Question

The following events apply to Lewis and Harper, a public accounting firm, for the Year 1 accounting period:

1. Performed $74,500 of services for clients on account.
2. Performed $45,000 of services for cash.
3. Incurred $38,000 of other operating expenses on account.
4. Paid $17,500 cash to an employee for salary.
5. Collected $60,000 cash from accounts receivable.
6. Paid $16,000 cash on accounts payable.
7. Paid an $6,000 cash dividend to the stockholders.
8. Accrued salaries were $3,000 at the end of Year 1.

Required
a. Show the effects of the events on the financial statements using a horizontal financial statements model like the following one. In the Cash Flow column, use OA to designate operating activity, IA for investment activity, FA for financing activity, and NC for net change in cash. The first event is recorded as an example. (Enter any decreases to account balances with a minus sign. Not all cells in the "Statement of Cash Flows" column may require an input - leave cells blank if there is no corresponding input needed.)

Event Assets . Accounts Cash + Receivable 74,500 45,000+ 2. LEWIS AND HARPER Horizontal Financial Statement Model For Accounting Year 1 Liabilities - Stockholders' Equity Income Statement Statement of Cash Accounts. Salaries Retained Flow * Payable Expense Payable Revenue - Earnings = Net Income 74,500 74,500 - 74,500 45,000 45,000/- 45,000 45,000| OA 38,000 + (38,000) 38,000/= (38,000) (17,500) 1- 17,500 = (17,500)| (17,500)| OA 60,000| OA (16,000) (16,000)| OA + (6,000) (6,000)| FA 3,000 + (3,000) 3,000 = (3.000) 22,000 + 3,000 + 55,000 119,500 - 58,500 = 61,000 65,500 NC = 7- + + (17,500) + 60,000| + (16,000) + (6,000) + (60,000) = = 5. 6. 7. 8. Totals + + + 65,500 + 14,500 =

b. What is the amount of total assets at the end of Year 1?

c. What is the balance of accounts receivable at the end of Year 1?

d. What is the balance of accounts payable at the end of Year 1?

f. What is net income for Year 1?

g. What is the amount of net cash flow from operating activities for Year 1?

Answer 1

b.

Amount of Total Assets = 65,500 + 14,500 = 80,000

c.

Balance of accounts receivable = 74,500 - 60,000 = 14,500

d.

Balance of accounts payable = 38,000 - 16,000 = 22,000

f.

Net Income = 74,500 + 45,000 - 38,000 - 17,500 - 3,000 = 61,000

g.

Net cash flow from operating activities = 45,000 - 17,500 + 60,000 -16,000 = 71,500