In: Accounting
The amounts of the assets and liabilities of Nordic Travel Agency at December 31, 2019, the end of the year, and its revenue and expenses for the year follow. The capital of Ian Eisele, owner, was $645,000 on January 1, 2019, the beginning of the year. During the year, Ian withdrew $37,000.
Accounts | Amounts |
---|---|
Accounts payable | $73,000 |
Accounts receivable | 277,000 |
Cash | 191,500 |
Fees earned | 918,700 |
Land | 547,000 |
Miscellaneous expense | 6,000 |
Rent expense | 34,000 |
Supplies | 6,000 |
Supplies expense | 4,200 |
Utilities expense | 29,000 |
Wages expense | 505,000 |
Required: | |||
1. | Prepare an income statement for the year ended December 31, 2019.* | ||
2. | Prepare a statement of owner’s equity for the year ended December 31, 2019.* | ||
3. | Prepare a balance sheet as of December 31, 2019.* | ||
4. | What item appears on both the
statement of owner’s equity and the balance sheet?
|
1) Income Statement :-
Particulars | Amount($) | Amount($) |
Revenue (Fees Earned) (A) | 918700 | |
Less : Expenses | ||
Rent Expense | 34000 | |
Wages Expense | 505000 | |
Utilities Expense | 29000 | |
Supplies Expense | 4000 | |
Miscellaneous Expense | 6200 | |
Total Expenses (B) | 578200 | 578200 |
Net Income (A-B) | 340500 |
2) Statement of Owenr's Equity :-
Particulars | Amount ($) |
Beginning Capital | 645000 |
Add : Net Income | 340500 |
Less : Withdrew | (37000) |
Ending Capital | 948500 |
3) Balance Sheet :-
Assets | Amount($) | Liabilities and Equity | Amount($) |
Current Assets :- | Current Liabilities :- | ||
Cash | 191500 | Accounts Payable | 73000 |
Supplies | 6000 | Shareholder's Equity:- | |
Accounts Receivable | 277000 | Capital | 948500 |
Fixed Asset :- | |||
Land | 547000 | ||
Total Assets | 1021500 | Total Liabilities and Equity | 1021500 |
4) The item that appears in both statements is the capital amount of $948500, and also the amount by accounts receivable is the same then the increase in Owner's Equity.