In: Finance
Susan Huang began the practice of law October 1, 2017, with an initial investment of $21,000 in cash. She made no withdrawals during the month. After completing the first month of practice, the financial statements were prepared by Ryan Player, the secretary/bookkeeper Ms. Huang had hired. Ms. Huang almost burst out laughing when she saw them. She had completed a course in legal accounting in law school and knew the statements prepared by Player left much to be desired. Consequently, she asked you to revise the statements. The Player version is presented as follows:
Susan Huang, Lawyer | ||||||
Balance Sheet | ||||||
October 31, 2017 | ||||||
Assets | Liabilities and Equity | |||||
Cash | $ | 6,900 | Susan Huang, capital | $ | 21,000 | |
Furniture | 6,850 | |||||
Supplies expense | 430 | |||||
Accounts payable | 1,910 | |||||
Rent expense | 3,300 | |||||
Supplies | 1,610 | |||||
$ | 21,000 | $ | 21,000 | |||
Susan Huang, Lawyer | ||||||
Income Statement | ||||||
For Month Ended October 31, 2017 | ||||||
Revenues: | ||||||
Legal revenue | $ | 17,800 | ||||
Accounts receivable | 4,350 | $ | 22,150 | |||
Expenses: | ||||||
Salaries expense | $ | 4,800 | ||||
Telephone expense | 345 | |||||
Law library | 12,125 | 17,270 | ||||
Profit | $ | 4,880 | ||||
Required:
Prepare the corrected financial statements for Susan Huang.
income statement
statement of changes in equity
balance sheet
The income statements provides the details of revenues earned and expenses incurred for the period, which in this case is from October 1, 2017 to October 31, 2017
The income statement of Susan Huang. For the month of October is given as under
Susan Huang, Lawyer |
||||
Income statement |
||||
For Month Ended October 31, 2017 |
||||
Revenues |
||||
Legal service fees |
$17,800 |
|||
Total revenues |
$17,800 |
|||
Expenses |
||||
Salaries expense |
$4,800 |
|||
Telephone expense |
$345 |
|||
Supplies expense |
$430 |
|||
Rent expense |
$3,300 |
|||
Total expenses |
$8,875 |
|||
Net income |
$8,925 |
To calculate the changes in stockholders equity. the change in retained earnings statement has to be prepared . as given below
Susan Huang, Lawyer |
||
Retained Earning statement |
||
For Month Ended October 31, 2017 |
||
Retained earnings, October 1, 2017 |
0 |
|
Net income |
8,925 |
|
Change in retained earnings |
8,925 |
|
Retained earnings, October 31, 2017 |
8,925 |
The balance sheet shows the balances of assets and liabilities and stockholders’ equity as on date , which in this case is 31 October, 2017
This is prepared as below
Susan Huang, Lawyer |
|||||
Balance Sheet |
|||||
31-Oct-18 |
|||||
ASSETS |
|||||
Current assets |
|||||
Cash |
$6,900 |
||||
Accounts Receivable |
$4,350 |
||||
Supplies |
$1,610 |
||||
Total current assets |
$12,860 |
||||
Furniture |
$6,850 |
||||
Books |
$12,125 |
||||
$18,975 |
|||||
Total assets |
$31,835 |
||||
LIABILITIES |
|||||
Current liabilities |
|||||
Accounts Payable |
$1,910 |
||||
Total liabilities |
$1,910 |
||||
stockholders’ equity |
|||||
Common Stock |
$21,000 |
||||
Retained Earnings |
$8,925 |
||||
Total stockholders’ equity |
$29,925 |
||||
Total liabilities and stockholders’ equity |
$31,835 |
The changes in stockholder equity is opening balance of $21,000 on October 1 , 2017 and net profit for the October , 2017 is added of $8,925 and the closing balance of stockholder equity as on 31 october,2017 is $29,925