Question

In: Accounting

Falcon Consultants, Inc., has provided the following list of assets, liabilities, revenues, and expenses from its...

Falcon Consultants, Inc., has provided the following list of assets, liabilities, revenues, and expenses from its December 31, 2017, accounting records. The beginning retained earnings as of January 1, 2017, was $45,000 and the owner, Lucky Falcon, received dividends of $14,000 during the year.

Required:

Prepare the income statement, the statement of retained earnings and the balance sheet for Falcon Consultants, Inc., as of December 31, 2017.

            Accounts receivable      $16,300            Service revenue            $67,500

            Interest expense                2,800            Cash                            30,000

            Supplies                           2,750            Note payable                19,400

            Accounts payable             5,450            Salary expense               22,000

            Utilities expense               4,500            Interest payable               1,600

            Furniture                      20,000            Rent expense                  13,200

            Salary payable                  3,600            Automobiles                24,900

            Common stock             40,200            Land                            36,000

Solutions

Expert Solution

    • Income Statement for the year ended 31 Dec 17

    Service Revenue

    $           67,500.00

    Expenses:

    Salary Expenses

    $           22,000.00

    Rent Expense

    $           13,200.00

    Utilities expenses

    $             4,500.00

    Interest Expense

    $             2,800.00

    Total Expenses

    $           42,500.00

    Net Income

    $           25,000.00

    • Statement of Retained Earnings for the year ended 31 Dec 17

    Beginning Balance

    $          45,000.00

    Add: Net Income

    $           25,000.00

    Less: Dividend

    $           14,000.00

    Net Increase (decrease)

    $          11,000.00

    Ending Balance

    $          56,000.00

    • Balance Sheet, as at 31 Dec 17

    ASSETS

    Current Assets:

    Cash

    $           30,000.00

    Accounts receivables

    $           16,300.00

    Less: Allowance for doubtful Accounts [balancing figure]

    $           (3,700.00)

    Supplies

    $             2,750.00

    Total Current Assets

    $          45,350.00

    Property, Plant& Equipment:

    Land

    $           36,000.00

    Automobiles

    $           24,900.00

    Furniture

    $           20,000.00

    Total PPE

    $          80,900.00

    Total Assets

    $        126,250.00

    LIABILITIES

    Current Liabilities:

    Accounts Payable

    $             5,450.00

    Salary Payable

    $             3,600.00

    Interest payable

    $             1,600.00

    Total Current Liabilities

    $          10,650.00

    Notes Payable

    $          19,400.00

    Total Liabilities

    $          30,050.00

    STOCKHOLDERS' EQUITY

    Common Stock

    $           40,200.00

    Retained earnings - Ending balance

    $           56,000.00

    Total Stockholder's Equity

    $          96,200.00

    Total Liabilities & Stockholder's Equity

    $        126,250.00


Related Solutions

Falcon Consultants, Inc., has provided the following list of assets, liabilities, revenues, and expenses from its...
Falcon Consultants, Inc., has provided the following list of assets, liabilities, revenues, and expenses from its December 31, 2017, accounting records. The beginning retained earnings as of January 1, 2017, was $45,000 and the owner, Lucky Falcon, received dividends of $14,000 during the year. Required: Prepare the income statement, the statement of retained earnings and the balance sheet for Falcon Consultants, Inc., as of December 31, 2017.             Accounts receivable      $16,300            Service revenue            $67,500             Interest expense                2,800            Cash                           ...
David Bash's Landscaping Company has the following list of assets, liabilities, revenues and expenses on December...
David Bash's Landscaping Company has the following list of assets, liabilities, revenues and expenses on December 31, 2016, which is the end of its first year of operations: Common stock $40,400 Accounts payable 5,000 Salary expense 15,000 Repairs expense     2,200 Dividends       10,000 Truck    24,000 Equipment     22,200 Notes payable 12,800 Cash   60,400 Supplies expense 5,400 Service revenue 77,200 Gasoline expense 2,200 The stockholders' equity for David Bash's Landscaping on December 31, 2016 is: A. $106,400 B....
The assets and liabilities of Hercules Inc. as of December 31,2019, and revenues and expenses for...
The assets and liabilities of Hercules Inc. as of December 31,2019, and revenues and expenses for the year ended on that date follow: Land $98,000 Property tax expense $5,000 Note payable (due 2025) 95,000 Accounts receivable 25,000 Accounts payable 21,000 Advertising expense 10,000 Rent expense 3,000 Building 140,000 Cash 10,000 Salary expense 85,000 Common shares 75,000 Salary payable 12,000 Furniture 20,000 Service revenue 200,000 Interest expense 4,000 Supplies 3,000 Beginning retained earnings were $50,000, and dividends totalled $50,000 for the...
Mustang Motors. has the following assets, liabilities, revenues and expenses for the current year. The accounts...
Mustang Motors. has the following assets, liabilities, revenues and expenses for the current year. The accounts are listed below in alphabetical order. The company has a December 31st year end. Accounts receivable $27,000 Office equipment $59,500 Accounts payable 38,500 Office supplies 5,000 Building 45,000 Service revenue 102,000 Cash 60,000 Supplies expense 8,000 Commission expense 24,500 Utilities expense 18,500 Common stock 42,500 Wage expense 65,500 Interest payable 10,800 Deferred revenue 8,200 Land 40,000 Beginning retained earnings was $154,000 and dividends were...
The assets and liabilities of Julius corp as of December 31,2019, and revenues and expenses for...
The assets and liabilities of Julius corp as of December 31,2019, and revenues and expenses for the year ended on that date follow: Land $98,000 Property tax expense $5,000 Note payable (due 2025) 95,000 Accounts receivable 25,000 Accounts payable 21,000 Advertising expense 10,000 Rent expense 3,000 Building 140,000 Cash 10,000 Salary expense 85,000 Common shares 75,000 Salary payable 12,000 Furniture 20,000 Service revenue 200,000 Interest expense 4,000 Supplies 3,000 Beginning retained earnings were $50,000, and dividends totalled $50,000 for the...
Compare the process of budgeting revenues and expenses with the process of budgeting assets, liabilities, and...
Compare the process of budgeting revenues and expenses with the process of budgeting assets, liabilities, and owners’ equity, and explain how this information is included in the QuickBooks Accountant budgeting process. Why is budgeting an essential practice for all organizations? What benefits does budgeting present to the organization, and what happens if an organization chooses to not budget?
The following is a random list showing the account balances of various assets, liabilities, revenues and...
The following is a random list showing the account balances of various assets, liabilities, revenues and expenses for Jones Painting Company at December 31, 2020, the end of its first year of operations. Accounts receivable 7,100 Acounts payable 2,500 salary expense 3,200 repair expense 700 truck 8,300 equipment 6,700 unearned revenue 3,000 cash 6,100 supplies expense 1,600 service revenue 15,800 Gasoline Expense 3,000 Salary payable 2,100 3. the Statement of owners equity would show an ending balance of A. 21,800...
Account classifications include assets, liabilities, stockholders’ equity, dividends, revenues, and expenses.
Account classifications include assets, liabilities, stockholders’ equity, dividends, revenues, and expenses. Required:For each transaction, indicate whether the related account would be classified in the balancesheet as(a) An asset,(b) A liability,(c) Stockholders’ equity; in the income statement as(d) A revenue or(e) An expense; or in the statement of stockholders’ equity as(f) A dividend.  
Falcon, Inc. has the following assets in service at the end of 2018: Asset Cost Recovery...
Falcon, Inc. has the following assets in service at the end of 2018: Asset Cost Recovery Period Date placed in service Building 1,000,000 Commercial RE March 2015 Land 200,000 Commercial RE March 2015 Furniture and Fixtures 15,000 7 June 2015 Manufacturing Equipment 80,000 7 April 2016 Manufacturing Equipment 219,000 7 January 2018 Transportation Equipment 795,000 5 August 2018 Office Equipment 70,000 7 December 2018 In 2018 Falcon has taxable income of $10,000,000. Falcon did not utilize a §179 deduction or...
Darwin Company, a manufacturer, has provided the following information pertaining to its assets and liabilities: 12/31/2018...
Darwin Company, a manufacturer, has provided the following information pertaining to its assets and liabilities: 12/31/2018 12/31/2019 Account receivable $10,000 $4,000 Inventory $11,000 $12,000 Prepaid insurance $4,000 $7,000 Wage payable $3,000 $4,000 Unearned revenue $4,000 $2,000 In addition, Darwin also reported that its net income in 2019 was $10,000 and the depreciation expense in 2019 was $5,000. (1) How much was Darwin’s cash flow from operating activities in 2019? (8 points) Suppose Darwin Company has also provided the following information...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT