Scribd
Upload
22 views

Single Entry

The document contains financial information for five companies - Racel, Aubrey, Camadillo, Elaine, and Crispin. Racel reports total assets of $7.5M, total liabilities of $3.2M, and net income of $750K. Aubrey reports retained earnings of $4.5M, dividends of $1M and $1.25M, and net income of $3.25M. Camadillo shows increases in assets of $2.7M and decreases of $1.4M, resulting in a net asset increase of $1.3M and net income of $500K.

Uploaded by

Answer Key
Copyright
© © All Rights Reserved
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
22 views

Single Entry

The document contains financial information for five companies - Racel, Aubrey, Camadillo, Elaine, and Crispin. Racel reports total assets of $7.5M, total liabilities of $3.2M, and net income of $750K. Aubrey reports retained earnings of $4.5M, dividends of $1M and $1.25M, and net income of $3.25M. Camadillo shows increases in assets of $2.7M and decreases of $1.4M, resulting in a net asset increase of $1.3M and net income of $500K.

Uploaded by

Answer Key
Copyright
© © All Rights Reserved
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 2

RACEL COMPANY

Total Assets - ending 7,500,000.00


Total Liabilities - ending (3,200,000.00)
Total Equity 4,300,000.00
Contributed Capital (2,800,000.00)
Retained Earnings beginning 1,500,000.00
Dividends 250,000.00
Retained Earnings ending (1,000,000.00)
Net Income 750,000.00 c)

AUBREY COMPANY
Retained earning ending 4,500,000.00
Cash dividend 1,000,000.00
Share dividend 1,250,000.00
Retained earning beginning (3,500,000.00)
Net Income 3,250,000.00 a)

CAMADILLO COMPANY
Effect on Net Assets
Increase Decrease
Increase in cash 800,000.00
Increase in accounts receivable 250,000.00
Increase in inventory 1,250,000.00
Decrease in investments 500,000.00
Decrease in accounts payable 400,000.00
Increase in bonds payable 900,000.00
Total 2,700,000.00 1,400,000.00

Net Increase in assets 1,300,000.00


Dividends 300,000.00
Increase in share capital (1,000,000.00)
Increase in share premium (100,000.00)
Net Income 500,000.00 c)
ELAINE COMPANY
Effect on Net Assets
Increase Decrease
Increase in cash 450,000.00
Decrease in accounts receivable 300,000.00
Increase in inventory 200,000.00
Increase in accounts payable 100,000.00
Increase in prepaid expenses 20,000.00
Increase in accrued expenses 40,000.00
Decrease in unearned rental income 30,000.00
Total 700,000.00 440,000.00

Net Increase in assets 260,000.00


Withdrawals 100,000.00
Additional investment (500,000.00)
Net Income (Loss) (140,000.00) d)

CRISPIN COMPANY
Payment to creditors 2,000,000.00
Accounts payable - ending 750,000.00
Purchases 2,750,000.00 b)

Accounts receivable - ending 600,000.00


Collections 1,450,000.00
Sales 2,050,000.00 b)

Capital in cash 2,000,000.00


Expenses paid in cash (100,000.00)
Collections 1,450,000.00
Payment to creditors (2,000,000.00)
Cash Balance 1,350,000.00 a)

Net Loss (350,000.00)


Expenses 100,000.00
Purchases 2,750,000.00
Sales (2,050,000.00)
Merchandise Inventory 450,000.00 b)

You might also like