In: Accounting
1. Arrange the following asset, liability, and equity titels in a table. Cash: accounts receivable; office supplies, office equiptment: roofing equipment; accounts payable; r.rivers capital; r river withdrawl; revenues; and expenses
2. Use additional and subtractions to show the effects of each transaction on the accounts in the accouting equation. Show ner balances after each transaction
3. Use the increases and decreases in the columns of the table from part 2 to prepare an incomes statement, a statement of owner's equity, and a statement of cash flows - each of these for the current month. Also prepare a balance sheet as of the end of the month.
4. Assume that $5,000 purchase of roofing equipment on July 3 was financed from an owner investment of another $5,000 cash in the business (Instead of the purchase conditions descried in the transaction). explain the effect of this change on total assets, total liabilities, and total equity.
Rivera Roofing Company, owned by Reyna Rivera, began operations in July and completed these transactions during that first month of operations.
July 1 Reyna Rivera invested $80,000 cash in the company.
2 The company rented office space and paid $700 cash for the July
rent.
3 The company purchased roofing equipment for $5,000 by paying
$1,000 cash and agreeing to pay the $4,000 balance in 30
days.
6 The company purchased office supplies for $600 cash. 8 The
company completed work for a customer and immediately collected
$7,600 cash for the work.
10 The company purchased $2,300 of office equipment on
credit.
15 The company completed work for a customer on credit in the
amount of $8,200.
17 The company purchased $3,100 of office supplies on credit.
23 The company paid $2,300 cash for the office equipment purchased
on July 10.
25 The company billed a customer $5,000 for work completed; the
balance is due in 30 days.
28 The company received $8,200 cash for the work completed on July
15.
30 The company paid an assistant’s salary of $1,560 cash for this
month.
31 The company paid $295 cash for this month’s utility bill. 31
Reyna Rivera withdrew $1,800 cash from the company for personal
use.
Balance Sheet | |||||||||||||||||||
Event | Assets | Liabilities | Equity | ||||||||||||||||
Cash | + | Accounts receivable | + | Office supplies | + | Office equipment | + | roofing equipment | = | Accounts payable | + | River capital | - | River withdrawl | + | Revenue | - | Expenses | |
July 1 | 80000 | 80000 | |||||||||||||||||
July 2 | -700 | 700 | |||||||||||||||||
July 3 | 5000 | 5000 | |||||||||||||||||
July 3 | -5000 | 5000 | |||||||||||||||||
July 6 | -600 | 600 | |||||||||||||||||
July 10 | 2300 | 2300 | |||||||||||||||||
July 15 | 8200 | 8200 | |||||||||||||||||
July 17 | 3100 | 3100 | |||||||||||||||||
July 23 | -2300 | -2300 | |||||||||||||||||
July 25 | 5000 | 5000 | |||||||||||||||||
July 28 | 8200 | -8200 | |||||||||||||||||
July 30 | -1560 | 1560 | |||||||||||||||||
July 31 | -295 | 295 | |||||||||||||||||
July 31 | -1800 | 1800 | |||||||||||||||||
Total | 80945 | 5000 | 3700 | 2300 | 5000 | 3100 | 85000 | 1800 | 13200 | 2555 |
Income statement | ||
Sales revenue | 13200 | |
Rent expense | 700 | |
Salaries expense | 1560 | |
Utility expenses | 295 | |
Total expenses | 2555 | |
Net income | 10645 |
Statement of owners equity | ||
Investment | 80000 | |
Cash investment | 5000 | |
Net income | 10645 | |
Withdrawl | -1800 | |
Closing balance | 93845 |
Cash received from customers | 8,200 |
Cash paid to suppliers and employees | -3,155 |
Cash flow from operations | 5,045 |
Cash paid for office equipment | -2,300 |
Cash paid for roofing equipment | -5,000 |
Net cash used in investing activities | -7,300 |
Cash contribution from proprietor | 85,000 |
Cash withdrawl by proprietor | -1,800 |
Net cash used in financing activities | 83,200 |
Net change in cash | 80,945 |
Opening cash balance | - |
Closing cash balance | 80,945 |