Post on 21-Dec-2014
description
Exercise: The Ice Cream Exercise: The Ice Cream Store, Inc.Store, Inc.
The Ice Cream Store, Inc. incurred the following start-up The Ice Cream Store, Inc. incurred the following start-up costs:costs:
1.1. The Ice Cream Store, Inc. was formed on October 1, 20XX, The Ice Cream Store, Inc. was formed on October 1, 20XX, with the investment of $90,000 in cash by the owners. with the investment of $90,000 in cash by the owners.
2.2. Obtained a bank loan and received the proceeds of Obtained a bank loan and received the proceeds of $35,000 on October 2. The cash will be used for $35,000 on October 2. The cash will be used for operations. operations.
3.3. Purchased equipment for $25,000 cash on October 2. Purchased equipment for $25,000 cash on October 2. 4.4. Acquired a building at a cost of $80,000. It was financed Acquired a building at a cost of $80,000. It was financed
by making a $20,000 down-payment and obtaining a by making a $20,000 down-payment and obtaining a mortgage for the balance. The transaction occurred on mortgage for the balance. The transaction occurred on October 2. October 2.
5.5. On October 2, the President of the United States publicly On October 2, the President of the United States publicly declared that she will eat (and plug) declared that she will eat (and plug) ourour ice cream while ice cream while entertaining guests in the White House. entertaining guests in the White House.
Prepare a transaction analysis of 1. – 5. using the financial Prepare a transaction analysis of 1. – 5. using the financial statement effects template: statement effects template:
Balance Sheet Income Statement
Transaction Cash Asset +Noncash
Assets=
Liabi-lities
+Contrib. capital
+Retained Earnings
Revenues – Expenses
1. The Ice Cream Store, Inc. was formed on October 1, 20XX, with the investment of $90,000 by the owners.
+90 +90
2. Obtained a bank loan and received the proceeds of $35,000 on October 2. The cash will be used for operations.
+35+35N/P
3. Purchased equipment for $25,000 cash on October 2. -25
+25 Equip
4. Acquired a building at a cost of $80,000. It was financed by making a $20,000 down-payment and obtaining a mortgage for the balance. The transaction occurred on October 2.
-20+80Bldg.
+60M/P
5. The President of the United States agreed to eat (and plug) our ice cream while entertaining guests in the White House on Oct. 2.
ASSETS
Cash $80,000
Equipment 25,000
Building 80,000
Total Assets $185,000
LIABILITY AND STOCKHOLDERS' EQUITY
Liabilities:
Note Payable $35,000
Mortgage Payable 60,000
Total Liabilities 95,000
Stockholders Equity:
Capital Stock 90,000
Total Liabilities and
Stockholders Equity $185,000
Ice Cream Ice Cream ShopShop
Balance Balance Sheet:Sheet:
Ice Cream Shop – Ice Cream Shop – additional transactionsadditional transactions
6.6. On October 4, purchased merchandise inventory (i.e., ice On October 4, purchased merchandise inventory (i.e., ice cream) at a cost of $15,000 by paying $5,000 cash and cream) at a cost of $15,000 by paying $5,000 cash and receiving short-term credit for the remainder from the supplier. receiving short-term credit for the remainder from the supplier.
7.7. Immediately returned some of the ice cream because some of Immediately returned some of the ice cream because some of the flavors delivered were not ordered. The cost of the the flavors delivered were not ordered. The cost of the inventory returned was $3,000.inventory returned was $3,000.
8.8. Sales of ice cream for the month of October, 20XX, totaled Sales of ice cream for the month of October, 20XX, totaled $8,000. All sales were for cash. The ice cream cost $3,500. $8,000. All sales were for cash. The ice cream cost $3,500.
9.9. For all of October, total employee wages and salaries For all of October, total employee wages and salaries earned/paid were $3,000.earned/paid were $3,000.
10.10. As of the end of October, one month's depreciation on the As of the end of October, one month's depreciation on the equipment and building was recognized -- $383 for the building equipment and building was recognized -- $383 for the building and $167 for the equipment.and $167 for the equipment.
11.11. $450 interest expense on the note and mortgage was due and $450 interest expense on the note and mortgage was due and paid on October 31. Assume that the principal amounts paid on October 31. Assume that the principal amounts ($35,000 + $60,000) of the note and mortgage remain ($35,000 + $60,000) of the note and mortgage remain unchanged.unchanged.
Prepare a transaction analysis of 6. -11. using the balance Prepare a transaction analysis of 6. -11. using the balance sheet/income statement template presented above: sheet/income statement template presented above:
Balance Sheet Income Statement
TransactionCash Asset
+ Noncash Assets =Liabi-lities
+Contrib. capital
+Retained Earnings
Revenues – Expenses
6.-5
+15 Inv.
+10A/P
7. -3 Inv.
-3A/P
8.+8
-3.5 Inv.
+4.5+8
Sales-3.5
COGS
9.-3 . -3
-3Wage exp.
10. - .383 Bldg., net
-.167 Equip., net
-.550
-.550Dep. exp.
11.-.450 -.450
-.450Int. Exp.
Prepare the following financial statements (ignore income taxes): (i) an updated Balance Sheet as of October 31, 20XX; and (ii) an Income Statement for the month of October 20XX.
Cash ($80,000 -5,000 +8,000 -3,000 -450) $79,550
Merchandise Inventory ($0 + 15,000 -3,000 -3,500) 8,500
Equipment ($25,000 ) 25,000
Less: Accumulated Depreciation (383)
Building ($80,000) 80,000
Less: Accumulated Depreciation (167)
Total Assets $192,500
Accounts Payable ($0 + 10,000 – 3,000) $7,000
Note Payable ($35,000 principal is unchanged) 35,000
Mortgage Payable (60,000 principal is unchanged) 60,000
102,000
Stockholders' Equity:
Capital Stock 90,000
Retained Earnings 500
90,500
Total Liabilities and Stockholders' Equity $192,500
REVENUES:
Sales of Ice Cream $8,000
Cost of Sales 3,500
GROSS PROFIT: 4,500
Payroll Expense 3,000
Depreciation Expense 550
INCOME FROM OPERATIONS 950
Interest Expense 450
NET INCOME $500
Note: Assume no income taxes.
Preparing Preparing the the
Financial Financial StatemenStatemen
tsts
Balance Sheet and Income Balance Sheet and Income StatementStatement
Statement of Stockholders’ Statement of Stockholders’ EquityEquity