Chapter 2 Solution of Fundamental of Financial Accouting by EDMONDS (4th Edition)
Chapter 2 Solution of Fundamental of Financial Accouting by EDMONDS (4th Edition)
Chapter 2 Solution of Fundamental of Financial Accouting by EDMONDS (4th Edition)
2-1
7. Revenue is recognized under accrual accounting when a
revenue-producing transaction occurs, i.e., when the
revenue is earned, even if no cash is collected at the time
of the transaction.
2-2
decrease in assets or an increase in liabilities. Revenues
may result from an increase in assets or a decrease in
liabilities.
2-3
22. Assets are listed on the balance sheet in accordance with
their respective levels of liquidity (how rapidly they can
be converted to cash).
2-4
to close these accounts so that revenue, expense and
dividends can be accumulated for the next period.
2-5
Qualified Opinion - For the most part, financial
statements are in compliance with GAAP, but the auditor
has reservations about something in the statements.
2-6
SOLUTIONS TO EXERCISES - SERIES A - CHAPTER 2
EXERCISE 2-1A
W. Harder Company
Statements Model for the Year Ended 2004
Statement
Balance Sheet Income Statement of
Cash Flows
Assets =
Stockholders’ Rev. - Exp. = Net
Equity Inc.
Accts. Commo Retaine
Even Cash + Rec. = n Stock + d
t Earning
s
NA I NA I I NA I NA
2-7
EXERCISE 2-2A
Gayoso Company
Effect of Events on the 2008 Accounting Equation
Assets = Liabilitie + Stockholders’ Equity
s
Account Common Retained
Event Cash + s Rec. = + Stock + Earnings
Earned 4,500 4,500
Revenue
Coll. Acct. 3,000 (3,000)
Rec.
Ending 3,000 + 1,500 = -0- + -0- + 4,500
Balance
2-8
EXERCISE 2-3A
c.
Rogers Company
Statements Model for 2005
Statement of
Balance Sheet Income Statement Cash Flows
Even Asset = Liabilities + Stockholders’ Rev. - E = Net
t s Equity xp. Inc.
No. Notes Int. Commo Ret.
Cash = Payabl + Payabl + n + Earn.
e e Stock
1. I NA NA NA I I NA I I OA
2. I I NA NA NA NA NA NA I FA
3. NA NA I NA D NA I D NA
2-9
EXERCISE 2-4A
Abbot Inc.
Effect of Events on the General Ledger Accounts
Assets = Liabiliti + Stockholders’
es Equity
Accounts Account Com. Retaine
Event Cash Receivab Land = s + Stock + d
le Payable Earning
s
1. Sales
on 75,000 75,000
Account
2. Coll. on
Account 68,000 (68,000)
3.
Incurred 59,000 (59,000)
Expense
4. Pd.
Acc. Pay. (50,000) (50,000
)
5. Issue
of Stock 20,000 20,000
6.
Purchase (15,000) 15,000
Land
Totals 23,000 7,000 15,000 = 9,000 + 20,000 + 16,000
2-10
g. $20,000 cash inflow from the issue of common stock.
2-11
EXERCISE 2-5A
a.
2-12
e. Accounts Receivable (an asset) is an amount owed to you: $12,000;
Accounts Payable (a liability) is an amount that you owe: $4,000.
f. $61,750
g. $55,000 ($25,000 – $15,000 + $73,000 – $28,000)
2-13
EXERCISE 2-6A
a.
b.
John Carroll, Inc.
Income Statement
For the Year Ended December 31, 2003
Revenue $35,000
Expenses
Utility Expense $ 700
Salaries Expense 12,000
Total Expenses (12,700)
Net Income $22,300
2-14
EXERCISE 2-6A b. (cont.)
Liabilities
Salaries Payable $12,000
Total Liabilities $12,000
Stockholders’ Equity
Common Stock 10,000
Retained Earnings 20,300
Total Stockholders’ Equity 30,300
Total Liab. and Stockholders’ $42,300
Equity
2-15
EXERCISE 2-6A b. (cont.)
2-16
EXERCISE 2-7A
b.
N&J Company
Accounting Equation for 2006
Assets = Liab. + Equity
Interes Commo Retained
E Cash + t + CD = + n Stock + Earnings
vent Rec.
CD (80,000) 80,000
Adj. 3,200 3,200
d. $3,200
g. $-0-
2-17
EXERCISE 2-8A
2-18
EXERCISE 2-9A
a. Asset Exchange
b. Asset Exchange
c. Asset Exchange
d. Asset Source
e. Asset Use
f. Asset Use
g. Claims Exchange
h. Asset Use
i. Asset Source
j. Asset Source
2-19
EXERCISE 2-10A
office equipment.
2-20
EXERCISE 2-11A
Sun Corp.
Effect of Events on the 2001 General Ledger Accounts
Assets = Liabilities + Stockholders’
Equity
Event Cash + Acc. Rec. + Land = Acc. Pay. + N. Pay. + Int. + C. + Ret.
Pay. Stock Earn.
1. Issue Stock 85,000 85,000
2. Svc. On 250,000 250,000
Acct.
3. Coll. Acc. 200,000 (200,000
Rec. )
4. Recog. Exp. 215,000 (215,000)
5. Paid Acc. (190,000 (190,000
Pay. ) )
6. Pur. Land (30,000) 30,000
7. Loan 25,000 25,000
8. Accrued Int. 1,250 (1,250)
Totals 90,000 + 50,000 + 30,000 = 25,000 + 25,000 + 1,250 + 85,000 + 33,750
a. $90,000
b. $50,000
c. $170,000 ($90,000 + $50,000 + $30,000)
d. $51,250 ($25,000 + $25,000 + $1,250)
e. $85,000
f. $33,750
2-21
EXERCISE 2-12A
a.
Transaction Revenue Expense
No. Recog. Recog.
1. No No
2. Yes; $80,000 No
3. No No
4. No No
5. No Yes; $55,000
6. Yes; $6,000 No
b.
Revenue $86,000
Expense (55,000)
Net Income $31,000
c. 4. $75,000
5. (55,000)
6. 6,000
d.
Cash Flow From Operating Activities
4. Inflow; cash collections on account $75,000
5. Outflow; cash paid for operating (55,000)
expense
6. Inflow; cash for services 6,000
Net Cash Flow from Operating Activities $26,000
2-22
EXERCISE 2-13A a.
Zig Company
Accounting Equation for 2001
Assets = Liabilitie + Stockholders’ Equity
s
Even Commo Retained Acct.
t No. n Stock + Earnings Title
/RE
1. +65,000 NA +65,00 NA
0
2. +175,000 NA NA +175,000 Revenue
3. NA +105,00 NA −105,000 Op. Exp.
0
4. −25,000 NA NA NA
+25,000
5. +95,000 NA NA NA
−95,000
6. −50,000 −50,000 NA NA
7. +15,000 NA NA +15,000 Revenue
8. −5,000 NA NA −5,000 Sal. Exp.
9. −10,000 NA NA −10,000 Dividen
ds
10. +20,000 +20,000 NA NA
11. NA +900 NA −900 Int. Exp.
Total 210,000 = 75,900 + 65,000 + 69,100
s
c. $210,000
d. $75,900
2-23
EXERCISE 2-14A
a.
Event Classification
1. FA
2. NA
3. NA
4. OA
5. FA
6. OA
7. OA
8. OA
b.
Smoltz Company
Statement of Cash Flows
For the Year Ended December 31, 2002
Cash Flows From Operating
Activities:
Cash from the collection of accts. $20,000
rec.
Cash from service revenue 4,000
Cash payment on accounts (10,000
payable )
Cash payments for rent (600)
Net Cash Flow from Operating $13,40
Activities 0
Cash Flows From Investing -0-
Activities
Cash Flows From Financing
Activities:
Cash receipt from stock issue 18,000
Cash payment for dividends (2,000)
Net Cash Flow from Financing 16,000
Activities
Net Change in Cash 29,400
Plus: Beginning Cash Balance -0-
Ending Cash Balance $29,40
2-24
0
2-25
EXERCISE 2-15A
Alternate solution:
(Year 2004 − Year 2003) ÷ Year 2003
2-26
EXERCISE 2-16A
EXERCISE 2-17
2-27
EXERCISE 2-18A
2-28
SOLUTIONS TO PROBLEMS - SERIES A - CHAPTER 2
PROBLEM 2-19A
a.
A-1 Auto
Horizontal Statements Model for 2004
Assets = Liabilities + S. Rev. − Exp. = Net Cash
Equity Inc. Flows
Acc. Acc. Notes Int. Ret.
Event Cash + Rec. = Pay. + Pay. + Pay. + Earn.
1. NA 8,600 NA NA NA 8,600 8,600 NA 8,600 NA
2. 8,000 NA NA 8,000 NA NA NA NA NA 8,000 FA
3. (1,700) NA NA NA NA (1,700) NA 1,700 (1,700 (1,700)
) OA
4. 3,200 NA NA NA NA 3,200 3,200 NA 3,200 3,200 OA
5. NA NA 3,900 NA NA (3,900) NA 3,900 (3,900 NA
)
6. 7,500 (7,500 NA NA NA NA NA NA NA 7,500
) OA
7. (3,400) NA (3,40 NA NA NA NA NA NA (3,400)
0) OA
8. NA NA NA NA 240* (240) NA 240 (240) NA
Total 13,600 + 1,100 = 500 + 8,000 + 240 + 5,960 11,800 − 5,840 = 5,960 13,600 NC
s
*$8,000 X 9% = $720; $720 X 4/12 = $240
2-29
PROBLEM 2-20A
Accounting Equation
Stockholders’ Equity
Common Retained
Event Assets = Liabilities + Stock + Earnings
a. I NA I NA
b. D NA NA D
c. I NA NA I
d. NA I NA D
e. I/D NA NA NA
f. D NA NA D
g. I NA NA I
h. D D NA NA
i. I I NA NA
j. D NA NA D
k. NA I NA D
l. D D NA NA
2-30
PROBLEM 2-21A
2009
1. 34,000 34,000 Rev.
2. 32,000 (32,00
0)
3. (18,000 (18,000) Sal.
) Exp.
4. 4002 (400) Int.
Exp.
5. (13,200 (12,00 (1,200)
) 0)
Bal. 19,800 8,000 = -0- -0- + -0- 27,800
1
$12,000 x 10% x 8/12 = $800
2
$12,000 x 10% x 4/12 = $400
2-31
.
e $12,000 (loan) j. $27,100 ($27,800 − $700)
.
2-32
PROBLEM 2-22A
a.
Tri-State Company
Effect of Events on the General Ledger Accounts
For 2003
Assets = Liabilities + Stockholders’ Equity
Accts. Int. Sal. Notes Int. Commo Retaine Acct.
Even Cash Rec. CD Rec. Land Pay. Pay. Pay. n d Title/RE
t Stock Earning
s
2
003
1. 40,000 40,000
2. 97,000 97,000 Revenue
3. 75,000 (75,00
0)
4. (8,000) (8,000) Dividends
5. (32,000 (32,000 Sal. Exp.
) )
6. (21,000 (21,000 Op. Exp.
) )
7. (24,000 24,000
)
8. 3,000 (3,000) Sal. Exp.
9. 600 1
600 Int. Rev.
End.
Bal. 30,000 22,000 24,000 600 -0- = 3,000 -0- -0- + 40,000 33,600
1
$24,000 x 5% x 6/12 = $600
2-33
PROBLEM 2-22A a. (cont.)
Tri-State Company
Effect of Events on the General Ledger Accounts
For 2004
Assets = Liabilities + Stockholders’ Equity
Int. Sal. Notes Int. Commo Retained Acct.
Event Cash Acct. CD Rec. Land Pay. Pay. Pay. n Earnings Titles/RE
Rec. Stock
2004
B. 30,000 22,000 24,000 600 -0- 3,000 -0- -0- 40,000 33,600
Bal.
1. (3,000) (3,000
)
2. 40,000 40,000
3. 6,000 6,000
4. 120,000 120,000 Revenue
5. 112,000 (112,00
0)
6. (50,000) 50,000
7. (12,000) (12,000) Dividend
s
8a. 1,2001 1,200 Int. Rev.
8b. 25,800 (24,00 (1,800
0) )
9. (40,000) (40,000) Sal. Exp.
10. (33,000) (33,000) Op. Exp.
11. 7,000 (7,000) Sal. Exp.
12. 2,8002 (2,800) Int. Exp.
E. 75,800 30,000 -0- -0- 50,000 = 7,000 40,000 2,800 + 46,000 60,000
Bal.
1
$24,000 x 5% = $1,200
2-34
2
$40,000 x 12% x 7/12 = $2,800
2-35
PROBLEM 2-22A (cont.)
b.
Tri-State Company
Income Statements
2003 2004
Revenue
Service Revenue $97,000 $120,00
0
Interest Revenue 600 1,200
Total Revenue 97,600 121,200
Expense
Salaries Expense (35,000) (47,000)
Other Operating Expense (21,000) (33,000)
Interest Expense -0- (2,800)
Total Expense (56,000) (82,800)
Net Income $41,600 $
38,400
2-36
PROBLEM 2-22A b. (cont.)
Tri-State Company
Balance Sheets
2003 2004
Assets
Cash $30,000 $
75,800
Accounts Receivable 22,000 30,000
Certificate of Deposit 24,000 -0-
Interest Receivable 600 -0-
Land -0- 50,000
Total Assets $76,600 $155,80
0
Liabilities
Salaries Payable $ 3,000 $ 7,000
Interest Payable -0- 2,800
Notes Payable -0- 40,000
Total Liabilities 3,000 49,800
Stockholders’ Equity
Common Stock 40,000 46,000
Retained Earnings 33,600 60,000
Total Stockholders’ Equity 73,600 106,000
Total Liab. and Stockholders’ $76,600 $155,80
Equity 0
2-37
PROBLEM 2-22A b. (cont.)
Tri-State Company
Statements of Cash Flows
2003 2004
Cash Flows From Operating
Activities:
Cash Receipts from Revenue $75,000 $112,000
Cash Receipts from Interest -0- 1,800
Rev.
Cash Payment for Op. Expense (21,000) (33,000)
Cash Payments for Sal. (32,000) (43,000)
Expense
Net Cash Flow from Operating 22,000 37,800
Act.
Cash Flows From Investing
Activities:
Purchased CD (24,000)
Purchased Land (50,000)
Proceeds of CD 24,000
Net Cash Flow from Investing (24,000) (26,000)
Act.
Cash Flows From Financing
Activities:
Cash Receipts from Stock 40,000 6,000
Issue
Cash from Borrowing -0- 40,000
Cash Payment for Dividends (8,000) (12,000)
Net Cash Flow from Financing 32,000 34,000
Act.
Net Change in Cash 30,000 45,800
Plus: Beginning Cash Balance -0- 30,000
Ending Cash Balance $30,000 $ 75,800
2-38
PROBLEM 2-23A
2-39
PROBLEM 2-23A (cont.)
Liabilities
Interest Payable $ 2,000
Salaries Payable 6,500
Notes Payable 24,000
Total Liabilities $32,500
Stockholders’ Equity
Common Stock 36,000
Retained Earnings 56,500
Total Stockholders’ Equity 92,500
Total Liab. and Stockholders’ $125,00
Equity 0
2-40
PROBLEM 2-23A (cont.)
2-41
PROBLEM 2-24A a.
Even Classificati Even Classificati
t on t on
1. AS 7. AU
2. AE 8. AS
3. AU 9. AU
4. AS 10. AS
5. CE 11. AU
6. CE 12. AE
b.
L & N Advisory Services
Horizontal Statements Model for 2002
Assets = Liab. +Stkholders’ Rev. − Exp. = Net Cash Flows
Equity Inc.
Acc. Acc. Com. Ret.
Event Cash + Rec. + Land = Pay. + Stock + Earn.
1. 50,000 NA NA NA 50,00 NA NA NA NA 50,000 FA
0
2. (25,000 NA 25,00 NA NA NA NA NA NA (25,000)
) 0 IA
3. (3,600) NA NA NA NA (3,600 NA 3,600 (3,600 (3,600) OA
) )
4. NA 15,200 NA NA NA 15,20 15,20 NA 15,200 NA
0 0
5. NA NA NA 9,600 NA (9,600 NA 9,600 (9,600 NA
) )
6. NA NA NA 800 NA (800) NA 800 (800) NA
7. (4,400) NA NA (4,400 NA NA NA NA NA (4,400) OA
)
8. 7,000 NA NA NA 7,000 NA NA NA NA 7,000 FA
9. (5,200) NA NA (5,200 NA NA NA NA NA (5,200) OA
)
2-42
10. 4,500 NA NA NA NA 4,500 4,500 NA 4,500 4,500 OA
11. (1,800) NA NA NA NA (1,800 NA NA NA (1,800) FA
)
12. 8,600 (8,600 NA NA NA NA NA NA NA 8,600 OA
)
Total 30,100 + 6,600 + 25,00 = 800 + 57,00 + 3,900 19,70 − 14,00 = 5,700 30,100
s 0 0 0 0
2-43
PROBLEM 2-25A
Note: The accounting equation is not required.
Accounting Equation - 2006
Assets = Liabilities +
Stockholders’
Equity
Acct. Int. Acct. Notes. Int. Com. Retained
Event Cash Rec. Rec. CD Land = Pay. Pay. Pay. + Stock Earnings
Beg. Bal. 21,000 33,000 -0- 16,00 62,000 27,000 20,000 -0- 51,000 34,000*
0
1. 44,000 44,000
Revenue
2. Coll. AR 46,000 (46,000)*
3. Op. 29,000 (29,000)
Exp.
4. Pd. AP (33,000 (33,000
) )
5. Int. 1,200 1,200
Rev.
6. Int. 1,700 (1,700)
Exp.
7. (2,500) (2,500)
Dividends
Totals 31,500 31,000 1,200 16,00 62,000 = 23,000 20,000 1,700 + 51,000 46,000
0
2-44
PROBLEM 2-25A (cont.)
b.
Lake Properties
Balance Sheet
As of January 1, 2006
Assets
Cash $ 21,000
Accounts Receivable 33,000
Investment (CD) 16,000
Land 62,000
Total Assets $132,00
0
Liabilities
Accounts Payable $ 27,000
Notes Payable 20,000
Total Liabilities $
47,000
Stockholders’ Equity
Common Stock 51,000
Retained Earnings 34,000
Total Stockholders’ Equity 85,000
Total Liab. and Stockholders’ $132,00
Equity 0
2-38
PROBLEM 2-25A b. (cont.)
Lake Properties
Income Statement
For the Year Ended December 31, 2006
Revenues
Service Revenue $44,000
Interest Income 1,200
Total Revenue $45,200
Expenses
Operating Expense 29,000
Interest Expense 1,700
Total Expenses (30,700)
Net Income $14,500
Lake Properties
Statement of Changes in Stockholders’ Equity
For the Year Ended December 31, 2006
Beginning Common Stock $51,000
Plus: Stock Issued -0-
Ending Common Stock $51,000
Beginning Retained 34,000
Earnings
Plus: Net Income 14,500
Less: Dividends (2,500)
Ending Retained Earnings 46,000
Total Stockholders’ $97,000
Equity
2-39
PROBLEM 2-25A c. (cont.)
Lake Properties
Balance Sheet
As of December 31, 2006
Assets
Cash $31,500
Accounts Receivable 31,000
Interest Receivable 1,200
Investment (CD) 16,000
Land 62,000
Total Assets $141,70
0
Liabilities
Accounts Payable $23,000
Interest Payable 1,700
Notes Payable 20,000
Total Liabilities $
44,700
Stockholders’ Equity
Common Stock 51,000
Retained Earnings 46,000
Total Stockholders’ Equity 97,000
Total Liab. and Stkholders’ $141,70
Equity 0
2-40
PROBLEM 2-25A c. (cont.)
Lake Properties
Statement of Cash Flows
For the Year Ended 2006
Cash Flows From Operating
Activities:
Cash Receipt from Revenue $46,000
Cash Payment for Expense (33,000
)
Net Cash Flow from Operating $13,00
Activities 0
d. $1,200 ÷ $16,000=7.5%
e. $1,700 ÷ $20,000=8.5%
2-41
SOLUTIONS TO EXERCISES - SERIES B - CHAPTER 2
EXERCISE 2-1B
F. Aquillno Company
Statements Model for the Year Ended 2006
Statement
Balance Sheet Income Statement of
Cash Flows
Assets =Liabilitie + Stockholders’ Rev. - Exp. = Net
s Equity Inc.
Salarie + Commo Retaine
Even Cash + s n Stock + d
t Payabl Earning
e s
NA I NA D NA I D NA
2-42
EXERCISE 2-2B
McNeil Company
Effect of Events on the 2008 Accounting Equation
Assets + Liabiliti = Stockholders’
es Equity
Acct. Commo Retained
Event Cash + Rec. = + n + Earnings
Stock
Earned 13,00 13,000
Revenue 0
Coll. Acct. 7,000 (7,000
Rec. )
Ending 7,000 + 6,000 = -0- + -0- + 13,000
Balance
2-43
EXERCISE 2-3B
b. $133
c. $-0-, No interest was paid in 2007; interest will be paid in 2008 when the note
matures.
d.
Parker Company
Statements Model for 2007
Statement of
Balance Sheet Income Statement Cash Flows
Even Asset = Liabilities + Stockholders’ Rev. - E = Net
t s Equity xp. Inc.
No. Notes Int. Commo Ret.
Cash = Payabl + Payabl + n + Earn.
e e Stock
1. I NA NA NA I I NA I I OA
2. I I NA NA NA NA NA NA I FA
3. NA NA I NA D NA I D NA
2-44
EXERCISE 2-4B
Best Company
Effect of Events on the General Ledger Accounts
Assets = Liabiliti + Stockholders’
es Equity
Accounts Account Common Retaine
Event Cash Receivab Land = s + Stock + d
le Payable Earning
s
1. Sales
on 100,000 100,00
Account 0
2. Coll.
on 73,000 (73,000)
Account
3.
Incurred 69,000 (69,000
Expense )
4. Pd.
Acc. Pay. (62,000) (62,000)
5. Issue
of Stock 30,000 30,000
6. Pur.
Land (40,000) 40,000
Totals 1,000 27,000 40,000 = 7,000 + 30,000 + 31,000
2-45
h. Common stock = $30,000
Retained Earnings = 31,000
Total equity = $61,000
2-46
EXERCISE 2-5B
a.
2-47
Accounts Payable (a liability) is an amount that you owe: $23,000
f. $58,000
g. $65,000 ($40,000 – $10,000 + $47,000 – $12,000)
2-48
EXERCISE 2-6B
a.
Market, Inc.
General Ledger Accounts
For the Year Ended December 31, 2005
Assets = Liabiliti + Stockholders’
es Equity
Acct. Salarie Commo Retaine Acct.
Even Cash Rec. s Pay. n Stock d Earn. Title for
t RE
1. 15,000 15,000
2. 42,000 42,000 Revenue
3. (800) (800) Util. Exp.
4. 32,000 (32,000
)
5. 5,000 (5,000) Sal. Exp.
6. (1,000 (1,000) Dividend
) s
Total 45,200 10,000 5,000 15,000 35,200
s
b.
Market, Inc.
Income Statement
For the Year Ended December 31, 2005
Revenue $42,000
Expenses
Utility Expense $ 800
Salaries Expense 5,000
Total Expenses (5,800)
Net Income $36,200
2-49
EXERCISE 2-6B b. (cont.)
Market, Inc.
Statement of Changes in Stockholders’ Equity
For the Year Ended December 31, 2005
Beginning Common Stock $ -0-
Plus: Common Stock Issued 15,000
Ending Common Stock $15,000
Beginning Retained Earnings -0-
Plus: Net Income 36,200
Less: Dividends (1,000)
Ending Retained Earnings 35,200
Total Stockholders’ Equity $50,200
Market, Inc.
Balance Sheet
As of December 31, 2005
Assets
Cash $45,200
Accounts Receivable 10,000
Total Assets $55,200
Liabilities
Salaries Payable $ 5,000
Total Liabilities $ 5,000
Stockholders’ Equity
Common Stock 15,000
Retained Earnings 35,200
Total Stockholders’ Equity 50,200
Total Liab. and Stockholders’ $55,200
Equity
2-50
EXERCISE 2-6B b. (cont.)
Market, Inc.
Statement of Cash Flows
For the Year Ended December 31, 2005
Cash Flow From Operating
Activities
Cash Received from $32,000
Revenue
Cash Paid for Expenses (800)
Net Cash Flow from Operating $31,200
Act.
Cash Flow From Investing -0-
Activities
Cash Flow From Financing
Activities
Issue of Stock 15,000
Paid Dividends (1,000)
Net Cash Flow from Financing 14,000
Act.
Net Change in Cash 45,200
Plus: Beginning Cash Balance -0-
Ending Cash Balance 45,200
c. The ending cash balance and the net change in cash will be
the same in the first year of operations because there is no
beginning cash balance.
2-51
EXERCISE 2-7B
b.
Pine Company
Accounting Equation for 2006
Assets = Liab. + Stockholders’ Equity
Interes Commo Retained
E Cash + t + CD = + n Stock + Earnings
vent Rec.
CD (80,000) 80,000
Adj. 2,000 2,000
d. $2,000
g. $-0-
2-52
EXERCISE 2-8B
2-53
EXERCISE 2-9B
a. Asset Source
b. Asset Use
c. Asset Source
d. Claims Exchange
e. Asset Source
f. Asset Use
g. Asset Exchange
h. Asset Use
i. Asset Source
j. Asset Exchange
2-54
EXERCISE 2-10B
expense.
delivery van.
2-55
EXERCISE 2-11B
Putnam Corp.
Effect of the 2003 Events on the General Ledger Accounts
Assets = Liabilities +
Stockholders’
Equity
Event + Accounts + = Accounts + Notes + Interes + Comm + Retained
Cash Receivab Land Payable Payable t Stock Earnings
le Payabl
e
1. Issue Stock 105,000 105,00
0
2. Svc. On 300,000 300,000
Acct.
3. Coll. Acc. 250,000 (250,000
Rec. )
4. Recog. Exp. 185,000 (185,000
)
5. Paid Acc. (120,000 (120,000
Pay. ) )
6. Pur. Land (20,000) 20,000
7. Loan 50,000 50,000
8. Accrued Int. 750 (750)
Totals 265,000 + 50,000 + 20,000 = 65,000 + 50,000 + 750 + 105,00 + 114,250
0
a. $265,000
b. $50,000
c. $335,000 ($265,000 + $50,000 + $20,000)
d. $115,750 ($65,000 + $50,000 + $750)
e. $105,000
2-56
f. $114,250 ($300,000 − $185,000 − $750)
2-57
EXERCISE 2-12B
a.
Transaction Revenue Expense
No. Recog. Recog.
1. No No
2. Yes; $130,000 No
3. No No
4. No No
5. No Yes; $65,000
6. Yes; $5,000 No
b.
Revenue $135,000
Expense (65,000)
Net Income $ 70,000
c.
Cash Flow From Operating
Activities
4. Collection of accounts $80,000
receivable
6. Cash revenue 5,000
5. Paid expense (65,000)
Net Cash Flow from Operating $ 20,000
Activities
2-58
EXERCISE 2-13B a.
Wilson Company
Accounting Equation for 2004
Assets = Liabiliti + Stockholders’ Equity
es
Even Commo Retained Acct.
t No. n Stock + Earnings Title for
RE
1. +150,000 NA NA +150,00 Revenue
0
2. +60,000 NA +60,000 NA
3. +20,000 NA NA NA
−20,000
4. NA +80,000 NA −80,000 Op. Exp.
5. +18,000 NA NA +18,000 Revenue
6. −50,000 −50,000 NA NA
7. +90,000 NA NA NA
−90,000
8. −20,000 NA NA −20,000 Dividend
9. −9,000 NA NA −9,000 Sal. Exp.
10. +30,000 +30,000 NA NA
11. NA +1,200 NA −1,200 Int. Exp.
Total 179,000 = 61,200 + 60,000 + 57,800
s
c. $179,000
d. $61,200
2-59
EXERCISE 2-14B
a.
Event Classification
1. FA
2. NA
3. OA
4. OA
5. OA
6. NA
7. OA
8. FA
b.
Harrison Company
Statement of Cash Flows
For the Year Ended 2006
Cash Flows From Operating
Activities:
Cash from the collection of accts. $65,000
rec.
Cash from service revenue 5,000
Cash payment on accounts (20,000
payable )
Cash payments for expense (1,800)
Net Cash Flow from Operating $48,20
Activities 0
Cash Flows From Investing -0-
Activities
Cash Flows From Financing
Activities:
Cash receipt from stock issue 20,000
Cash payment for dividends (5,000)
Net Cash Flow from Financing 15,000
Activities
Net Change in Cash 63,200
Plus: Beginning Cash Balance -0-
Ending Cash Balance $63,20
2-60
0
2-61
EXERCISE 2-15B
2-62
EXERCISE 2-16B
EXERCISE 2-17
a. Directly matched
b. Period expense
c. Period expense
d. Directly matched
2-63
EXERCISE 2-18B
2-64
SOLUTIONS TO PROBLEMS - SERIES B - CHAPTER 2
PROBLEM 2-19B
a.
Expert Services
Horizontal Statements Model for 2003
Assets = Liabilities + S. Rev. − Exp. = Net Cash Flows
Equity Inc.
Account Acc. Notes Intere Retaine
Event Cash + s Rec. = Pay. + Payabl + st + d
e Payabl Earning
e s
1. 5,000 NA NA NA NA 5,000 5,000 NA 5,000 5,000 OA
2. (1,000) NA NA NA NA (1,000) NA 1,000 (1,000) (1,000) OA
3. 15,000 NA NA 15,000 NA NA NA NA NA 15,000 FA
4. NA 20,000 NA NA NA 20,000 20,000 NA 20,000 NA
5. NA NA 6,000 NA NA (6,000) NA 6,000 (6,000) NA
6. 12,000 (12,000 NA NA NA NA NA NA NA 12,000 OA
)
7. (3,100) NA (3,100) NA NA NA NA NA NA (3,100) OA
8. NA NA NA NA 1,000* (1,000) NA 1,000 (1,000) NA
Totals 27,900 + 8,000 = 2,900 + 15,000 1,000 + 17,000
+ 25,000 − 8,000 = 17,000 27,900 NC
2-65
PROBLEM 2-20B
Accounting Equation
Stockholders’ Equity
Common Retained
Event Assets = Liabilities + Stock + Earnings
a. I NA I NA
b. D D NA NA
c. I/D (NA) NA NA NA
d. D D NA NA
e. I/D(NA) NA NA NA
f. D NA NA D
g. I NA NA I
h. NA I NA D
i. I I NA NA
j. D NA NA D
k. NA I NA D
2-66
PROBLEM 2-21B
Diamond Enterprises
Effect of Events on the Accounting Equation
2006 and 2007
Stockholders’
Assets = Liabilities + Equity
Account Notes Interest Com. Retaine
Event Cash s Payable Payable Stock d
Rec. Earning
s
2006
1. Loan 18,000 18,000
2. Rev. 42,500 42,500
3. Coll. AR 36,000 (36,000
)
4. Op. Exp. (24,000 (24,000)
)
5. Int. Acc. 900* (900)
End. Bal. 30,000 6,500 = 18,000 900 -0- 17,600
2007
1. Rev. 45,000 45,000
2. Coll. AR 35,000 (35,000)
3. Op. Exp. (28,000 (28,000)
)
4. Int. Acc. 900* (900)
5. Pay Int. (1,800) (1,800)
5. Pay (18,000 (18,000
Loan ) )
End. Bal. 17,200 16,500 = -0- -0- -0- 33,700
a $900 f. $900
.
b $12,000($36,000 − g $5,200 ($35,000 −
. $24,000) . $28,000 −$1,800)
c. $18,900 ($18,000+ $900) h $33,700 ($17,200 +
. $16,500)
2-67
d $17,600 i. $-0-
.
e $18,000 loan j. $32,200 ($33,700 −
. $1,500)
2-68
PROBLEM 2-22B
a.
Maples Machine Company
Effect of Events on the General Ledger Accounts for 2007
Assets = Liabilities + Stockholders’ Equity
Account Intere Salari Notes Int. Com. Retaine
Even Cash s CD st Land = es Payab Payabl + Stock + d
t Receiva Rec. Payab le e Earning
ble le s
20X7
1. 80,000 80,000
2. 190,000 190,000 Revenue
3. 166,000 (166,00
0)
4. (10,000 (10,000) Dividends
)
5. (92,000 (92,000) Sal. Exp
)
6. (48,000 48,000
)
7. 6,000 (6,000) Sal. Exp.
8. 2,400 1
2,400 Int. Rev.
96,000 24,000 48,000 2,400 -0- = 6,000 -0- -0- +80,000 + 84,400
1
$48,000 x 10% x 6/12 = 2,400
2-69
PROBLEM 2-22B a. (cont.)
2-70
0 0 0
1
$48,000 x 10% = $4,800; $4,800 x 6/12 = 2,400
2
$84,000 x 8% =$6,720; $6,720 x 7/12 = $3,920
2-71
PROBLEM 2-22B (cont.)
b.
Maples Machine Company
Income Statements
2007 2008
Revenue
Service Revenue $190,00 $210,00
0 0
Interest Revenue 2,400 2,400
Total Revenue 192,400 212,400
Expense
Salaries Expense (98,000) (80,000)
Interest Expense -0- (3,920)
Total Expense (98,000) (83,920)
Net Income (Loss) $94,400 $128,48
0
2-72
PROBLEM 2-22B b. (cont.)
Liabilities
Salaries Payable $ 6,000 $ 10,000
Interest Payable -0- 3,920
Notes Payable -0- 84,000
Total Liabilities 6,000 97,920
Stockholders’ Equity
Common Stock 80,000 140,000
Retained Earnings 84,400 182,880
Total Stockholders’ Equity 164,400 322,880
Total Liabilities and Stockholders’ $170,400 $420,800
Equity
2-73
PROBLEM 2-22B b. (cont.)
2-74
2-75
PROBLEM 2-23B
2-76
PROBLEM 2-23B (cont.)
Liabilities
Interest Payable $ 300
Salaries Payable 17,000
Notes Payable 35,000
Total Liabilities $ 52,300
Stockholders’ Equity
Common Stock 22,000
Retained Earnings 60,500
Total Stockholders’ Equity 82,500
Total Liab. and Stockholders’ $134,80
Equity 0
2-77
*This amount must be computed. ($16,700 − $14,700 =
$2,000)
2-78
PROBLEM 2-24B
a.
Even Classificatio Even Classificati
t n t on
1. AS 6. AS
2. AU 7. AU
3. AS 8. AS
4. CE 9. AU
5. AU 10. AE
b.
Bunyard Financial Services
Horizontal Statements Model for 2002
Assets = Liab. + Stockholders’ Rev. − Exp. = Net Cash
Equity Inc. Flows
Event Cash + A. Rec. = A. Pay. + C. + Ret. Ear.
Stock
1. 10,000 + NA = NA + 10,000 + NA NA − NA = NA 10,000 FA
2. (1,200) + NA = NA + NA + (1,200) NA − 1,200 = (1,200) (1,200) OA
3. NA + 8,000 = NA + NA + 8,000 8,000 − NA = 8,000 NA
4. NA + NA = 1,750 + NA + (1,750) NA − 1,750 = (1,750) NA
5. (1,400) + NA = (1,400) + NA + NA NA − NA = NA (1,400) OA
6. 1,500 + NA = NA + 1,500 + NA NA − NA = NA 1,500 FA
7. (350) + NA = (350) + NA + NA NA − NA = NA (350) OA
8. 3,500 + NA = NA + NA + 3,500 3,500 − NA = 3,500 3,500 OA
9. (500) + NA = NA + NA + (500) NA − NA = NA (500) FA
10. 7,250 + (7,250) = NA + NA + NA NA − NA = NA 7,250 OA
Totals 18,800 + 750 = -0- + 11,500 + 8,050 11,500 − 2,950 = 8,550 18,800 NC
2-79
c. Net Income = $8,550
d. Cash flow from operating activities = $7,800 (−$1,200 − $1,400 − $350 + $3500 +
$7,250)
2-80
PROBLEM 2-25B
2-81
2-82
PROBLEM 2-25B (cont.)
b.
Dudley Properties
Balance Sheet
As of January 1, 2007
Assets
Cash $ 1,600
Accounts Receivable 2,400
Investment (CD) 5,000
Land 20,000
Total Assets $29,00
0
Liabilities
Accounts Payable $1,000
Notes Payable 8,000
Total Liabilities $
9,000
Stockholders’ Equity
Common Stock 5,400
Retained Earnings 14,600
Total Stockholders’ Equity 20,000
Total Liab. and Stkholders’ $29,00
Equity 0
2-73
PROBLEM 2-25B (cont.)
c.
Dudley Properties
Income Statement
For the Year Ended December 31, 2007
Revenues
Service Revenue $3,600
Interest Income 400
Total Revenue $4,000
Expenses
Operating Expense 2,100
Interest Expense 700
Total Expenses (2,800)
Net Income $1,200
Dudley Properties
Statement of Changes in Stockholders’ Equity
For the Year Ended December 31, 2007
Beginning Common Stock $5,400
Plus: Stock Issued -0-
Ending Common Stock $5,400
Beginning Retained 14,600
Earnings
Plus: Net Income 1,200
Less: Dividends (800)
Ending Retained Earnings 15,000
Total Stockholders’ Equity $20,400
2-74
PROBLEM 2-25B c. (cont.)
Dudley Properties
Balance Sheet
As of December 31, 2007
Assets
Cash $ 400
Accounts Receivable 3,800
Interest Receivable 400
Investment (CD) 5,000
Land 20,000
Total Assets $29,600
Liabilities
Accounts Payable $ 500
Interest Payable 700
Notes Payable 8,000
Total Liabilities $9,200
Stockholders’ Equity
Common Stock 5,400
Retained Earnings 15,000
Total Stockholders’ Equity 20,400
Total Liab. and Stkholders’ $29,600
Equity
2-75
PROBLEM 2-25B c. (cont.)
Dudley Properties
Statement of Cash Flows
For the Year Ended December 31, 2007
Cash Flows From Operating
Activities:
Cash Receipt from Revenue $2,200
Cash Payment for Expense (2,600)
Net Cash Flow from Operating $ (400)
Activities
Cash Flows From Investing -0-
Activities
Cash Flows From Financing
Activities:
Dividends Paid (800)
Net Cash Flow from Financing (800)
Activities
Net Change in Cash (1,200)
Plus: Beginning Cash Balance 1,600
Ending Cash Balance $ 400
d. $400 ÷ $5,000 = 8%
2-76
ATC 2-1
a. PricewaterhouseCoopers
2-77
ATC 2-2
a. 1. (in thousands)
2000 1999 1998
Revenue $7,093 $7,822 $8,479
Less, Operating Costs (6,233) (6,582) (7,451)
Operating Income 860 1,240 1,028
Interest Expense (176) (202) (272)
Net Income $ 684 $1,038 $ 756
2-78
ATC 2-3
a. The $30 billion of “Noninterest-bearing deposits” on
First Union’s balance sheet represents the balances in
its customers’ checking accounts. First Union may
never have to repay all of this liability because most
customers will always have some amount in their
checking accounts. However, if a customer writes a
check on his or her account at First Union, the bank
must pay out the cash. These accounts are often
referred to as “demand deposits” since banks must
give customers the money in their checking accounts
upon demand.
2-79
an underground gasoline tank that has been leaking
for years will cause much more damage than a tank
that has never leaked, but it may not be apparent
that the tank was leaking until it is dug up.
2-80
ATC 2-4
2-81
ATC 2-5
2-82
ATC 2-6
a. $4,550,000,000 x 7% = $318,500,000
2-83
ATC 2-7
b. Assets: understated
Liabilities: not affected
Common Stock: not affected
Retained Earnings: understated
Revenue: understated
Expenses: not affected (This answer applies only to the direct effect associated
with the understatement of revenue. There would be an indirect effect. The
unreported income would cause the underpayment of taxes and thereby
understate tax expense.)
2-84
Net Income: understated
Dividends: not affected
ATC 2-7 (cont)
d. Signing Travera’s fraudulent return would constitute an act of fraud on the part
of Sanders. It would also violate the code of ethics for CPAs. Accordingly,
signing the return could result in a criminal conviction and loss of license for
Sanders.
e. The code of ethics for CPAs requires the exercise of professional confidentiality
which would restrict Sanders from reporting Travera unless a valid subpoena is
issued to Sanders.
f. The professional confidentiality required by the code of ethics for CPAs would
apply to Abbott as well as to Travera. Sanders would be restricted from reporting
Abbott unless valid inquiries were made by the appropriate authorities.
2-85