© The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.
-
Upload
camron-wiggins -
Category
Documents
-
view
214 -
download
0
Transcript of © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.
![Page 1: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/1.jpg)
© The McGraw-Hill Companies, Inc., 2008McGraw-Hill/Irwin
Chapter Three
Accounting for Deferrals
![Page 2: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/2.jpg)
3-2
LO 1
Distinguish among accruals,
deferrals, and allocations.
![Page 3: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/3.jpg)
3-3
Deferral AccountingA deferral involves
recognizing a revenue or expense at
some time after cash has been
collected or paid.
Let’s use seven
transactions for Marketing
Magic, Inc. (MMI) to illustrate
accounting for deferrals.
![Page 4: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/4.jpg)
3-4
LO 2
Record accruals, deferrals, and allocations in a
financial statements
model.
![Page 5: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/5.jpg)
3-5
Event 1: MMI acquired $1,000 cash by issuing common stock.
1. Increase assets (cash).
2. Increase stockholders’ equity (common stock).
Asset Source
Transaction
= Liab. +
Cash + Computer
Equip. - Accum.
Depr. =
Unearned Revenue +
Common Stock +
Retained Earnings Revenue - Expenses =
Net Income
1,000 + n/a - n/a = n/a + 1,000 + n/a n/a - n/a = n/a 1,000 FA
Assets Stockholders' Equity
Cash Flow
By now, you should be pretty familiar with this type of transaction.
![Page 6: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/6.jpg)
3-6
Event 2: On January 1, 2007, MMI received $72,000 cash in advance from Westberry for services to be performed from March 1, 2007, through February 28, 2008.1. Increase assets
(cash).
2. Increase liabilities (unearned revenue).
Asset Source
Transaction
= Liab. +
Cash + Computer
Equip. - Accum.
Depr. =
Unearned Revenue +
Common Stock +
Retained Earnings Revenue - Expenses =
Net Income
72,000 + n/a - n/a = 72,000 + n/a + n/a n/a - n/a = n/a 72,000 OA
Assets Stockholders' Equity
Cash Flow
![Page 7: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/7.jpg)
3-7
Event 3: MMI signed contracts to provide $58,000 of marketing services in 2008.
= Liab. +
Cash + Computer
Equip. - Accum.
Depr. =
Unearned Revenue +
Common Stock +
Retained Earnings Revenue - Expenses =
Net Income
n/a + n/a - n/a = n/a + n/a + n/a n/a - n/a = n/a n/a
Assets Stockholders' Equity
Cash Flow
![Page 8: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/8.jpg)
3-8
Event 4: MMI paid $12,000 cash to purchase computer equipment.
1. Increase assets (computer equipment).
2. Decrease assets (cash).
Asset Exchange
Transaction
= Liab. +
Cash + Computer
Equip. - Accum.
Depr. =
Unearned Revenue +
Common Stock +
Retained Earnings Revenue - Expenses =
Net Income
(12,000) + 12,000 - n/a = n/a + n/a + n/a n/a - n/a = n/a (12,000) IA
Assets Stockholders' Equity
Cash Flow
![Page 9: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/9.jpg)
3-9
LO 3
Explain how unearned revenue
affects financial statements.
![Page 10: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/10.jpg)
3-10
Event 5: MMI adjusted its accounts to recognize the revenue earned in 2007.
1. Decrease liabilities (unearned revenue).
2. Increase stockholders’ equity (retained earnings).
Claims Exchange
Transaction
= Liab. +
Cash + Computer
Equip. - Accum.
Depr. =
Unearned Revenue +
Common Stock +
Retained Earnings Revenue - Expenses =
Net Income
n/a + n/a - n/a = (60,000) + n/a + 60,000 60,000 - n/a = 60,000 n/a
Assets Stockholders' Equity
Cash Flow
$ 72,000 12 months =6,000$ 10 months =
$6,000 per month $60,000 revenue in 2007
![Page 11: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/11.jpg)
3-11
LO 4
Explain how straight-line depreciation
affects financial statements.
![Page 12: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/12.jpg)
3-12
Event 6: MMI adjusted its accounts to recognize the expense of using the computer equipment during 2007. The equipment was purchased on January 1, 2007 at a cost of $12,000. It had an expected life of four years and a $2,000 salvage value.
1. Decrease assets (accumulated depreciation).
2. Decrease stockholders’ equity (retained earnings).
Asset Use Transaction
= Liab. +
Cash + Computer
Equip. - Accum.
Depr. =
Unearned Revenue +
Common Stock +
Retained Earnings Revenue - Expenses =
Net Income
n/a + n/a - 2,500 = n/a + n/a + (2,500) n/a - 2,500 = (2,500) n/a Cash Flow
Assets Stockholders' Equity
(Cost Salvage Value) = Depreciation Expense($12,000 $2,000) = $2,500
Straight-Line Depreciation Useful Life
4 years
![Page 13: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/13.jpg)
3-13
Accumulated Depreciation and Book Value
Book Value = Cost - Accumulated Depreciation
Accumulated
Depreciation
Contra Asset
Account
![Page 14: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/14.jpg)
3-14
Event 7: MMI paid a $50,000 cash dividend to the stockholders.
1. Decrease assets (cash).
2. Decrease stockholders’ equity (retained earnings).
Asset Use Transaction
= Liab. +
Cash + Computer
Equip. - Accum.
Depr. =
Unearned Revenue +
Common Stock +
Retained Earnings Revenue - Expenses =
Net Income
(50,000) + n/a - n/a = n/a + n/a + (50,000) n/a - n/a = n/a (50,000) FA Cash Flow
Assets Stockholders' Equity
![Page 15: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/15.jpg)
3-15
LO 5
Prepare financial statements that include accruals,
deferrals, and allocations.
![Page 16: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/16.jpg)
3-16
Ledger Accounts
Now, let’s prepare the financial statements for
MMI using the data presented above.
= +
(1) 1,000 (2) 72,000 (1) 1,000 (2) 72,000 (5) (60,000) (4) (12,000) Bal. 12,000
(7) (50,000) Bal. - Bal. 11,000
(5) 60,000 (4) 12,000
(6) (2,500) (6) (2,500)
(7) (50,000)
Assets Liabilities Stockholders' EquityCash Unearned Revenue Common Stock
Retained Earnings
Computer Equipment
Depreciation Exp.Accumulated Depr.
Service Revenue
Dividends
![Page 17: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/17.jpg)
3-17
Preparing Financial Statements
Service Revenue 60,000$ Depreciation Expense (2,500) Net Income 57,500$
Beginning Common Stock -$ Plus: Common Stock Issued 1,000 Ending Common Stock 1,000$ Beginning Retained Earnings -$ Plus: Net Income 57,500 Less: Dividends (50,000) Ending Retained Earnings 7,500 Total Stockholders' Equity 8,500$
MARKETING MAGIC, INC.Income Statement & Statement of Changes in Stockholders' Equity
For the Year Ended December 31, 2007
![Page 18: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/18.jpg)
3-18
Preparing Financial Statements
AssetsCash 11,000$ Computer Equipment 12,000 Less: Accumulated Depreciation (2,500) 9,500 Total Assets 20,500$
LiabilitiesUnearned Revenue 12,000$
Stockholders' EquityCommn Stock 1,000$ Retained Earnings 7,500 Total Stockholders' Equity 8,500 Total Liabilities and Stockholders' Equity 20,500$
As of December 31, 2007
MARKETING MAGIC, INC.Balance Sheet
![Page 19: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/19.jpg)
3-19
Preparing Financial Statements
Cash Flows from Operating ActivitiesCash Receipts from Customers 72,000$ Cash Flows for Investing ActivitiesCash Payment for Computer Equipment (12,000) Cash Flows from Financing ActivitiesCash Receipts from Issuing Common Stock 1,000$ Cash Payment for Dividends (50,000) Net Cash Flows from Financing Activities (49,000) Net Increase in Cash 11,000 Plus Beginning Cash Balance - Ending Cash Balance 11,000$
MARKETING MAGIC, INC.Statement of Cash Flows
For the Year Ended December 31, 2007
![Page 20: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/20.jpg)
3-20
LO 6
Explain the matching concept.
![Page 21: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/21.jpg)
3-21
The Matching ConceptThree Common Matching
Practices
1. Costs may be matched directly with the revenues they generate.
2. The costs of items with short or undeterminable useful lives are matched with the period in which they are incurred.
3. The costs of long-term assets with identifiable useful lives are systematically allocated over the assets’ useful lives.
![Page 22: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/22.jpg)
3-22
Prepaid Expenses
SuppliesPrepaid Insuranc
e
Prepaid Rent
CostExpense
Expense
Asset
![Page 23: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/23.jpg)
3-23
Second Accounting Cycle
Event 1 Acquired additional $5,000 cash from issuing common stock. Event 2 Paid $400 cash for supplies Event 3 Paid $1,200 cash for an insurance policy that provided coverage for one
year beginning February 1, 2008.
Event 4 Recognized revenue for $108,000 of services provided on account. Event 5 Collected $89,000 of the receivables due from customers. Event 6 Recognized $32,000 of operating expenses purchased on account. These
are expenses in addition to supplies and insurance and are classified as other operating expenses.
Event 7 Paid suppliers $28,000 of the amount owed on accounts payable. Event 8 Paid a $70,000 cash dividend to stockholders. Event 9 Purchased land for $3,000.
Event 10 Recognized the remainder of the unearned revenue. All services had been provided by February 28, 2008, as specified in the original contract with Westberry.
Event 11 Recognized 2008 depreciation expense. Event 12 Recognized supplies expense; $150 of supplies were on hand at the
close of business on December 31, 2008. Event 13 Recognized insurance expense for 11 months.
Adjusting Entries
MMI experienced the following transactions during 2008:
Let’s focus on the
last two
events.
![Page 24: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/24.jpg)
3-24
LO 7
Explain how supplies affect
financial statements.
![Page 25: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/25.jpg)
3-25
Event 12: Recognized supplies expense; $150 of supplies was on hand at the close of business on December 31, 2008.
1. Decrease assets (supplies).
2. Decrease stockholders’ equity (retained earnings).
Asset Use Transaction
Beginning Balance
+ Purchases =Asset
Available for Use
-Ending
Balance=
Asset Used
-$ + 400$ = 400$ - 150$ = 250$
![Page 26: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/26.jpg)
3-26
LO 8
Explain how prepaid items affect financial
statements.
![Page 27: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/27.jpg)
3-27
Event 13: Recognized insurance expense for 11 months.
1. Decrease assets (prepaid insurance).
2. Decrease stockholders’ equity (retained earnings).
Asset Use Transaction
$ 1,200 12 months =100$ 11 months =
$100 per month $1,100 expense in 2008
Now, let’s look at the summary of the ledger accounts at the end of 2008.
![Page 28: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/28.jpg)
3-28
= +
Bal. 11,000 Bal. - Bal. - Bal. 1,000 (1) 5,000 (3) 1,200 (6) 32,000 (1) 5,000 (2) (400) (13) (1,100) (7) (28,000) Bal. 6,000
(3) (1,200) Bal. 100 Bal. 4,000
(5) 89,000 (7) (28,000) Bal. 7,500 (8) (70,000) (4) 12,000 Bal. 12,000 (9) (3,000) (10) (12,000) Bal. 2,400 Bal. - (8) (70,000)
Bal. (2,500) (11) (2,500)
Bal. - Bal. (5,000) (4) 108,000
(4) 108,000 (10) 12,000 (5) (89,000) Bal. 120,000
Bal. 19,000 Bal. -
(9) 3,000 Bal. 3,000 (6) (32,000)
Bal. - (2) 400 (12) (250) (11) (2,500) Bal. 150
(12) (250)
(13) (1,100)
LiabilitiesCash Accounts Payable Common Stock
Assets
Dividends
Supplies
Prepaid Insurance
Retained Earnings
Accounts Receivable
Other Operating Exp.
Depreciation Exp.
Supplies Expense
Insurance Exp.
Stockholders' Equity
Computer Equipment
Accumulated Depr.
Land
Unearned Revenue
Service Revenue
Now, let’s prepare the 2008
financial statements.
![Page 29: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/29.jpg)
3-29
Preparing Financial Statements
Service Revenue 120,000$ Operating Expenses 32,000$ Depreciation Expense 2,500 Supplies Expense 250 Insurance Expense 1,100 Total Expenses (35,850) Net Income 84,150$
Beginning Common Stock 1,000$ Plus: Common Stock Issued 5,000 Ending Common Stock 6,000$ Beginning Retained Earnings 7,500$ Plus: Net Income 84,150 Less: Dividends (70,000) Ending Retained Earnings 21,650 Total Stockholders' Equity 27,650$
MARKETING MAGIC, INC.Income Statement
For the Year Ended December 31, 2008
![Page 30: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/30.jpg)
3-30
Preparing Financial Statements
AssetsCash 2,400$ Accounts Receivable 19,000 Supplies 150 Prepaid Insurance 100 Computer Equipment 12,000$ Less: Accumulated Depreciation (5,000) 7,000 Land 3,000 Total Assets 31,650$
LiabilitiesAccounts Payable 4,000$
Stockholders' EquityCommn Stock 6,000$ Retained Earnings 21,650 Total Stockholders' Equity 27,650 Total Liabilities and Stockholders' Equity 31,650$
As of December 31, 2008
MARKETING MAGIC, INC.Balance Sheet
![Page 31: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/31.jpg)
3-31
Preparing Financial Statements
Cash Flows from Operating ActivitiesCash Receipts from Customers 89,000$ Cash Payments for Supplies (400)$ Cash Payments for Insurance (1,200) Cash Payments for Operating Expenses (28,000) (29,600) Net Cash Flows from Operating Activities 59,400$ Cash Flows for Investing ActivitiesCash Outflow to Purchase Land (3,000) Cash Flows from Financing ActivitiesCash Receipts from Issuing Common Stock 5,000$ Cash Payment for Dividends (70,000) Net Cash Flows used in Financing Activities (65,000) Net Increase in Cash (8,600) Plus Beginning Cash Balance 11,000 Ending Cash Balance 2,400$
MARKETING MAGIC, INC.Statement of Cash Flows
For the Year Ended December 31, 2008
![Page 32: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/32.jpg)
3-32
Third Accounting Cycle
Let’s focus
on Event
16.
Event 1 Acquired additional $1,000 cash from issuing common stock. Event 2 Purchased the land for $2,500 cash. Event 3 Paid $400 cash for more supplies. Event 4 Borrowed $20,000 from a local bank on February 1, 2009. The note
issued had a 9 percent interest rate and a one-year term. Event 5 Paid $1,200 cash to renew the insurance policy for a one-year term
beginning February 1, 2009. Event 6 Recognized revenue for $167,000 of services provided on account. Event 7 Collected $129,000 of the receivables due from customers. Event 8 Recognized $62,000 of accrued operating expenses, other than supplies
and insurance, charged on account. Event 9 Paid suppliers $65,000 of the amount owed on accounts payable. Event 10 Received $18,000 cash in advance from a customer for marketing
services to be performed for a one-year period beginning December 1, 2009.
Event 11 Paid an $80,000 cash dividend to stockholders.
Event 12 Recognized one-month of the unearned revenue. Event 13 Recognized 2009 depreciation expense. Event 14 Recognized supplies expense; $200 of supplies was on hand at the close
of business on December 31, 2009.
Event 15 Recognized insurance expense for 12 months. Event 16 Recognized accrued interest on the bank note.
Adjusting Entries
MMI experienced the following transactions during 2009:
![Page 33: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/33.jpg)
3-33
Event 16: Recognized the accrued interest on the bank note.
1. Increase liabilities (interest payable).
2. Decrease stockholders’ equity (retained earnings).
Claims Exchange
Transaction
Principal
Annual interest
rate Time
outstanding = Interest
expense
20,000$ 0.09 11/12 = 1,650$
![Page 34: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/34.jpg)
3-34
Ledger Accounts= +
Bal. 2,400 Bal. 100 Bal. 4,000 Bal. 6,000 (15) (1,200)
(1) 1,000 (5) 1,200 (8) 62,000 (1) 1,000 (2) (2,000) (15) (1,200) (9) (65,000) Bal. 7,000
(3) (400) Bal. 100 Bal. 1,000 (16) (1,650)
(4) 20,000 (5) (1,200) Bal. 21,650 (7) 129,000 Bal. 12,000 Bal. -
(9) (65,000) (10) 18,000 (10) 18,000 (12) (1,500) (11) (80,000) (11) (80,000) Bal. (5,000) Bal. 16,500
Bal. 21,800 (13) (2,500)
Bal. (7,500) (6) 167,000
(16) 1,650 (12) 1,500
Bal. 19,000 Bal. 168,500
(6) 167,000 Bal. 3,000 (7) (129,000) (2) 2,000 (4) 20,000
Bal. 57,000 Bal. 5,000 (8) (62,000)
Bal. 150 (13) (2,500)
(3) 400 (13) (350) Bal. 200 (14) (350)
Common StockAssets
Supplies
Prepaid Insurance
Land
Service Revenue
Notes Payable
Accounts Receivable
Computer Equipment
Accumulated Depr.
Unearned Revenue
Interest Payable
LiabilitiesCash Accounts Payable Insurance Exp.
Operating Expenses
Depreciation Exp.
Supplies Expense
Stockholders' Equity
Interest Expense
Dividends
Retained Earnings
Now, let’s prepare the 2009 financial
statements.
![Page 35: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/35.jpg)
3-35
Preparing Financial Statements
Service Revenue 168,500$ Operating Expenses 62,000$ Depreciation Expense 2,500 Supplies Expense 350 Insurance Expense 1,200 Interest Expense 1,650 Total Expenses (67,700) Net Income 100,800$
Beginning Common Stock 6,000$ Plus: Common Stock Issued 1,000 Ending Common Stock 7,000$ Beginning Retained Earnings 21,650$ Plus: Net Income 100,800 Less: Dividends (80,000) Ending Retained Earnings 42,450 Total Stockholders' Equity 49,450$
MARKETING MAGIC, INC.Income Statement
For the Year Ended December 31, 2009
Statement of Changes in Stockholders' EquityFor the Year Ended December 31, 2009
![Page 36: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/36.jpg)
3-36
Preparing Financial Statements
AssetsCash 21,800$ Accounts Receivable 57,000 Supplies 200 Prepaid Insurance 100 Computer Equipment 12,000$ Less: Accumulated Depreciation (7,500) 4,500.00 Land 5,000 Total Assets 88,600$
LiabilitiesAccounts Payable 1,000$ Unearned Revenue 16,500 Interest Payable 1,650 Notes Payable 20,000 Total Liabilities 39,150$ Stockholders' EquityCommn Stock 7,000$ Retained Earnings 42,450 Total Stockholders' Equity 49,450 Total Liabilities and Stockholders' Equity 88,600$
As of December 31, 2009
MARKETING MAGIC, INC.Balance Sheet
![Page 37: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/37.jpg)
3-37
Preparing Financial Statements
Cash Flows from Operating ActivitiesCash Receipts from Customers 147,000$ Cash Payments for Supplies (400)$ Cash Payments for Insurance (1,200) Cash Payments for Operating Expenses (65,000) (66,600) Net Cash Flows from Operating Activities 80,400$ Cash Flows for Investing ActivitiesCash Receipt from Sale of Land 2,500 Cash Flows from Financing ActivitiesCash Receipt from Bank Loan 20,000$ Cash Receipts from Issuing Common Stock 1,000 Cash Payment for Dividends (80,000) Net Cash Flows from Financing Activities (59,000) Net Increase in Cash 23,900 Plus Beginning Cash Balance 2,400 Ending Cash Balance 26,300$
MARKETING MAGIC, INC.Statement of Cash Flows
For the Year Ended December 31, 2009
![Page 38: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/38.jpg)
3-38
LO 9 Analyze financial statements and
make meaningful comparisons
between companies by using a debt to assets ratio, a
return on assets ratio, and a return
on equity ratio.
![Page 39: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/39.jpg)
3-39
Return on Assets Ratio
Net IncomeTotal Assets
Evaluating performance requires considering the size of the
investment base used to produce the income.
This ratio measures the relationship between the level of income and the size of the investment. A larger ratio means the company did a better job
of managing its assets.
![Page 40: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/40.jpg)
3-40
Debt to Assets Ratio
Total DebtTotal Assets
Borrowing money is risky business. This ratio helps evaluate the level of
debt risk.
A smaller ratio indicates that there is less debt risk for the company.
![Page 41: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/41.jpg)
3-41
Return on Equity Ratio
Net IncomeStockholders’
Equity
Owners are interested in this ratio to determine their return on their
investment in the company.
A larger ratio indicates that the owners have a higher return on their
investment.
![Page 42: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/42.jpg)
3-42
Stockholders like a lot of debt if the company can
take advantage of positive financial
leverage.
Creditors prefer less debt and more equity because equity represents a buffer
of protection.
Stockholders vs. Creditors
![Page 43: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/43.jpg)
3-43
![Page 44: © The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Three Accounting for Deferrals.](https://reader036.fdocuments.us/reader036/viewer/2022062518/56649e9f5503460f94ba1078/html5/thumbnails/44.jpg)
3-44
End of Chapter Three