Listed below are several transactions that took place during the first two years of operations for the law firm of Pete, Pete, and Roy.
Year 1 Year 2
Amounts billed to clients for services rendered $ 170,000 $ 220,000
Cash collected from clients 160,000 190,000
Cash disbursements
Salaries paid to employees for services rendered during the year 90,000 100,000
Utilities 30,000 40,000
Purchase of insurance policy 60,000 0
In addition, you learn that the firm incurred utility costs of $35,000 in year 1, that there were no liabilities at the end of year 2, no anticipated bad debts on receivables, and that the insurance policy covers a three-year period.
Required:
1. & 3. Calculate the net operating cash flow for years 1 and 2 and determine the amount of receivables from clients that the firm would show in its year 1 and year 2 balance sheets prepared according to the accrual accounting model.
2. Prepare an income statement for each year according to the accrual accounting model.
Revenues not attempted not attempted
Expenses:
Salaries 90,000selected answer correct 100,000selected answer correct
Utilities 30,000selected answer incorrect 40,000selected answer incorrect
Insurance 60,000selected answer incorrect 0selected answer incorrect
Net income (loss)

Respuesta :

Answer:

Pete, Pete, and Roy

1. Net operating cash flow for years 1 and 2

                                                Year 1        Year 2

Cash collected from clients  $160,000     190,000

Cash disbursements

Salaries paid to employees     90,000     100,000

Utilities                                      30,000      40,000

Purchase of insurance policy  60,000     0

Total disbursements            $180,000   $140,000

Net operating cash flow      ($20,000)   $50,000

3. Amount of receivables in year 1 and 2:

                                               Year 1        Year 2

Beginning balance                                  $10,000

Amounts billed to clients for

 services rendered            $ 170,000 $ 220,000

Cash collected from clients  160,000     190,000

Balance                                 $10,000    $40,000

2. Pete, Pete, and Roy

Income Statements for years 1 and 2:

                                               Year 1        Year 2

Service Revenue              $ 170,000 $ 220,000

Expenses:

Salaries expense                  90,000     100,000

Utilities expense                  35,000       35,000

Insurance expense              20,000      20,000

Total expenses                $145,000   $155,000

Net income                      $25,000     $65,000

Explanation:

a) Data and Calculations:

                                               Year 1        Year 2

Amounts billed to clients for

 services rendered            $ 170,000 $ 220,000

Cash collected from clients  160,000     190,000

Cash disbursements

Salaries paid to employees   90,000     100,000

Utilities                                    30,000      40,000

Purchase of insurance policy 60,000     0

Utility costs incurred in year 1 = $35,000

Net operating cash flow for years 1 and 2

                                                Year 1        Year 2

Cash collected from clients  $160,000     190,000

Cash disbursements

Salaries paid to employees     90,000     100,000

Utilities                                      30,000      40,000

Purchase of insurance policy  60,000     0

Total disbursements            $180,000   $140,000

Net operating cash flow      ($20,000)   $50,000

Insurance expense per year = $60,000/3 = $20,000

Utilities for year 1 = $35,000

Utilities for year 2 = $35,000