Question

In: Accounting

Analyzing Transactions Using the Financial Statement Effects Template and Preparing Financial Statements Schrand Aerobics, Inc., rents...

Analyzing Transactions Using the Financial Statement Effects Template and Preparing Financial Statements
Schrand Aerobics, Inc., rents studio space (including a sound system) and specializes in offering aerobics classes. On January 1, 2013, its beginning account balances are as follows: Cash, $3,750; Accounts Receivable, $3,900; Equipment, $0; Notes Payable, $1,875; Accounts Payable, $750; Common Stock, $4,125; Retained Earnings, $900; Services Revenue, $0; Rent Expense, $0; Advertising Expense, $0; Wages Expense, $0; Utilities Expense, $0; Interest Expense, $0.
The following transactions occurred during January.

Required

(1) Paid $450 cash toward accounts payable
(2) Paid $2,700 cash for January rent
(3) Billed clients $8,625 for January classes
(4) Received $375 invoice from supplier for T-shirts given to January class members as an advertising promotion
(5) Collected $7,500 cash from clients previously billed for services rendered
(6) Paid $1,800 cash for employee wages
(7) Received $510 invoice for January utilities expense
(8) Paid $15 cash to bank as January interest on notes payable
(9) Declared and paid $675 cash dividend to stockholders
(10) Paid $3,000 cash on January 31 to purchase sound equipment to replace the rental system

Prepare Balance Sheet

Prepare its income statement for January 2013.

Prepare its statement of stockholders' equity for January 2013.

Prepare its balance sheet at January 31, 2013.

Solutions

Expert Solution

  • All working forms part of the answer
  • For preparing Income Statement and other requirements asked, following Trail Balance is constructed for ease of understanding which includes Beginning balances and effect of January Transactions:

Beginning balances

During January [transaction effect]

Ending balances

Debit

Credit

Debited by

Credited by

Debit

Credit

Cash

$                          3,750.00

$                     7,500.00

$                            9,150.00

$                            2,100.00

Accounts receivables

$                          3,900.00

$                     8,625.00

$                            7,500.00

$                            5,025.00

Equipment

$                                       -  

$                     3,000.00

$                            3,000.00

Notes Payable

$            1,875.00

$                          1,875.00

Accounts payable

$               750.00

$                         450.00

$                               375.00

$                              675.00

Common Stock

$            4,125.00

$                          4,125.00

retained Earnings

$               900.00

$                         675.00

$                              225.00

Service Revenue

$                            8,625.00

$                          8,625.00

Rent Expense

$                     2,700.00

$                            2,700.00

Advertising expense

$                         375.00

$                                375.00

Wages expense

$                     1,800.00

$                            1,800.00

Utilities expense

$                         510.00

$                                510.00

Interest expense

$                           15.00

$                                  15.00

Total

$                          7,650.00

$            7,650.00

$                   25,650.00

$                         25,650.00

$                          15,525.00

$                        15,525.00

  • On the basis of above balances, following requirements are answered
  • Requirement 1: Income Statement

Service Revenue

$                8,625.00

Expenses:

Rent Expense

$                2,700.00

Advertising expense

$                    375.00

Wages expense

$                1,800.00

Utilities expense

$                    510.00

Interest expense

$                      15.00

Total Expenses

$                5,400.00

Net Income

$                3,225.00

  • Requirement 2: Statement of Stockholder’s Equity

Common Stock

$                4,125.00

Retained Earnings:

Beginning balance

$                    900.00

Add: Net Income

$                3,225.00

Less: Dividends

$                    675.00

Ending balance

$                3,450.00

Total Stockholder's Equity

$                7,575.00

OR

Common Stock

Retained Earnings

Total Stockholder's Equity

Beginning balances

$             4,125.00

$                        900.00

$                5,025.00

Add: Issued

$                             -  

Add: Net Income

$                    3,225.00

$                3,225.00

Less; Dividends

$                        675.00

$                    675.00

Ending balance

$             4,125.00

$                    3,450.00

$                7,575.00

  • Requirement 3: Balance Sheet

ASSETS

Cash

$                2,100.00

Accounts receivables

$                5,025.00

Equipment

$                3,000.00

Total Assets

$              10,125.00

LIABILITIES & EQUITY

Liabilities:

Notes Payable

$                1,875.00

Accounts payable

$                    675.00

Total Liabilities

$                2,550.00

Total Stockholders' Equity [as calculated above]

$                7,575.00

Total Liabilities & Equity

$              10,125.00


Related Solutions

Analyzing Transactions Using the Financial Statement Effects Template and Preparing Financial Statements Schrand Aerobics, Inc., rents...
Analyzing Transactions Using the Financial Statement Effects Template and Preparing Financial Statements Schrand Aerobics, Inc., rents studio space (including a sound system) and specializes in offering aerobics classes. On January 1, 2013, its beginning account balances are as follows: Cash, $5,000; Accounts Receivable, $5,200; Equipment, $0; Notes Payable, $2,500; Accounts Payable, $1,000; Common Stock, $5,500; Retained Earnings, $1,200; Services Revenue, $0; Rent Expense, $0; Advertising Expense, $0; Wages Expense, $0; Utilities Expense, $0; Interest Expense, $0. The following transactions occurred...
Analyzing Transactions Using the Financial Statement Effects Template and Preparing Financial Statements Schrand Aerobics, Inc., rents...
Analyzing Transactions Using the Financial Statement Effects Template and Preparing Financial Statements Schrand Aerobics, Inc., rents studio space (including a sound system) and specializes in offering aerobics classes. On January 1, 2015, its beginning account balances are as follows: Cash, $3,750; Accounts Receivable, $3,900; Equipment, $0; Notes Payable, $1,875; Accounts Payable, $750; Common Stock, $4,125; Retained Earnings, $900; Services Revenue, $0; Rent Expense, $0; Advertising Expense, $0; Wages Expense, $0; Utilities Expense, $0; Interest Expense, $0. The following transactions occurred...
Analyzing Transactions Using the Financial Statement Effects Template and Preparing Financial Statements Schrand Aerobics, Inc., rents...
Analyzing Transactions Using the Financial Statement Effects Template and Preparing Financial Statements Schrand Aerobics, Inc., rents studio space (including a sound system) and specializes in offering aerobics classes. On January 1, 2013, its beginning account balances are as follows: Cash, $11,250; Accounts Receivable, $11,700; Equipment, $0; Notes Payable, $5,625; Accounts Payable, $2,250; Common Stock, $12,375; Retained Earnings, $2,700; Services Revenue, $0; Rent Expense, $0; Advertising Expense, $0; Wages Expense, $0; Utilities Expense, $0; Interest Expense, $0. The following transactions occurred...
Analyzing Transactions Using the Financial Statement Effects Template Following are selected transactions of Mogg Company. Record...
Analyzing Transactions Using the Financial Statement Effects Template Following are selected transactions of Mogg Company. Record the effects of each using the financial statement effects template. Shareholders contribute $10,000 cash to the business in exchange for common stock. Employees earn $500 in wages that have not been paid at period-end. Inventory of $3,000 is purchased on credit. The inventory purchased in transaction 3 is sold for $4,500 on credit. The company collected the $4,500 owed to it per transaction 4....
Analyzing and Reporting Financial Statement Effects of Bond Transactions Lundholm, Inc., reports financial statements each December...
Analyzing and Reporting Financial Statement Effects of Bond Transactions Lundholm, Inc., reports financial statements each December 31 and issues $600,000, 7%, 15-year bonds dated May 1, 2012, with interest payments on October 31 and April 30. Assuming the bonds are sold at par on May 1, 2012, complete the financial statement effects template to reflect the following events: (a) bond issuance, (b) the first semiannual interest payment, and (c) retirement of $200,000 of the bonds at 101 on November 1,...
P3-6 (Algo) Analyzing the Effects of Transactions Using T-Accounts, Preparing an Income Statement, and Evaluating the...
P3-6 (Algo) Analyzing the Effects of Transactions Using T-Accounts, Preparing an Income Statement, and Evaluating the Net Profit Margin Ratio LO3-4, 3-5, 3-6 [The following information applies to the questions displayed below.] Following are account balances (in millions of dollars) from a recent StateEx annual report, followed by several typical transactions. Assume that the following are account balances on May 31 (end of the prior fiscal year): Account Balance Account Balance Property and equipment (net) $ 18,694 Receivables $ 2,749...
Record the following transactions for the month of August 2012 in the financial statements effects template...
Record the following transactions for the month of August 2012 in the financial statements effects template below and record the journal entries. Part 1: A) Purchased $4,000 in inventory on credit. B and C) Sold inventory purchased in (A) for $7,000 in cash. (Note: requires 2 entries) D) Received and paid electricity bill for $800 related to August E) Received $12,000 in cash for inventory to be delivered in September 2012. Balance Sheet Income Statement Transaction Cash + Noncash Assets...
Record the following transactions for the month of August 2012 in the financial statements effects template...
Record the following transactions for the month of August 2012 in the financial statements effects template below and record the journal entries. Part 1: A) Purchased $4,000 in inventory on credit. B and C) Sold inventory purchased in (A) for $7,000 in cash. (Note: requires 2 entries) D) Received and paid electricity bill for $800 related to August E) Received $12,000 in cash for inventory to be delivered in September 2012. Part 2: Record the journal entries for each transaction...
Identifying and Analyzing Financial Statement Effects of Stock Transactions The stockholders' equity of Verrecchia Company at...
Identifying and Analyzing Financial Statement Effects of Stock Transactions The stockholders' equity of Verrecchia Company at December 31, 2011, follows: Common stock, $ 5 par value, 350,000 shares authorized; 150,000 shares issued and outstanding $ 750,000 Paid-in capital in excess of par value 600,000 Retained earnings 346,000 During 2012, the following transactions occurred: Jan. 5 Issued 10,000 shares of common stock for $12 cash per share. Jan. 18 Purchased 4,000 shares of common stock for the treasury at $14 cash...
Identifying and Analyzing Financial Statement Effects of Stock Transactions The stockholders' equity of Verrecchia Company at...
Identifying and Analyzing Financial Statement Effects of Stock Transactions The stockholders' equity of Verrecchia Company at December 31, 2011, follows: Common stock, $ 5 par value, 350,000 shares authorized; 150,000 shares issued and outstanding $ 750,000 Paid-in capital in excess of par value 600,000 Retained earnings 346,000 During 2012, the following transactions occurred: Jan. 5 Issued 10,000 shares of common stock for $12 cash per share. Jan. 18 Purchased 4,000 shares of common stock for the treasury at $14 cash...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT