In August, W.T. decided his goal of a $500 cash balance was a bit too conservative. After all, he'd like to be able to spend the money he ears from the business. As a result, he paid himself a salary of $400 for the month of August. Beginning balances reflected below include that payment. During the remainder of the calendar year (September-December). My Assistant, Inc. continued to grow and 500 jobs were completed in total. However, despite efficient scheduling, when his coursework started requiring more of his time around mid-term, W.1. struggled to keep up. As a result, he hired a few of his friends to help him with jobs, and agreed to pay them a fee of $14 per job since they'd have to buy their own gas. He reasoned that he didn't want to give up the new customers and this rate would also allow him to still earn $1 profit on each job. Unfortunately, W.T. quickly found himself with a cash flow problem and realized he'd probably paid them too much. His aunt was kind enough to loan him $500 in October to cover the shortfall. However, she'd like to see a full set of financial statements for July - December. During September-December, the following transactions were completed: 1. Received $7,500 in exchange for completing 500 jobs, less a $368 fee due to PayPal. 2. Received $500 from his aunt and signed a note payable. 3. Purchased gas of $875 so he could complete jobs. 4. Paid friends $3,500 for the completion of 250 jobs in September-December. 5. Paid the newspaper $480 for advertising for September-December. Recall that $120 is owed per month. 6. Paid the social media manager $900 for her total fee for September-December. Recall that she is paid $100 each month plus $1 per job scheduled. 7. Paid a salary of $1,000 to himself for the months of September-December 8. Paid a dividend of $100 to himself in December. For each of the above transactions, 1. Create an accounting equation and record the effects of each accounting event under the appropriate general ledger account headings. Transactions from July August have been included on the accounting equation provided. 2. For the six months ended December 31, prepare an income statement, statement of changes in stockholders' equity, and a balance sheet dated December 31 for My Assistant, Inc. In preparing the financial statements, aggregate all expenses into one reported total: "Operating Expenses" (relevant for the income statement and statement of cash flows) 3. What was wrong with W.T.'s thinking about how much to pay his friends per job? What should W.T. pay his friends to still earn a profit of $1 on each job? jobs My Assistant, Inc. Accounting Equation for September December Assos Liabilities + Stockholders'Equity Account titles for RE Cash Notes Common Retained Payable Stock Earnings Issue Stock $100 $100 Balance $100 $1109 August Complete $900 $900 Service revenue $44Collection expense Purchase gas $150 -$150Goyauto expense Pay -$120 newspaper -$120 Advertising Expense Pay Soc. media mgr -$160 -5160 Personal service for Pay self $400 salary 5400 salaries expense Balance $126 $100 $26 Sept 1 1. Complete jobs 2. Borrow cash 3. Purchased gos 4. Pd friends 5. Pd newspaper 6. Pd. social media mgr 7. Pd, self salary 8. Pd dividend Total 10) My Assistant, Inc Income Statement For the Sox Months Ended December 31 p.4 Survey of Accounting Class 6 Packet My Assistant, Inc. Statement of Changes in Stockholders' Equity For the Six Months Ended December 31 Common Stock Retained Earnings Beginning Balance Total Stockholders' Equity Plus: Plus: Less Ending Balance
