Professional Documents
Culture Documents
Balance Sheet
Assets
Business =
Amount + Amount From
Resources From Creditors
Owners
$ 100,000 = $60,000 +
$40,000
1.
2.
Assets
Liabilities
Examples: Cash
Inventory (merchandise purchased and
held for resale)
Equipment
Accounts Receivable
(amounts receivable from customers
due to sales made on account)
Office Supplies
Land, Buildings
Patents
3.
4.
Owners' Equity
1. Defined algebraically:
If
then
A = L + OE
A - L = OE
A
Amount of assets
or resources
of the business
L
Amount of Assets
from Creditors
(Debt financing)
OE = Capital + Retained
Earnings
Stock
OE
Amount of Assets
from Owners
Amount of assets
contributed by
owners for stock
(Equity financing)
5.
6.
2-1
Stephen's
Sweet Shop Steve contributes
$100 to start the
business
total
assets
OE
100
100 capital
cash
200
Business borrows
$200 from Dad
cash
300 cash
225 cash
225 inv.
225 inv. 300
75 cash
Business sells
cash
all the candy
50 275
225 inv.
for $275 of cash
350 cash
Business buys
$225 of candy
Steve withdraws
$10 of cash for
personal use
Steve liquidates
the business
10 cash
340 cash
=
=
=
=
=
=
=
=
200 cash
140 cash =
0
200 note
100 capital
payable
0
200 note
+
+
0
100 capital
payable
0
stock
Retained
Earnings
100
50
+
+
10 Dividends
100 Capital Stock
40 Retained
Earnings
200 note
payable +
payable
0
200 note
payable
stock
+
+
0
200 note
stock
+
+
payable
200 note
50
Capital Stock
Retained
Earnings
$340 =
OE
Creditors' Equity
Owners' Equity
$ 200
$140
A - L
= OE
7.
8.
Revenues
Income Statement
Revenues $100,000,000
- Expenses
( 99,980,000)
Net Income
$ 20,000
9.
10.
Expenses
11.
12.
2-2
12/31/X1
OE
100,000
75,000
25,000
(Capital Stock + R/E)
20,000 + 5,000
12/31/X2
130,000
85,000
45,000
(Capital Stock + R/E)
25,000 + 20,000
The change
during the year
30,000
A
=
=
10,000
L
+
+
20,000
OE
Capital
Stock
5,000 +
Retained
Earnings
15,000
Net Income
Dividends
- for the year
for the year
35,000 -
Income Statement
for the year ended 12/31/X2.
20,000
Revenues
Expenses
- for the year
for the year
220,000 -
185,000
13.
14.
XYZ Corporation
Balance Sheet
$ 973, 500
(1,188,900)
245,400
$
30,000
80,000
$ 110,000
80,000
4,550,000
$4,630,000
Income Statement
Revenues
Expenses
Net Income
$12, 443,000
(11,578,400)
$
864,600
Assets:
Cash
All other assets
Total
110,000
4,975,000
$5,085,000
12/31/X2
$ 25,000
12,000
37,000
$ 27,000
16,000
43,000
345,000
382,000
455,000
498,000
100,000
290,000
390,000
$888,000
Current Assets
12/31/X1
12/31/X2
Assets:
$ 14,000
Cash
28,000
Accounts Receivable
32,000
Inventory
74,000
Long Term Assets
Land and Buildings
445,000
Equipment
143,000
588,000
$ 21,000
30,000
36,000
87,000
Total Assets
$888,000
$662,000
566,000
235,000
801,000
Accounts Payable
Other Payables
Long Term Liabilities
Notes Payable
Total Liabilities
Owners' Equity
15.
16.
XYZ Corporation
Statement of Retained Earnings
XYZ Corporation
Income Statement
for the years ended December 31, 20X1 and 20X2
Retained Earnings, at
beginning of year
Add: Net Income for year
Less: Dividends for year
Retained Earnings, at
end of year
20X1
20X2
$ 130,000
$ 180,000
75,000
(25,000)
150,000
(40,000)
$ 180,000
$ 290,000
20X1
20X2
$2,540,000
10,000
2,550,000
$3,176,000
12,000
3,188,000
1,760,000
430,000
225,000
60,000
2,475,000
$75,000
Net Income
Earnings Per Share (EPS) $ 7.50
2,090,000
550,000
325,000
73,000
3,038,000
$ 150,000
$ 15.00
Revenues:
Sales Revenues
Other Revenues
Expenses:
Cost of Goods Sold
Salary & Wage Expense
Office Expenses
Other Expenses
17.
18.
2-3
Lesson 2 problems/answers
Problem #4
The answer
Problem #4
$ 5,000
$ 15,000
$ 17,000
$ 50,000
$ 25,000
$100,000
$ 20,000
$ 4,000
Additional question:
What amount of the
company's assets were
financed through debt and
what amount were financed
through equity?
The Statement of Cash Flows seeks to present the major inflows and
outflows of cash for a company for various periods of time.
19.
20.
The answer
Problem #4
The answer
Problem #4
21.
22.
The answer
Problem #4
D. Given the following information calculate the amount
of owner's equity:
Cash
Accounts Receivable
Accounts Payable
Notes Payable
Land
Building
Equipment
Wages Payable
5,000
Cash
Accounts
Receivable 15,000
25,000
Land
100,000
Building
20,000
Equipment
165,000
L
Accounts
Payable
Notes
Payable
Wages
Payable
The answer
Problem #4
$ 5,000
$ 15,000
$ 17,000
$ 50,000
$ 25,000
$100,000
$ 20,000
$ 4,000
Additional questions:
-What amount of the company's assets were
financed through debt?
$71,000
= OE
17,000
$94,000
50,000
4,000
71,000
94,000
23.
24.
2-4
Problem #5
Problem #5
A.
B.
C.
$10,000
$15,000
$14,000
$75,000
$35,000
$25,000
$ 2,000
$15,000
25.
26.
The answer
Problem #5
B. Define revenues, expenses and dividends.
The answer
Problem #5
27.
28.
The answer
Problem #5
The answer
Problem #5
1. Capital Contributions
2. Retained Earnings
29.
$10,000
$15,000
$14,000
$75,000
$35,000
$25,000
2,000
$15,000
15,000
Net Income
30.
2-5
The answer
Problem #6
Problem #6
OE
12/31/X1
12/31/X2
12/31/X1
$100,000
60,000
40,000
$100,000
$
?
$ 40,000
$130,000
$
?
$
?
12/31/X2
$130,000
90,000
40,000
$250,000
$ 35,000
$225,000
30,000
30,000
The change
during the year
Other information:
Revenues for the year 'X2
Dividends for the year 'X2
Expenses for the year 'X2
Capital contributions made by
owners during the year 'X2
Retained
Earnings
10,000 +
$ 10,000
A.
B.
0
Capital
Stock
C.
D.
10,000
Net Income
Dividends
- for the year
for the year
25,000 -
35,000
Revenues
Expenses
- for the year
for the year
250,000 -
225,000
31.
32.
The answer
Problem #7
Problem #7
Assuming assets increased by $25,000 during the year
and liabilities amounted to $75,000 and $65,000 at the
beginning and end of the year, respectively, calculate
revenues for the year assuming the following additional
information:
OE
Beginning
75,000
Ending
65,000 +
25,000
10,000 +
35,000
Capital Stock +
10,000 +
$12,000
$10,000
$100,000
Retained earnings
25,000
33.
34.
Problem #8
The answer
Problem #8
12/31/X1
20,000
35,000
40,000
250,000
175,000
5,000
3,000
75,000
375,000
5,000
20,000
265,000
45,000
3,000
10,000
75,000
85,000
12/31/X2
15,000
?
45,000
500,000
417,000
7,000
5,000
135,000
415,000
10,000
30,000
272,000
50,000
5,000
12,000
75,000
?
A.
S&W, Inc.
Income Statement
as of December 31, 20X1 and 20X2
Revenues:
Sales Revenues
Investment Revenues
Expenses:
Cost of Goods Sold
Wage Expense
Office Expenses
Prepare:
A. A comparative income statement for the years ended 12/31/X1 and 12/31/X2.
Assume that there are 7,500 shares of stock oustanding at 12/31/X1 and 12/31/X2.
B. A comparative statement of retained earings for the years ended 12/31/X1 and 12/31/X2.
Assume the retained earnings balance was $45,000 at 12/31/X0 .
C. A comparative balance sheet as of 12/31/X1 and 12/31/X2 . (Classify assets and liabilities as
either "current" or "long term".)
Net Income
Earnings Per Share
35.
20X1
20X2
$375,000
5,000
380,000
$415,000
10,000
425,000
265,000
45,000
10,000
320,000
$60,000
8.00
272,000
50,000
12,000
334,000
$91,000
12.10
36.
2-6
The answer
Problem #8
The answer
Problem #8
B.
C.
S&W, Inc.
Statement of Retained Earnings
as of December 31, 20X1 and 20X2
S&W, Inc.
Balance Sheet
as of December 31, 20X1 and 20X2
12/31/X1
12/31/X2
20X1
20X2
Retained Earnings,
balance at beginning of year
Add: Net Income
$45,000
60,000
$85,000
91,000
Less: Dividends
<20,000>
<30,000>
Retained Earnings,
balance at end of year
$85,000
Current Assets:
Cash
Accounts Receivable
Office Supplies
Long-Term Assets:
Land and Buildings
Equipment
Total Assets
$146,000
$20,000
35,000
3,000
58,000
$15,000
40,000
5,000
60,000
250,000
75,000
325,000
$383,000
500,000
135,000
635,000
$695,000
Current Liabilities:
Accounts Payable
Wages Payable
Utilities Payable
Long-Term Liabilities:
Notes Payable
Total Liabilities
Owners' Equity:
Capital Contributions
Retained Earnings
Total Liabilities and
Owners' Equity
37.
12/31/X1
12/31/X2
$40,000
5,000
3,000
48,000
$45,000
7,000
5,000
57,000
175,000
223,000
417,000
474,000
75,000
85,000
160,000
75,000
146,000
221,000
$383,000
$695,000
LIABILITIES &
OWNERS' EQUITY:
ASSETS:
38 .
2-7