Financial Accounting Principles and Practice
VerifiedAdded on 2020/03/04
|26
|1529
|41
AI Summary
This assignment delves into fundamental principles of financial accounting. It explores debit and credit balances, adjustment entries (including accrued revenues and deferred expenses), types of liabilities, current ratios, and the construction of financial statements. Students are guided through manual and spreadsheet solutions, showcasing their understanding of these concepts.
Contribute Materials
Your contribution can guide someone’s learning journey. Share your
documents today.
Question 1 Solution
Plagiarism is the act of taking someone else’s work or ideas and passing them of as your own,
without their consent or knowledge (Oxford Dictionary, 2017). Plagiarism and collusion is unfair
to honest students because they have put in the time and effort to produce this work yet plagiarist
just copy and paste. Plagiarism is therefore wrong. (Bishop, 2017).
Question 2 Solution
Steps
In Excel Select the data you want to copy and paste
Click page layout tab
Under headings, check print
Select the data you want to copy and paste
Under Home tab, click copy as picture and select “ As shown when printed”
In Word, move cursor to position and press crtl+v or click paste under home
Formulas
Similar to above however one extra step in excel- go to formulas tab in Excel and click show
formulas.
Normal view
2
3
4
5
C D E
A B Total
21 20 41
22 45 67
23 57 80
Formula view
2
3
4
5
C D E
A B Total
21 20 =C3+D3
22 45 =C4+D4
23 57 =C5+D5
Plagiarism is the act of taking someone else’s work or ideas and passing them of as your own,
without their consent or knowledge (Oxford Dictionary, 2017). Plagiarism and collusion is unfair
to honest students because they have put in the time and effort to produce this work yet plagiarist
just copy and paste. Plagiarism is therefore wrong. (Bishop, 2017).
Question 2 Solution
Steps
In Excel Select the data you want to copy and paste
Click page layout tab
Under headings, check print
Select the data you want to copy and paste
Under Home tab, click copy as picture and select “ As shown when printed”
In Word, move cursor to position and press crtl+v or click paste under home
Formulas
Similar to above however one extra step in excel- go to formulas tab in Excel and click show
formulas.
Normal view
2
3
4
5
C D E
A B Total
21 20 41
22 45 67
23 57 80
Formula view
2
3
4
5
C D E
A B Total
21 20 =C3+D3
22 45 =C4+D4
23 57 =C5+D5
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
Question 3 Solution: Websites relative to Accounting
https://www.accountingcoach.com/ This is a free learning website that is suited for students,
book keepers and businesses.
http://investopedia.com This website provides financial content, marketing news
and education
http:// www.aasb.gov.au This body sets the standards for Australian accounting
http://www.pwc.com/ This website offers financial services, however it can
also be used as a resourceful site for information on the
economy and trends.
http://www.cpaaustralia.com This website provides education, training and technical
support to accountants
Question 4 Solutions
CPA Accounting Australia Resource – Understanding Annual Reports
The website has provided guidelines on how to interpret Australian, Malaysia and New Zealand
financial reports to clients and their significance. (CPA Australia, 2017)
Question 5 Solutions
At my current work environment, my employer operates up to 100 workstations to enhance
communications, greater productivity, research, IT and administrative functions. They systems
accompanied by other work alone computers, are connected to the Info-set network, which is our
companies network, and then to the internet. Intel, Dell, Mac and Toshiba are amongst the
prominent vendors of the workstations. The systems are all connected together to the backbone
of the company network.
The administration network comprises of a number of virtual machines. The machines main
purpose is timesharing and mail servicing and provides database warehousing. The computing
environment differs from department to department. For example, the administration department
uses a blend of Macs and PCs. The programming department of the company uses access
platforms such as SGI, HP, IBM, DEC, Mac and Intel.
https://www.accountingcoach.com/ This is a free learning website that is suited for students,
book keepers and businesses.
http://investopedia.com This website provides financial content, marketing news
and education
http:// www.aasb.gov.au This body sets the standards for Australian accounting
http://www.pwc.com/ This website offers financial services, however it can
also be used as a resourceful site for information on the
economy and trends.
http://www.cpaaustralia.com This website provides education, training and technical
support to accountants
Question 4 Solutions
CPA Accounting Australia Resource – Understanding Annual Reports
The website has provided guidelines on how to interpret Australian, Malaysia and New Zealand
financial reports to clients and their significance. (CPA Australia, 2017)
Question 5 Solutions
At my current work environment, my employer operates up to 100 workstations to enhance
communications, greater productivity, research, IT and administrative functions. They systems
accompanied by other work alone computers, are connected to the Info-set network, which is our
companies network, and then to the internet. Intel, Dell, Mac and Toshiba are amongst the
prominent vendors of the workstations. The systems are all connected together to the backbone
of the company network.
The administration network comprises of a number of virtual machines. The machines main
purpose is timesharing and mail servicing and provides database warehousing. The computing
environment differs from department to department. For example, the administration department
uses a blend of Macs and PCs. The programming department of the company uses access
platforms such as SGI, HP, IBM, DEC, Mac and Intel.
The network is switched and consists of ten VLANs. It is comprised of HP and Juniper switches
and routers. The building therefore has gigabit networking and a connection to the computer
backbone.
The Company has a networked workstation for everyone within the office. The networked
workstations are for senior staff and selected junior staff with various workloads. Most of the
workstations run a version of Unix though some of the staff use Mac.
In case of breakdown or failure of the IT functions, there are additional two machines, Xenons,
which have the responsibility of handling office mail and reading newsgroups.
A feature of our working environment is that you get an email address that is potentially
permanent with a domain name. The email address can forward your mail to whichever
computer you are using to read your email.
In conclusion, my current computing environment appears complex, but it has ensured an
efficient work environment for all staff members, enabling them to work in the office and
remotely.
and routers. The building therefore has gigabit networking and a connection to the computer
backbone.
The Company has a networked workstation for everyone within the office. The networked
workstations are for senior staff and selected junior staff with various workloads. Most of the
workstations run a version of Unix though some of the staff use Mac.
In case of breakdown or failure of the IT functions, there are additional two machines, Xenons,
which have the responsibility of handling office mail and reading newsgroups.
A feature of our working environment is that you get an email address that is potentially
permanent with a domain name. The email address can forward your mail to whichever
computer you are using to read your email.
In conclusion, my current computing environment appears complex, but it has ensured an
efficient work environment for all staff members, enabling them to work in the office and
remotely.
Question 6 Solutions- Business Report
1. Introduction
1.1 Background
ABC Learning Company was founded in 1988 as a stable company. In 2001, the
Australian government introduced the Childcare Benefit Rebate System.
Following this directive, ABC acquired child care centers across the country and
went through a massive growth expansion with share prices reaching $8.60.
However, this growth did not last. By the end of 2007, the company went through
a drastic change of events. ABC’s assets and share prices fell to $0.54 causing it
to be placed under Administrators in November 2008 (Koch, 2009).
1.2 Purpose
The Purpose of this business report is to provide information on ABC’s Financial
Reports, and explore the key lessons from their downfall and 3 ethical issues.
2. Major Financial Reports
The major financial reports are-
Balance Sheet-The Balance Sheet is also known as the Statement of Financial
position. It displays the current financial position of a company at a specific date.
Cash Flow Statement- The Cash flow statement tells us how much money is
flowing in and out of the business from the 3 main activities i.e. investing,
operating and financing.
Profit and Loss- The Profit or Loss statement or Statement of Income shows us
how the company is using its assets to make profits over a defined period.
Furthermore, it explains the change in net assets a company owns between start
and end of reporting period (Koch, 2009).
3. Key Lessons from ABC Learning
The rise and fall of ABC Learning Childcare Center can be blamed on aggressive
expansion backed by lack of discipline. As a result, some of the key lessons we can
learn from the ABC story include the following:
Always Recognize Revenue Properly
ABC cooked revenue figures for its leases and employee contracts, making it
appear as if it was experiencing growth.
Focus on Core Activities
1. Introduction
1.1 Background
ABC Learning Company was founded in 1988 as a stable company. In 2001, the
Australian government introduced the Childcare Benefit Rebate System.
Following this directive, ABC acquired child care centers across the country and
went through a massive growth expansion with share prices reaching $8.60.
However, this growth did not last. By the end of 2007, the company went through
a drastic change of events. ABC’s assets and share prices fell to $0.54 causing it
to be placed under Administrators in November 2008 (Koch, 2009).
1.2 Purpose
The Purpose of this business report is to provide information on ABC’s Financial
Reports, and explore the key lessons from their downfall and 3 ethical issues.
2. Major Financial Reports
The major financial reports are-
Balance Sheet-The Balance Sheet is also known as the Statement of Financial
position. It displays the current financial position of a company at a specific date.
Cash Flow Statement- The Cash flow statement tells us how much money is
flowing in and out of the business from the 3 main activities i.e. investing,
operating and financing.
Profit and Loss- The Profit or Loss statement or Statement of Income shows us
how the company is using its assets to make profits over a defined period.
Furthermore, it explains the change in net assets a company owns between start
and end of reporting period (Koch, 2009).
3. Key Lessons from ABC Learning
The rise and fall of ABC Learning Childcare Center can be blamed on aggressive
expansion backed by lack of discipline. As a result, some of the key lessons we can
learn from the ABC story include the following:
Always Recognize Revenue Properly
ABC cooked revenue figures for its leases and employee contracts, making it
appear as if it was experiencing growth.
Focus on Core Activities
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
Due to lack of attention, the overseas locations in US, New Zealand and
Singapore ended up not performing well. This resulted in the company selling of
these subsidiaries and a fall in share price.
Importance of a Company’s financial accounts in indicating its health
Investor’s did not pay close attention to the published accounts which showed red
flags.
Importance of Sound Corporate Governance
ABC did not disclose its related party transactions with Queensland Maintenance
and .Furthermore, Eddie Grove did not disclose margin loans
Complex financial structure and transaction
ABC Learning’s transactions were too complex for financial investors and
regulators to understand.
4. Identify three Ethical Issues
Compliance and Governance
The company did not comply with accounting rules such as disclosure and Board
scrutiny
Individual Power
Eddy Groves was a sole decision maker and he made decisions that eventually led
to the collapse.
Transparency
ABC was not transparent in its financial transactions. Furthermore, they inflated
revenues and were not disclosing related third party transaction.
Summary
The story of ABC teaches us the risk of improper valuations coupled with bad
financial decisions can lead to the collapse of an organization. Therefore, it is prudent
for a business to go with the best estimate and ensure proper accounting practices.
References
Koch, D. (2009, November). The ABC of a Corporate Collapse. CPA Australia. Retrieved from
https://www.youtube.com/watch?v=YYF6JW9vJKo&list=PL12C0ADD577F6B741Jjj
Singapore ended up not performing well. This resulted in the company selling of
these subsidiaries and a fall in share price.
Importance of a Company’s financial accounts in indicating its health
Investor’s did not pay close attention to the published accounts which showed red
flags.
Importance of Sound Corporate Governance
ABC did not disclose its related party transactions with Queensland Maintenance
and .Furthermore, Eddie Grove did not disclose margin loans
Complex financial structure and transaction
ABC Learning’s transactions were too complex for financial investors and
regulators to understand.
4. Identify three Ethical Issues
Compliance and Governance
The company did not comply with accounting rules such as disclosure and Board
scrutiny
Individual Power
Eddy Groves was a sole decision maker and he made decisions that eventually led
to the collapse.
Transparency
ABC was not transparent in its financial transactions. Furthermore, they inflated
revenues and were not disclosing related third party transaction.
Summary
The story of ABC teaches us the risk of improper valuations coupled with bad
financial decisions can lead to the collapse of an organization. Therefore, it is prudent
for a business to go with the best estimate and ensure proper accounting practices.
References
Koch, D. (2009, November). The ABC of a Corporate Collapse. CPA Australia. Retrieved from
https://www.youtube.com/watch?v=YYF6JW9vJKo&list=PL12C0ADD577F6B741Jjj
Question 7 Solutions :PALER
A. Manual Solutions using office lens
A. Manual Solutions using office lens
B. Spreadsheet Solution
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
B C
Account PALER
Loan Payable Liability
Rent Expense Expense
Cash Asset
Office Supplies Asset
Salary Expense Expense
Salaries Payabe Liability
Property Tax Expense Expense
Prepaid Expense Asset
Office Furniture Asset
Electricity and Gas Expense Expense
Accounts Payable Liability
Amy Capital Proprietorship
Service Revenue Revenue
Accounts Receivable Asset
Supplies Expense Expense
Investments Asset
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
B C
Account PALER
Loan Payable Liability
Rent Expense Expense
Cash Asset
Office Supplies Asset
Salary Expense Expense
Salaries Payabe Liability
Property Tax Expense Expense
Prepaid Expense Asset
Office Furniture Asset
Electricity and Gas Expense Expense
Accounts Payable Liability
Amy Capital Proprietorship
Service Revenue Revenue
Accounts Receivable Asset
Supplies Expense Expense
Investments Asset
Paraphrase This Document
Need a fresh take? Get an instant paraphrase of this document with our AI Paraphraser
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
B C D
$
Service Revenue 155,800
Less: Operating Expenses
Rent 33,000
Salary 49,000
Supplies 33,600
Property Tax 1,700
Electricity and Gas 6,500
Total 123,800
Net Income 32,000
Amount of Owner Drawings 4,100.00$
Balance Sheet as at 31 Dec 2016
$
Assets
Current Assets
Cash 6,500
Accounts Receivable 9,200
Office Supplies 3,300
Prepaid Expenses 8,000
Office Furniture 28,000
Total Current Assets 55,000
Non Current Assets-Investments 5,000
Total Assets 60,000
Liabilities and Owner's Equity $
Accounts Payable 2,400
Salaries Payable 2,400
Loan Payable 12,300
Total Liabilities 17,100
Total Owner's Equity 42,900
Total Liabilities and Owner's Equity 60,000
Income Statement for year ended 31 December 2016
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
B C D
$
Service Revenue 155,800
Less: Operating Expenses
Rent 33,000
Salary 49,000
Supplies 33,600
Property Tax 1,700
Electricity and Gas 6,500
Total 123,800
Net Income 32,000
Amount of Owner Drawings 4,100.00$
Balance Sheet as at 31 Dec 2016
$
Assets
Current Assets
Cash 6,500
Accounts Receivable 9,200
Office Supplies 3,300
Prepaid Expenses 8,000
Office Furniture 28,000
Total Current Assets 55,000
Non Current Assets-Investments 5,000
Total Assets 60,000
Liabilities and Owner's Equity $
Accounts Payable 2,400
Salaries Payable 2,400
Loan Payable 12,300
Total Liabilities 17,100
Total Owner's Equity 42,900
Total Liabilities and Owner's Equity 60,000
Income Statement for year ended 31 December 2016
Question 8 Solutions: Balance Sheet Equation
A. Manual solutions using Office Lens
A. Manual solutions using Office Lens
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
B. Spreadsheet Solution
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
B C D E F G H I J
Data
Revenue 600 K 850 2040
Expenses 300 300 1480
Dividends declared 0 45 Q 350
Additional Investment by Stockholders 0 60 460
Net Income E 300 550 P 560
Retained Earnings
Beginning of year 110 650 2240
End of Year D 410 J 1155 2450
Paid in Capital
Beginning of year 155 172 N 2200
End of Year C 155 H 232 2660
Total Assets
Beginning of year 360 F 1072 L 5110
End of Year 700 1570 M 6000
Total Liabilities
Beginning of year A 95 250 670
End of Year B 135 G 183 890
Report
Revenue =D9 K =G33+G30 =J9
Expenses =D10 =G10 =J10
Dividends declared =D11 =G11 Q =J35+J33-J36
Additional Investment by Stockholders =D12 =G12 =J12
Net Income E =D29-D30 =G13 P =J29-J30
Retained Earnings
Beginning of year =D15 =G15 =J15
End of Year D =D33+D35-D31 J =G35+G33-G31 =J16
Paid in Capital
Beginning of year =D18 =G18 N =J39-J32
End of Year C =D38+D32 H =G38+G32 =J19
Total Assets
Beginning of year =D21 F =G44+G38+G35 L =J44+J38+J35
End of Year =D22 =G22 M =J45+J39+J36
Total Liabilities
Beginning of year A =D41-D38-D35 =G24 =J24
End of Year B =D42-D39-D36 G =G42-G39-G36 =J25
case 1 case 2 case 3
case 1 case 2 case 3
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
B C D E F G H I J
Data
Revenue 600 K 850 2040
Expenses 300 300 1480
Dividends declared 0 45 Q 350
Additional Investment by Stockholders 0 60 460
Net Income E 300 550 P 560
Retained Earnings
Beginning of year 110 650 2240
End of Year D 410 J 1155 2450
Paid in Capital
Beginning of year 155 172 N 2200
End of Year C 155 H 232 2660
Total Assets
Beginning of year 360 F 1072 L 5110
End of Year 700 1570 M 6000
Total Liabilities
Beginning of year A 95 250 670
End of Year B 135 G 183 890
Report
Revenue =D9 K =G33+G30 =J9
Expenses =D10 =G10 =J10
Dividends declared =D11 =G11 Q =J35+J33-J36
Additional Investment by Stockholders =D12 =G12 =J12
Net Income E =D29-D30 =G13 P =J29-J30
Retained Earnings
Beginning of year =D15 =G15 =J15
End of Year D =D33+D35-D31 J =G35+G33-G31 =J16
Paid in Capital
Beginning of year =D18 =G18 N =J39-J32
End of Year C =D38+D32 H =G38+G32 =J19
Total Assets
Beginning of year =D21 F =G44+G38+G35 L =J44+J38+J35
End of Year =D22 =G22 M =J45+J39+J36
Total Liabilities
Beginning of year A =D41-D38-D35 =G24 =J24
End of Year B =D42-D39-D36 G =G42-G39-G36 =J25
case 1 case 2 case 3
case 1 case 2 case 3
Question 9 Solutions
Debit Balances
Assets e.g. cash, receivables
Expenses- e.g. wage expense
Drawings
Losses
Credit Balances
Liabilities
Revenue
Gains
Owner equity
Question 10 Solutions
A. Manual Solutions using Office Lens
Debit Balances
Assets e.g. cash, receivables
Expenses- e.g. wage expense
Drawings
Losses
Credit Balances
Liabilities
Revenue
Gains
Owner equity
Question 10 Solutions
A. Manual Solutions using Office Lens
B. Spreadsheet Solutions
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
A B C
Report
Croatia Deliveries ,Trial Balance, 30 June 2017
$ $
Debit Credit
Cash 27,601
Accounts Receivable 28,760
Supplies 3,654
Equipment 27,890
Trucks 302,348
Buildings 480,760
Bills Payable 34,900
Capital 917,115
Drawings 27,500
Service Revenue 123,456
Insurance Expense 4,500
Supplies Expense 1,980
Salary Expense 139,358
Fuel Expense 58,000
Electricity expense 8,760
1,111,111 1,111,111
Formula view
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
A B C
Report
$ $
Debit Credit
Cash =B12
Accounts Receivable =E10
Supplies =E12
Equipment =E13
Trucks =E6
Buildings =B10
Bills Payable =E11
Capital =B6
Drawings =E8
Service Revenue =B9
Insurance Expense =B7
Supplies Expense =B11
Salary Expense =B13
Fuel Expense =E7
Electricity expense =E9
=SUM(B19:B33) =SUM(B19:B33)
Croatia Deliveries ,Trial Balance, 30 June 2017
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
A B C
Report
Croatia Deliveries ,Trial Balance, 30 June 2017
$ $
Debit Credit
Cash 27,601
Accounts Receivable 28,760
Supplies 3,654
Equipment 27,890
Trucks 302,348
Buildings 480,760
Bills Payable 34,900
Capital 917,115
Drawings 27,500
Service Revenue 123,456
Insurance Expense 4,500
Supplies Expense 1,980
Salary Expense 139,358
Fuel Expense 58,000
Electricity expense 8,760
1,111,111 1,111,111
Formula view
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
A B C
Report
$ $
Debit Credit
Cash =B12
Accounts Receivable =E10
Supplies =E12
Equipment =E13
Trucks =E6
Buildings =B10
Bills Payable =E11
Capital =B6
Drawings =E8
Service Revenue =B9
Insurance Expense =B7
Supplies Expense =B11
Salary Expense =B13
Fuel Expense =E7
Electricity expense =E9
=SUM(B19:B33) =SUM(B19:B33)
Croatia Deliveries ,Trial Balance, 30 June 2017
Paraphrase This Document
Need a fresh take? Get an instant paraphrase of this document with our AI Paraphraser
Question 11 Solutions- Crossword
Question 12 Solutions- Adjusting Entries plus examples
o Accrued Revenues
Debit Credit
Accrued Receivables XXX
Service Revenue XXX
o Deferred expenses
Debit Credit
Expense XXX
Prepaid expense XXX
Question 13 Solutions- Liabilities
o Current liabilities are financial obligations due by company within the current year e.g.
accounts payable and salary payable.
o Non-current liabilities are long term financial obligations e.g. long term lease, loan
payables
Question 14 Solutions- Current Ratios
This ratio is an indicator of liquidity and shows the proportion of current assets to current
liabilities (Accounting Coach, 2017).
o Accrued Revenues
Debit Credit
Accrued Receivables XXX
Service Revenue XXX
o Deferred expenses
Debit Credit
Expense XXX
Prepaid expense XXX
Question 13 Solutions- Liabilities
o Current liabilities are financial obligations due by company within the current year e.g.
accounts payable and salary payable.
o Non-current liabilities are long term financial obligations e.g. long term lease, loan
payables
Question 14 Solutions- Current Ratios
This ratio is an indicator of liquidity and shows the proportion of current assets to current
liabilities (Accounting Coach, 2017).
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
Question 15 Solutions
A. Manual Solutions using Office Lens
A. Manual Solutions using Office Lens
B. Spreadsheet Solutions -10 column spreadsheet
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
A B C D E F G H I J K
Report Section
Colossal Motors Worksheet, Period Ended 30th June 2017
Debit Credit Debit Credit Debit Credit Debit Credit Debit Credit
Cash 54,670 - 54,670 54,670 -
Accounts Receivable 131,560 - 131,560 131,560 -
Supplies 17,560 - 450 17,110 17,110 -
Prepaid Insurance 3,456 - 400 3,056 3,056 -
Equipment 347,000 - 347,000 347,000 -
Accumulated Depreciation - 107,890 2,860 110,750 - 110,750
Accounts Payable - 145,890 145,890 - 145,890
Wages Payable - 16,789 500 17,289 - 17,289
Unearned Service Revenue - 12,345 4,600 600 8,345 - 8,345
Capital - 210,802 210,802 - 210,802
Drawings 28,900 - 28,900 28,900
Service Revenue - 267,890 600 4,600 271,890 - 271,890
Depreciation expense - - 2,860 2,860 2,860 -
Wagese Expense 165,900 - 500 166,400 166,400 -
Insurance Expense - - 400 400 400 -
Utilities Expense 12,560 - 12,560 12,560 -
Supplies Expense - - 450 450 450 -
- -
Total 761,606 761,606 9,410 9,410 764,966 764,966 182,670 271,890 582,296 493,076
Net income 89,220 89,220
Total 271,890 271,890 582,296 582,296
Unadjusted Trial Balance Adjustments Adjusted Trial Balance Income Statement Balance Sheet
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
A B C D E F G H I J K
Report Section
Colossal Motors Worksheet, Period Ended 30th June 2017
Debit Credit Debit Credit Debit Credit Debit Credit Debit Credit
Cash 54,670 - 54,670 54,670 -
Accounts Receivable 131,560 - 131,560 131,560 -
Supplies 17,560 - 450 17,110 17,110 -
Prepaid Insurance 3,456 - 400 3,056 3,056 -
Equipment 347,000 - 347,000 347,000 -
Accumulated Depreciation - 107,890 2,860 110,750 - 110,750
Accounts Payable - 145,890 145,890 - 145,890
Wages Payable - 16,789 500 17,289 - 17,289
Unearned Service Revenue - 12,345 4,600 600 8,345 - 8,345
Capital - 210,802 210,802 - 210,802
Drawings 28,900 - 28,900 28,900
Service Revenue - 267,890 600 4,600 271,890 - 271,890
Depreciation expense - - 2,860 2,860 2,860 -
Wagese Expense 165,900 - 500 166,400 166,400 -
Insurance Expense - - 400 400 400 -
Utilities Expense 12,560 - 12,560 12,560 -
Supplies Expense - - 450 450 450 -
- -
Total 761,606 761,606 9,410 9,410 764,966 764,966 182,670 271,890 582,296 493,076
Net income 89,220 89,220
Total 271,890 271,890 582,296 582,296
Unadjusted Trial Balance Adjustments Adjusted Trial Balance Income Statement Balance Sheet
Paraphrase This Document
Need a fresh take? Get an instant paraphrase of this document with our AI Paraphraser
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
A B C D E F G H I J K
Report Section
Debit Credit Debit Credit Debit Credit Debit Credit Debit Credit
Cash =B5 =C5 =B29+D29-E29 =F29 =G29
Accounts Receivable =B6 =C6 =B30+D30-E30 =F30 =G30
Supplies =B7 =C7 450 =B31+D31-E31 =F31 =G31
Prepaid Insurance =B8 =C8 400 =B32+D32-E32 =F32 =G32
Equipment =B9 =C9 =B33+D33-E33 =F33 =G33
Accumulated Depreciation =B10 =C10 2860 =C34-D34+E34 =F34 =G34
Accounts Payable =B11 =C11 =C35-D35+E35 =F35 =G35
Wages Payable =B12 =C12 500 =C36-D36+E36 =F36 =G36
Unearned Service Revenue =B13 =C13 4600 600 =C37-D37+E37 =F37 =G37
Capital =B14 =C14 =C38-D38+E38 =F38 =G38
Drawings =B15 =C15 =B39+D39-E39 =F39
Service Revenue =B16 =C16 600 4600 =C40-D40+E40 =F40 =G40
Depreciation expense =B17 =C17 2860 =B41+D41-E41 =F41 =G41
Wagese Expense =B18 =C18 500 =B42+D42-E42 =F42 =G42
Insurance Expense =B19 =C19 400 =B43+D43-E43 =F43 =G43
Utilities Expense =B20 =C20 =B44+D44-E44 =F44 =G44
Supplies Expense =B21 =C21 450 =B45+D45-E45 =F45 =G45
=F46 =G46
Total =SUM(B29:B45) =SUM(C29:C45) =SUM(D29:D45) =SUM(E29:E45) =SUM(F29:F45) =SUM(G29:G45) =SUM(H29:H45) =SUM(I29:I45) =SUM(J29:J45) =SUM(K29:K45)
Net income =I40-H47 =H48
Total =H47+H48 =I47+I48 =J47+J48 =K47+K48
Colossal Motors Worksheet, Period Ended 30th June 2017
Unadjusted Trial Balance Adjustments Adjusted Trial Balance Income Statement Balance Sheet
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
A B C D E F G H I J K
Report Section
Debit Credit Debit Credit Debit Credit Debit Credit Debit Credit
Cash =B5 =C5 =B29+D29-E29 =F29 =G29
Accounts Receivable =B6 =C6 =B30+D30-E30 =F30 =G30
Supplies =B7 =C7 450 =B31+D31-E31 =F31 =G31
Prepaid Insurance =B8 =C8 400 =B32+D32-E32 =F32 =G32
Equipment =B9 =C9 =B33+D33-E33 =F33 =G33
Accumulated Depreciation =B10 =C10 2860 =C34-D34+E34 =F34 =G34
Accounts Payable =B11 =C11 =C35-D35+E35 =F35 =G35
Wages Payable =B12 =C12 500 =C36-D36+E36 =F36 =G36
Unearned Service Revenue =B13 =C13 4600 600 =C37-D37+E37 =F37 =G37
Capital =B14 =C14 =C38-D38+E38 =F38 =G38
Drawings =B15 =C15 =B39+D39-E39 =F39
Service Revenue =B16 =C16 600 4600 =C40-D40+E40 =F40 =G40
Depreciation expense =B17 =C17 2860 =B41+D41-E41 =F41 =G41
Wagese Expense =B18 =C18 500 =B42+D42-E42 =F42 =G42
Insurance Expense =B19 =C19 400 =B43+D43-E43 =F43 =G43
Utilities Expense =B20 =C20 =B44+D44-E44 =F44 =G44
Supplies Expense =B21 =C21 450 =B45+D45-E45 =F45 =G45
=F46 =G46
Total =SUM(B29:B45) =SUM(C29:C45) =SUM(D29:D45) =SUM(E29:E45) =SUM(F29:F45) =SUM(G29:G45) =SUM(H29:H45) =SUM(I29:I45) =SUM(J29:J45) =SUM(K29:K45)
Net income =I40-H47 =H48
Total =H47+H48 =I47+I48 =J47+J48 =K47+K48
Colossal Motors Worksheet, Period Ended 30th June 2017
Unadjusted Trial Balance Adjustments Adjusted Trial Balance Income Statement Balance Sheet
2a. Financial Reports
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
A B C
Colossal Motors
Statement of Net Income
For the period ended 30th June
$
Service Revenue 271,890
Less: Operating Expenses
Depreciation expense 2,860
Wagese Expense 166,400
Insurance Expense 400
Utilities Expense 12,560
Supplies Expense 450 182,670
Net Income 89,220
Colossal Motors
Statement of Changes in Owner's Equity
For the period ended 30th June
$
Capital beginning -
Additional Contributions 210,802
Net Income 89,220
Less: Drawings 28,900
271,122
Colossal Motors
Statement of Financial position For Period Ending 30 June
Assets
Cash 54,670
Accounts Receivable 131,560
Supplies 17,110
Prepaid Insurance 3,056
Equipment 347,000
Less Accumulated Depreciation (110,750)
Total Asset 442,646
Liabilities and Owner's Equity
Accounts Payable 145,890
Wages Payable 17,289
Unearned Service Revenue 8,345
Total Liabilities 171,524
Total Owner's Equity 271,122
Total Liabilities and Owner's Equity 442,646
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
A B C
Colossal Motors
Statement of Net Income
For the period ended 30th June
$
Service Revenue 271,890
Less: Operating Expenses
Depreciation expense 2,860
Wagese Expense 166,400
Insurance Expense 400
Utilities Expense 12,560
Supplies Expense 450 182,670
Net Income 89,220
Colossal Motors
Statement of Changes in Owner's Equity
For the period ended 30th June
$
Capital beginning -
Additional Contributions 210,802
Net Income 89,220
Less: Drawings 28,900
271,122
Colossal Motors
Statement of Financial position For Period Ending 30 June
Assets
Cash 54,670
Accounts Receivable 131,560
Supplies 17,110
Prepaid Insurance 3,056
Equipment 347,000
Less Accumulated Depreciation (110,750)
Total Asset 442,646
Liabilities and Owner's Equity
Accounts Payable 145,890
Wages Payable 17,289
Unearned Service Revenue 8,345
Total Liabilities 171,524
Total Owner's Equity 271,122
Total Liabilities and Owner's Equity 442,646
2b-Formular View
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
A B C
Colossal Motors
Statement of Net Income
For the period ended 30th June
$
Service Revenue =I40
Less: Operating Expenses
Depreciation expense =F41
Wagese Expense =F42
Insurance Expense =F43
Utilities Expense =F44
Supplies Expense =F45 =SUM(B58:B62)
Net Income =C56-C62
Colossal Motors
Statement of Changes in Owner's Equity
For the period ended 30th June
$
Capital beginning 0
Additional Contributions =K38
Net Income =K48
Less: Drawings =J39
=B70+B71-B72
Colossal Motors
Statement of Financial position For Period Ending 30 June
Assets
Cash =J29
Accounts Receivable =J30
Supplies =J31
Prepaid Insurance =J32
Equipment =J33
Less Accumulated Depreciation =-K34
Total Asset =SUM(B79:B84)
Liabilities and Owner's Equity
Accounts Payable =K35
Wages Payable =K36
Unearned Service Revenue =K37
Total Liabilities =SUM(B88:B90)
Total Owner's Equity =B73
Total Liabilities and Owner's Equity =B92+B91
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
A B C
Colossal Motors
Statement of Net Income
For the period ended 30th June
$
Service Revenue =I40
Less: Operating Expenses
Depreciation expense =F41
Wagese Expense =F42
Insurance Expense =F43
Utilities Expense =F44
Supplies Expense =F45 =SUM(B58:B62)
Net Income =C56-C62
Colossal Motors
Statement of Changes in Owner's Equity
For the period ended 30th June
$
Capital beginning 0
Additional Contributions =K38
Net Income =K48
Less: Drawings =J39
=B70+B71-B72
Colossal Motors
Statement of Financial position For Period Ending 30 June
Assets
Cash =J29
Accounts Receivable =J30
Supplies =J31
Prepaid Insurance =J32
Equipment =J33
Less Accumulated Depreciation =-K34
Total Asset =SUM(B79:B84)
Liabilities and Owner's Equity
Accounts Payable =K35
Wages Payable =K36
Unearned Service Revenue =K37
Total Liabilities =SUM(B88:B90)
Total Owner's Equity =B73
Total Liabilities and Owner's Equity =B92+B91
Secure Best Marks with AI Grader
Need help grading? Try our AI Grader for instant feedback on your assignments.
3.Spreadsheet solution- Change three figures to make Net Loss
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
A B C
Data section
Colossal Motors
Trial Balance at 30 June 2017 $ $
Account Debit Credit
Cash 54,670
Accounts Receivable 131,560
Supplies 17,560
Prepaid Insurance 3,456
Equipment 347,000
Accumulated Depreciation 107,890
Accounts Payable 255,890
Wages Payable 16,789
Unearned Service Revenue 12,345
Capital 210,802
Drawings 28,900
Service Revenue 267,890
Depreciation expense
Wages Expense 165,900
Insurance Expense
Utilities Expense 22,560
Supplies Expense 100,000
Total 871,606 871,606
OK
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
A B C
Data section
Colossal Motors
Trial Balance at 30 June 2017 $ $
Account Debit Credit
Cash 54,670
Accounts Receivable 131,560
Supplies 17,560
Prepaid Insurance 3,456
Equipment 347,000
Accumulated Depreciation 107,890
Accounts Payable 255,890
Wages Payable 16,789
Unearned Service Revenue 12,345
Capital 210,802
Drawings 28,900
Service Revenue 267,890
Depreciation expense
Wages Expense 165,900
Insurance Expense
Utilities Expense 22,560
Supplies Expense 100,000
Total 871,606 871,606
OK
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
A B C D E F G H I J K
Cash 54,670 - 54,670 54,670 -
Accounts Receivable 131,560 - 131,560 131,560 -
Supplies 17,560 - 450 17,110 17,110 -
Prepaid Insurance 3,456 - 400 3,056 3,056 -
Equipment 347,000 - 347,000 347,000 -
Accumulated Depreciation - 107,890 2,860 110,750 - 110,750
Accounts Payable - 255,890 255,890 - 255,890
Wages Payable - 16,789 500 17,289 - 17,289
Unearned Service Revenue - 12,345 4,600 600 8,345 - 8,345
Capital - 210,802 210,802 - 210,802
Drawings 28,900 - 28,900 28,900
Service Revenue - 267,890 600 4,600 271,890 - 271,890
Depreciation expense - - 2,860 2,860 2,860 -
Wagese Expense 165,900 - 500 166,400 166,400 -
Insurance Expense - - 400 400 400 -
Utilities Expense 22,560 - 22,560 22,560 -
Supplies Expense 100,000 - 450 100,450 100,450 -
- -
Total 871,606 871,606 9,410 9,410 874,966 874,966 292,670 271,890 582,296 603,076
Net loss (20,780) (20,780)
Total 271,890 271,890 582,296 582,296
Unadjusted Trial Balance Adjustments Adjusted Trial Balance Income Statement Balance Sheet
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
A B C D E F G H I J K
Cash 54,670 - 54,670 54,670 -
Accounts Receivable 131,560 - 131,560 131,560 -
Supplies 17,560 - 450 17,110 17,110 -
Prepaid Insurance 3,456 - 400 3,056 3,056 -
Equipment 347,000 - 347,000 347,000 -
Accumulated Depreciation - 107,890 2,860 110,750 - 110,750
Accounts Payable - 255,890 255,890 - 255,890
Wages Payable - 16,789 500 17,289 - 17,289
Unearned Service Revenue - 12,345 4,600 600 8,345 - 8,345
Capital - 210,802 210,802 - 210,802
Drawings 28,900 - 28,900 28,900
Service Revenue - 267,890 600 4,600 271,890 - 271,890
Depreciation expense - - 2,860 2,860 2,860 -
Wagese Expense 165,900 - 500 166,400 166,400 -
Insurance Expense - - 400 400 400 -
Utilities Expense 22,560 - 22,560 22,560 -
Supplies Expense 100,000 - 450 100,450 100,450 -
- -
Total 871,606 871,606 9,410 9,410 874,966 874,966 292,670 271,890 582,296 603,076
Net loss (20,780) (20,780)
Total 271,890 271,890 582,296 582,296
Unadjusted Trial Balance Adjustments Adjusted Trial Balance Income Statement Balance Sheet
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
A B C
Colossal Motors
Statement of Net Income
For the period ended 30th June
$
Service Revenue 271,890
Less: Operating Expenses
Depreciation expense 2,860
Wagese Expense 166,400
Insurance Expense 400
Utilities Expense 22,560
Supplies Expense 100,450 292,670
Net Loss (20,780)
Colossal Motors
Statement of Changes in Owner's Equity
For the period ended 30th June
$
Capital beginning -
Additional Contributions 210,802
Net Income (20,780)
Less: Drawings 28,900
161,122
Colossal Motors
Statement of Financial position For Period Ending 30 June
Assets
Cash 54,670
Accounts Receivable 131,560
Supplies 17,110
Prepaid Insurance 3,056
Equipment 347,000
Less Accumulated Depreciation (110,750)
Total Asset 442,646
Liabilities and Owner's Equity
Accounts Payable 255,890
Wages Payable 17,289
Unearned Service Revenue 8,345
Total Liabilities 281,524
Total Owner's Equity 161,122
Total Liabilities and Owner's Equity 442,646
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
A B C
Colossal Motors
Statement of Net Income
For the period ended 30th June
$
Service Revenue 271,890
Less: Operating Expenses
Depreciation expense 2,860
Wagese Expense 166,400
Insurance Expense 400
Utilities Expense 22,560
Supplies Expense 100,450 292,670
Net Loss (20,780)
Colossal Motors
Statement of Changes in Owner's Equity
For the period ended 30th June
$
Capital beginning -
Additional Contributions 210,802
Net Income (20,780)
Less: Drawings 28,900
161,122
Colossal Motors
Statement of Financial position For Period Ending 30 June
Assets
Cash 54,670
Accounts Receivable 131,560
Supplies 17,110
Prepaid Insurance 3,056
Equipment 347,000
Less Accumulated Depreciation (110,750)
Total Asset 442,646
Liabilities and Owner's Equity
Accounts Payable 255,890
Wages Payable 17,289
Unearned Service Revenue 8,345
Total Liabilities 281,524
Total Owner's Equity 161,122
Total Liabilities and Owner's Equity 442,646
Paraphrase This Document
Need a fresh take? Get an instant paraphrase of this document with our AI Paraphraser
References
Accounting Coach. (2017). What is the current ratio? Retrieved from Accounting Coach: https://www.accountingcoach.com/blog/current-ratio-2
Bishop, M. (2017). What's Wrong with Cheating? Retrieved from CSUSM: http://www.csusm.edu/dos/studres/wwc.html
CPA Australia. (2017). Understanding Annual Reports. Retrieved from CPA Australia:
https://www.cpaaustralia.com.au/professional-resources/reporting/understanding-annual-reports
Koch, D. (2009, November). The ABC of a Corporate Collapse. CPA Australia. Retrieved from https://www.youtube.com/watch?
v=YYF6JW9vJKo&list=PL12C0ADD577F6B741Jjj
Oxford Dictionary. (2017). Definition of Plagiarism. Retrieved from Oxford Dictionary: https://en.oxforddictionaries.com/definition/plagiarism
Accounting Coach. (2017). What is the current ratio? Retrieved from Accounting Coach: https://www.accountingcoach.com/blog/current-ratio-2
Bishop, M. (2017). What's Wrong with Cheating? Retrieved from CSUSM: http://www.csusm.edu/dos/studres/wwc.html
CPA Australia. (2017). Understanding Annual Reports. Retrieved from CPA Australia:
https://www.cpaaustralia.com.au/professional-resources/reporting/understanding-annual-reports
Koch, D. (2009, November). The ABC of a Corporate Collapse. CPA Australia. Retrieved from https://www.youtube.com/watch?
v=YYF6JW9vJKo&list=PL12C0ADD577F6B741Jjj
Oxford Dictionary. (2017). Definition of Plagiarism. Retrieved from Oxford Dictionary: https://en.oxforddictionaries.com/definition/plagiarism
1 out of 26
Related Documents
Your All-in-One AI-Powered Toolkit for Academic Success.
+13062052269
info@desklib.com
Available 24*7 on WhatsApp / Email
Unlock your academic potential
© 2024 | Zucol Services PVT LTD | All rights reserved.