In: Accounting
Business transactions
completed by Hannah Venedict during the month of September are as
follows.
Using the following transactions, record journal entries, create
financial statements, and assess the impact of each transaction on
the financial statements.
Sep. | 1 | Venedict invested $60,000 cash along with office equipment valued at $25,000 in exchange for common stock of a new company named HV Consulting. | ||
Sep. | 3 | The company purchased land valued at $40,000 and a building valued at $160,000. The purchase is paid with $30,000 cash and a long-term note payable for $170,000. | ||
Sep. | 5 | The company purchased $2,000 of office supplies on credit. | ||
Sep. | 7 | Venedict invested her personal automobile in the company in exchange for more common stock. The automobile has a value of $16,500 and is to be used exclusively in the business. | ||
Sep. | 9 | The company purchased $5,600 of additional office equipment on credit. | ||
Sep. | 11 | The company paid $1,800 cash salary to an assistant. | ||
Sep. | 13 | The company provided services to a client and collected $8,000 cash. | ||
Sep. | 15 | The company paid $635 cash for this month’s utilities. | ||
Sep. | 17 | The company paid $2,000 cash to settle the account payable created on September 5. | ||
Sep. | 19 | The company purchased $20,300 of new office equipment by paying $20,300 cash. | ||
Sep. | 21 | The company completed $6,250 of services for a client, who must pay within 30 days. | ||
Sep. | 23 | The company paid $1,800 cash salary to an assistant. | ||
Sep. | 25 | The company received $4,000 cash in partial payment on the receivable created on September 21. | ||
Sep. | 27 | The company paid $2,800 cash in dividends. |
Answer- Journal Entries
Date | Accounts Title | Dr | Cr |
1-Sep | Cash | $60,000 | |
Office Equipment | $25,000 | ||
Common stock | $85,000 | ||
3-Sep | Land | 40000 | |
Building | 160000 | ||
Cash | 30000 | ||
Notes Payable | 170000 | ||
5-Sep | Office supplies | 2000 | |
Accounts Payable | 2000 | ||
7-Sep | Automobile | 16500 | |
Common stock | 16500 | ||
9-Sep | Office equipment | 5600 | |
Accounts Payable | 5600 | ||
11-Sep | Salaries expenses | 1800 | |
Cash | 1800 | ||
13-Sep | Cash | 8000 | |
Service Revenue | 8000 | ||
15-Sep | Utilities expenses | 635 | |
Cash | 635 | ||
17-Sep | Accounts Payable | 2000 | |
Cash | 2000 | ||
19-Sep | Office equipment | 20300 | |
Cash | 20300 | ||
21-Sep | Accounts receivable | 6250 | |
Service Revenue | 6250 | ||
23-Sep | Salaries expenses | 1800 | |
Cash | 1800 | ||
25-Sep | Cash | 4000 | |
Accounts receivable | 4000 | ||
27-Sep | Retained Eranings | 2800 | |
Cash | 2800 | ||
Trial Balance | |||
Dr | Cr | ||
Cash | $12,665 | ||
Accounts Receivable | $2,250 | ||
Office supplies | 2000 | ||
Land | 40000 | ||
Building | 160000 | ||
Office Equipment | $50,900 | ||
Automobile | 16500 | ||
Accounts Payable | $5,600 | ||
Notes payable | 170000 | ||
Common stock | $101,500 | ||
Dividends | 2800 | ||
Retained earnings | |||
Service Revenue | $14,250 | ||
Salaries expenses | $3,600 | ||
Utilities expenses | $635 | ||
Total | $291,350 | $291,350 | |
Income statement | |||
Service revenue | $14,250 | ||
Less: Operating expenses | |||
Salaries expenses | $3,600 | ||
Utilities expenses | $635 | ||
Total operating expenses | $4,235 | ||
Net Income | $10,015 | ||
Statement of Retained Earnings | |||
Retained Earning balance Sep 1 2015 | 0 | ||
Net Income | $10,015 | ||
10015 | |||
Less; dividend | 2800 | ||
Retained Earning balance Sep 30 2015 | 7215 | ||
The balance is transferred to | Stockholder equity | ||
Balance sheet | |||
Assets | |||
Current Assets | |||
Cash | $12,665 | ||
Accounts Receivable | $2,250 | ||
Office supplies | 2000 | ||
Total current assets | $16,915 | ||
Property Palnt & equipment | |||
Land | 40000 | ||
Building | 160000 | ||
Office Equipment | $50,900 | ||
Automobile | 16500 | ||
Net Property Plant & equipment | 267,400 | ||
Total assets | $284,315 | ||
Liabilities and Stockholder equity | |||
current liabilities | |||
Accounts payable | $5,600 | ||
Total current liabilities | $5,600 | ||
Notes payable | 170,000 | ||
Total liabilities | $175,600 | ||
Stockholder equity | |||
Common stock | $101,500 | ||
Retained earnings | 7,215 | ||
Total stockholder equity | $108,715 | ||
Total liabilities and stockholder equity | $284,315 | ||
The impact on equity instruction are not visible B, but I could show | |||
what is the impact on equity | |||
Impact on equity | Amount | ||
1-Sep | Increase | $85,000 | |
3-Sep | No effect | 0 | |
5-Sep | No effect | 0 | |
7-Sep | Increase | 16500 | |
9-Sep | No effect | 0 | |
11-Sep | Decrease | -1800 | |
13-Sep | Increase | 8000 | |
15-Sep | Decrease | -635 | |
17-Sep | No effect | 0 | |
19-Sep | No effect | 0 | |
21-Sep | Increase | 6250 | |
23-Sep | Decrease | -1800 | |
25-Sep | No effect | 0 | |
27-Sep | Decrease | -2800 | |
Total impact on equity | 108715 |