Exercise
Ruston Company
Balance Sheet
As of January 4, 2009
(amounts in thousands)
|
|
| Cash |
9,300 |
Accounts Payable |
2,500 |
| Accounts Receivable |
5,000 |
Debt |
2,300 |
| Inventory |
5,500 |
Other Liabilities |
6,500 |
| Property Plant & Equipment |
15,900 |
Total Liabilities |
11,300 |
| Other Assets |
1,400 |
Paid-In Capital |
5,700 |
| |
|
Retained Earnings |
20,100 |
| |
|
Total Equity |
25,800 |
| Total Assets |
37,100 |
Total Liabilities & Equity |
37,100 |
Transfer the journal entries to T-accounts for the transactions below, compute
closing amounts for the T-accounts, and construct a final balance sheet to
answer the question.
Journal amounts in thousands
| Date |
Account and Explanation |
Debit |
Credit |
| Jan 4 |
Accounts Payable |
8 |
|
| |
Cash |
|
8 |
| |
Paid money owed to supplier |
|
|
| Jan 5 |
Property, Plant & Equipment |
49 |
|
| |
Cash |
|
49 |
| |
Paid cash for machine |
|
|
| Jan 6 |
Cash |
70 |
|
| |
Paid-In Capital |
|
70 |
| |
Issued stock |
|
|
| Jan 7 |
Cash |
20 |
|
| |
Inventory |
|
16 |
| |
Retained Earnings |
|
4 |
| |
Sold and delivered product to customer |
|
|
| Jan 8 |
Cash |
51 |
|
| |
Debt |
|
51 |
| |
Borrowed money from bank |
|
|
| Jan 9 |
Inventory |
14 |
|
| |
Accounts Payable |
|
14 |
| |
Bought manufacturing supplies on credit |
|
|
| Jan 10 |
Cash |
10 |
|
| |
Accounts Receivable |
|
10 |
| |
Received customer payment |
|
|
What is the final amount in Total Assets?
|
Solution
Solution Commentary
Manual
Solution
The first step is to transfer the journal entries to T-accounts:
| Balance 9,300 |
8 |
| 70 |
49 |
| 20 |
|
| 51 |
|
| 10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Next, we compute the net balances for the T-accounts:
| Balance 9,300 |
8 |
| 70 |
49 |
| 20 |
|
| 51 |
|
| 10 |
|
| Balance
9,394 |
|
|
| Balance 15,900 |
|
| 49 |
|
| |
|
| |
|
| |
|
| Balance
15,949 |
|
|
| 8 |
Balance 2,500 |
| |
14 |
| |
|
| |
|
| |
|
| |
Balance 2,506 |
|
| |
Balance 6,500 |
| |
|
| |
|
| |
|
| |
|
| |
Balance 6,500 |
|
| Balance 5,000 |
10 |
| |
|
| |
|
| |
|
| |
|
| Balance
4,990 |
|
|
| Balance 1,400 |
|
| |
|
| |
|
| |
|
| |
|
| Balance
1,400 |
|
|
| |
Balance 2,300 |
| |
51 |
| |
|
| |
|
| |
|
| |
Balance 2,351 |
|
| |
Balance 5,700 |
| |
70 |
| |
|
| |
|
| |
|
| |
Balance 5,770 |
|
| Balance 5,500 |
16 |
| 14 |
|
| |
|
| |
|
| |
|
| Balance
5,498 |
|
|
|
|
| |
Balance 20,100 |
| |
4 |
| |
|
| |
|
| |
|
| |
Balance 20,104 |
|
Finally, we create a balance sheet using the closing T-account amounts:
Ruston Company
Balance Sheet
As of January 10, 2009
(amounts in thousands)
|
|
| Cash |
9,394 |
Accounts Payable |
2,506 |
| Accounts Receivable |
4,990 |
Debt |
2,351 |
| Inventory |
5,498 |
Other Liabilities |
6,500 |
| Property Plant & Equipment |
15,949 |
Total Liabilities |
11,357 |
| Other Assets |
1,400 |
Paid-In Capital |
5,770 |
| |
|
Retained Earnings |
20,104 |
| |
|
Total Equity |
25,874 |
| Total Assets |
37,231 |
Total Liabilities & Equity |
37,231 |
The final amount in Total Assets is $37,231,000
|
|