Analyzing Transactions Using the Financial Statement Effects Template and Preparing Financial Statements Schrand Aerobics, Inc., rents studio space (including a sound system) and specializes in offering aerobics classes. On January 1, 2013, its beginning account balances are as follows: Cash $3,750; Accounts Receivable, $3,900; Equipment, $0; Notes Payable, $1,875; Accounts Payable, $750; Common Stock, $4,125; Retained Earnings, $900; Services Revenue, $0; Rent Expense, $0; Advertising Expense, $0; Wages Expense, $0; Utilities Expense, $0; Interest Expense, $0. The following transactions occurred during January Required (1) Paid $450 cash toward accounts payable (2) Paid $2.700 cash for January rent (3) Billed clients $8,625 for January classes (4) Received $375 invoice from supplier for T-shirts given to January class members as an advertising promotion (5) Collected $7,500 cash from clients previously billed for services rendered (6) Paid $1,800 cash for employee wages (7) Received $510 invoice for January utilities expense (8) Paid $15 cash to bank as January interest on notes payable (9) Declared and paid $675 cash dividend to stockholders (10) Paid $3,000 cash on January 31 to purchase sound equipment to replace the rental system (a) Using the financial statement effects template, enter January 1 beginning amounts in the appropriate columns of the first row. (Hint: Beginning balances for columns can include amounts from more than one account.) (b) Report the effects for each of the separate transactions 1 through 10 in the financial statement effects template set up in part (a). Total all columns and prove that (1) assets equal liabilities plus equity at January 31, and (2) revenues less expenses equal net income for January. Income Statement Balance Sheet Cash Asset + Noncash Assets = Liabilities Transaction + Contributed Capital + Earned Capital Revenue = Net Income 3750 + $ = $ + $ + $ Expenses $ $ = $ + = + + BeginningBalances $ (1) (2) (3) = + + + II + = + + = + = + + + + 11 + 11 + 11 + + = (4) (5) (6) (7) (8) (9) (10) + = + + = + 11 + + = + = + + = + = + + TOTALS + = + + (C) Prepare its income statement for January 2013. Schrand Aerobics, Inc. Income Statement - $ Expenses $ Advertising Expense Wages Expense Utilities Expense Interest Expense Total Expenses Net Income $ (d) Prepare its statement of stockholders' equity for January 2013. (Enter dividends as a negative number.) Schrand Aerobics, Inc. Statement of Stockholders' Equity Common Stock Retained Earnings Total Stockholders' Equity $ $ $ Balance at January 1, 2013 Stock Issuance Dividends Net Income Balance at January 31, 2013 $ $ $ (e) Prepare its balance sheet at January 31, 2013. Schrand Aerobics, Inc. Balance Sheet Assets Liabilites Note payable A Total liabilities Stockholders' Equity Total Assets $ Total Liabilities and Equity $
