment
of long-term debt as short-term debt.

33,900

40,000

33,900

End of Year Three


Interest expense
Lease liability, current
Cash

6,100
33,900
40,000

Analysis of third installment:


Total amount
Interest, .18 x $33,900
Principal

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

9-64 (30-40 min.)


Amounts are in dollars. Note how the capital lease shows higher
expenses in the first two years.
Operating Lease

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.

Total Lease Liabilities


24,345 86,972
28,727 62,627
33,900

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

Similarly, the difference in retained earnings can be measured by


the difference in the leasehold asset and lease liabilities.
For the end of the second year, $28,990 $33,900 = $4,910.

9-66 (15-20 min.) Amounts are in millions.


1.

Each quarterly payment is $40 4 = $10


First quarter:
Total
Interest is .02 x $127
Principal

$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.

This is a 15-year annuity at 8%. From Table 9A-3 the factor is


8.5595. The present value of these commitments is 8.5595
$1,000 million = $8,559.5 million
Delta acquires far more of its aircraft and other leased assets
under operating leases than under capital leases. Under
reasonable assumptions making these leases capital leases,
Delta's debt level and assets could each be about $8.5 billion
higher.

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

10-36 (10 min.) Amounts are in thousands.


November 15: Dividends declared
Dividends payable
To record dividends of $.07
per share.

52,710

December 15: Dividends payable


52,710
Cash
To record payment of cash dividends.

52,710

52,710

10-43 (10 min.)


Rate of return on common equity:

Net income - Preferreddividends


Average of (total stockholde rs' equity - Liquidatin g value of preferred equity)

$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

Earnings per share of common stock:

Net income Pr eferred dividends


Average number of shares outs tan ding

$2,000,000
$0.50
4,000,000

Price-earnings ratio:

46

Market price per share of common stock


Earnings per share of common stock
$10.00
20
$0.50

10-43 (continued)
Dividend payout ratio

Common dividends per share


Common earnings per share

$.20
40%
$.50

Dividend-yield ratio:

Common dividends per share


Market price per share of common stock
$.20
2.0%
$10.00

Book value per share of common stock

Stockholders' equity Liquidating value of preferred stock


Number of common shares outs tan ding

$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

10-57 (15-20 min.) Account balances and entries in millions.


1.

Treasury stock
Cash
To acquire 7.9 million shares

942
942

2.

$4,633 million + $942 million $4,767 million = $808 million.

3.

Treasury stock
Cash

6.5
6.5

1/1/03 Stockholders equity = $5,993 $6.5 = $5,986.5


4.

Cash
Treasury stock
Capital in excess of par

9.0
6.5
2.5

3M might maintain an internal separation of its paid-in-capital


and distinguish this as capital from a treasury stock transaction.
The journal entry assumes this is not true.
Many companies adopt a LIFO or FIFO cost flow assumption for
treasury shares, most often FIFO. The problem could be read to
imply specific identification, but this is rare.

48

10-57 (continued)
5.

Cash
Capital in excess of par
Treasury stock

5.0
1.5
6.5

Some companies divide Additional Paid-in Capital into several


separate accounts that identify different sources of capital, for
example:
Additional paid-in capital -- preferred stock
Additional paid-in capital -- common stock
Additional paid-in capital -- treasury stock
transactions
A consistent accounting treatment would call for debiting only
Additional Paid-in Capital-Treasury Stock Transactions (and no
other paid-in capital account) for the excess of the cost over the
resale price of treasury shares. If there is no balance in such a
paid-in capital account, the debit should be made to Retained
Earnings.

49

CHAPTER 11
11-27 (15-25 min.) Amounts are in millions.
1.

Original cost on January 1, $160.

Market values

1
150

Balance Sheet Presentation:


Trading securities (at market)

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

Current accounting rules require that changes in the market


values of trading securities must affect income in the period
when the market value changes.
2.

50

Journal entries for Periods 1, 2, 3, and 4 follow:


Unrealized loss in trading portfolio
Trading portfolio
To record unrealized loss in portfolio.

10

Unrealized loss in trading portfolio


Trading portfolio
To record unrealized loss in portfolio.

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

11-28 (15-25 min.) Amounts are in millions.


1.

Original cost on January 1, $160.


End of Period
2
3
4
140 152 160

Market values

1
150

Balance sheet presentation:


Available-for-sale securities (at market)

150

140

152

160

Stockholders' Equity:
Unrealized loss on available-for-sale securities*
(10)
* Part of Accumulated other comprehensive income.

(20)

(8)

Income Statement Presentation:


No effect

Current accounting rules require that changes in the market


values of available-for-sale securities do not affect income.
Increases in market value are added to and decreases in market
value are deducted from an account in stockholders equity.
This might be called something like Unrealized gain (loss) on
available-for-sale securities and is part of comprehensive
income.
2.

Journal entries for Periods 1, 2, 3, and 4 follow:


51

10

Unrealized loss on available-for-sale securities

Available-for-sale securities
To record unrealized loss in portfolio.

10

10

Unrealized loss on available-for-sale securities

Available-for-sale securities
To record unrealized loss in portfolio.

10

Available-for-sale securities

12
12

Unrealized gain on available-for-sale securities

To record unrealized gain.


Available-for-sale securities

8
8

Unrealized gain on available-for-sale securities

To record unrealized gain.

11-31 (15-20 min.)


1.

Answers are in millions of dollars.


Equity Method
Market Method
Liabilities &
Liabilities &
= Stock Equity
= Stock Equity
Assets
Assets
InvestLiabil Stock.
InvestLiabil- Stock.
Cash ments
-ities Equity Cash ments
ities Equity

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

The journal entries that would accompany this table are:

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

* More frequently called "Equity in earnings of affiliates"


** Frequently called "dividend income"

Under the equity method, income is recognized by Yukon as it is


earned by Bearpaw rather than when dividends are received.
Cash dividends do not affect net income; they increase Cash
and decrease the Investment balance. In a sense, the dividend is
a partial liquidation of the investor's "claim" against the investee.
The receipt of a dividend is similar to the collection of an account
receivable. The revenue from a sale of merchandise on account
is recognized when the receivable is created; to include the
collection also as revenue would be double-counting. Similarly,
it would be double-counting to include the $3 million of
dividends as income after the $7 million of income is already
recognized as it is earned.
2.

Yukon should account for the investment in Bearpaw


Snowshoes using the equity method. The market method is
generally not used for ownership interests in excess of 20%.

53

11-32 (15 min.)


The year-end balance in Investment in Y is $102 million under the
equity method:
Assets

= Liabilities and Stockholders' Equity

Cash + Investment = Liabilities + Stockholders' Equity

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

11-46 (20-25 min.)


1.

(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

The B plant assets would be carried in the consolidated balance


sheet at $60 million instead of $50 million, and no goodwill would
appear as a separate intangible asset.

3.

Consolidated cash would be $20 million less, and a goodwill


account of $20 million would be created. Note in requirement 2
that all of the cost in excess of book value was linked to specific
plant assets. The balance in the Investment in B account would
be $120 million instead of $100 million on As books before
consolidation.

11-47 (15 min.)


1.

Goodwill = $5.6 billion - $1.7 billion = $3.9 billion

2.

Goodwill amortization was not tax deductible therefore the


entire difference in amortization would affect net earnings.
Amortization dropped by $1,097 so earnings would have been
$11,102 - $1,097 = $10,005 if amortization had continued at
prior levels and earnings would have increased by ($10,005 $8,500) $8,500 or 18%. This is still a very strong increase,
but only 60% as large as it first appeared.

3.

The after tax effect of the Miller transaction would be $2,631


less $900 of taxes or $1,731 so we estimate net earnings to be
$10,005 - $1,731 or $8,274 on a comparable basis to 2001.
This changes the apparent 30% increase to a decline of
($8,274 - $8,500) $8,500 = (2.7%). Note that prior to the sale of
Miller, Millers net earnings were included in Altrias income
via consolidation. Post-sale a similar net earnings
contribution can be expected via the equity interest in SAB, so
it is only the one-time recognition of gain on the sale that
needs to be taken into account.

55

11-53 (15 min.)


1.

If there are no new investments or sales of existing investments


then we would expect the asset account to change as follows:
Beginning Balance + Equity in Earnings Dividends = Ending Balance

To isolate any additional items we can rearrange this equation:


Other items = Beg. Bal. + Equity in Earn. Divs. End. Bal. or
$5,128 + $384 - $128 - $4,737 = $647.
The T-account would show:
Equity-Method Investments
Beg. Bal.
5,128 Dividends received
Equity in income 384 Other decreases
End. Bal.
4,737

128
647

The ending balance is smaller than expected by $647 million.


This suggests that Coca-Cola disposed of some equity
investees that had a cost of $647 million. If true, there would be a
gain or loss on the transaction included in the income statement
and explained in the notes. Alternatively, Coca-Cola might have
purchased additional amounts of an equity investee sufficient to
change it to a consolidated company. The actual notes to CocaColas 2002 report reveal a complex combination of such
transactions.
2.

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%

* Consists of SGA plus Depreciation for Lowes. Consists of Selling


and Store Operating Expenses plus G & A for The Home Depot.
** 0.1%
Lowes and The Home Depot are remarkably similar in terms of
their common-size income statements. This is despite the fact that
The Home Depot has more than twice the sales revenue and almost
two and a half times the net income. The Home Depots gross profit
margin is slightly higher than Lowes. The two companies are almost
identical in their SGA and store operating costs. Lowes store opening
costs are higher but they make up a very small portion of the total cost
structure of either company. Lowes interest expense is also higher
as a percent of sales. Net income as a percent of sales is higher for
The Home Depot than for Lowes.
57

12-32 (20-30 min.)


1.

Current ratio = $15,220 $12,358 = 1.23

2.

Quick ratio = ($15,220 - $3,640) $12,358 = 0.94

3.

Average collection period = 365 ($43,377 [($3,038 + $3,090)


2] ) = 25.8 days

4.

Total-debt-to-total-assets = $27,520 $43,706 = 0.63

5.

Total-debt-to-total-equity = $27,520 $16,186 = 1.70

6.

Interest coverage = ($7,530 + $561) $561 = 14.4

7.

Return on common stockholders equity = ($5,186 - $125)


[($16,186 - $1,580 + $13,706 - $1,634) 2] = 37.9%*

8.

Gross profit rate = ($43,377 $22,141) $43,377 = 49.0%

9.

Return on sales = $5,186 $43,377 = 12.0%

10. Asset turnover = $43,377 [($43,706 + $40,776) 2] = 1.03


11. Return on assets = ($7,530 + $561) [($43,706 + $40,776) 2] =
19.2%
12. Earnings per share ($5,186 - $125) 1,296 = $3.90**
13. Price-earnings ratio = $88.30 $3.90 = 22.64
14. Dividend-yield = $1.64 $88.30 = 1.9%
15. Dividend-payout = $1.64 $3.90 = 42.1%
16. Market to book value = $88.30 ($16,186 - $1,580) 1,297.2 =
7.84***
* Preferred dividends deducted from net income in the numerator.
Preferred stock deducted from total stockholders equity in the
denominator.
** Preferred dividends deducted from net income in numerator.

58

*** Preferred stock deducted from total stockholders equity in the


denominator.

59

Vous aimerez peut-être aussi