Académique Documents
Professionnel Documents
Culture Documents
Questions
Brief
Exercises
Exercises
Problems
Set A
Problems
Set B
2, 3, 4
5, 6
7, 8
2, 3, 4, 7,
8, 9, *13
3, 4, 5, 6, 7,
8, 9, 10, 11
2, 3, 5, 6,
7, 8, 9, 10,
11
2, 3, 5, 6,
7, 8, 9, 10,
11
5, 7, 8, 9
4, 5, 6, 7, 8,
9, 10, 11
3, 4, 5, 6,
7, 8, 9, 10,
11, *13
3, 4, 5, 6,
7, 8, 9, 10,
11, *13
6, 7, 8, 9
6, 7, 8, 9,
10, 11
7, 8, 9, 10,
11, *13
3, 7, 8, 9,
10, 11,
*13
23
10, 11
11, 12
9, 10, 11,
*13
9, 10, 11,
*13
*24
*12, *13
*13
*12, *13
*12, *13
1, 2
3, 4, 7
3, 4, 7
*Note: All asterisked Questions, Exercises, and Problems relate to material contained in the Appendix to each
chapter.
3-1
Description
Difficulty
Level
Time
Allotted (min.)
Simple
10-15
1A
2A
Moderate
20-25
3A
Complex
25-35
4A
Complex
25-35
5A
Moderate
25-35
6A
Moderate
25-35
7A
Complex
25-35
8A
Moderate
10-15
9A
Moderate
50-60
10A
Moderate
50-60
11A
Moderate
45-55
*12A
Moderate
20-25
*13A
Moderate
55-65
Simple
10-15
1B
2B
Moderate
20-25
3B
Complex
25-35
4B
Complex
25-35
5B
Moderate
25-35
6B
Moderate
25-35
7B
Complex
25-35
8B
Moderate
10-15
9B
Moderate
50-60
3-2
Problem
Number
Description
Difficulty
Level
Time
Allotted (min.)
10B
Moderate
50-60
11B
Moderate
45-55
*12B
Moderate
20-25
*13B
Moderate
55-65
Cumulative CoverageChapters 2 to 3
Moderate
90-100
3-3
Correlation Chart between Blooms Taxonomy, Study Objectives and End-of-Chapter Material
Study Objectives
1. Explain the time period
assumption.
Knowledge
Comprehension
Q3-1
Q3-2
Q3-3
Q3-4
Q3-5
Q3-6
E3-1
Q3-7
Q3-8
BE3-1
Application
BE3-7
E3-2
P3-3A
P3-4A
P3-7A
P3-3B
P3-4B
P3-7B
P3-1A
P3-1B
Q3-9
Q3-10
Q3-11
Q3-21
Q3-17
Q3-22
BE3-8
BE3-9
BE3-2
BE3-3
BE3-4
BE3-7
*BE3-13
E3-3
E3-4
E3-5
E3-6
E3-7
E3-8
E3-9
E3-10
E3-11
P3-2A
P3-3A
P3-5A
P3-6A
P3-7A
P3-8A
P3-9A
P3-10A
P3-11A
P3-2B
P3-3B
P3-5B
P3-6B
P3-7B
P3-8B
P3-9B
P3-10B
P3-11B
Q3-12
Q3-13
Q3-14
Q3-21
Q3-17
Q3-22
BE3-8
BE3-9
Q3-15
Q3-16
BE3-5
BE3-7
E3-4
E3-5
E3-6
E3-7
E3-8
E3-9
E3-10
E3-11
P3-3A
P3-4A
P3-5A
P2-6A
P3-7A
P3-8A
P3-9A
P3-10A
P3-11A
*P3-13A
P3-3B
P3-4B
P3-5B
P3-6B
P3-7B
P3-8B
P3-9B
P3-10B
P3-11B
*P3-13B
3-4
Analysis
Synthesis
Evaluation
Study Objectives
8. Identify and prepare the
adjusting entry for
amortization.
Knowledge
Q3-21
Comprehension
Q3-18
Q3-19
Q3-22
BE3-8
BE3-9
Application
Q3-20
P3-9A
BE3-6
P3-10A
BE3-7
P3-11A
E3-6
*P3-13A
E3-7
P3-3B
E3-8
P3-7B
E3-9
P3-8B
E3-10
P3-9B
E3-11
P3-10B
P3-7A
P3-11B
P3-8A
*P3-13B
Q3-23
BE3-10
BE3-11
E3-11
E3-12
P3-9A
P3-10A
P3-11A
*P3-13A
P3-9B
P3-10B
P3-11B
*P3-13B
*Q3-24
*BE3-12
*BE3-13
*E3-13
*P3-12A
*P3-13A
*P3-12B
*P3-13B
BYP3-1
BYP3-2
BYP3-3
BYP3-4
Cumulative Coverage
3-5
Analysis
Synthesis
Evaluation
BYP3-5
BYP3-6
BYP3-7
ANSWERS TO QUESTIONS
01.
2.
03. The law firm should recognize the revenue in April. The revenue
recognition principle states that revenue should be recognized in the
accounting period in which it is earned (i.e., when the work is done).
04. Expenses of $4,500 ($2,000 + $2,500) should be deducted from the
revenues in April. Under the matching principle, efforts (expenses)
should be matched with accomplishments (revenues).
05.
06. The balance in total owners equity should not equal the balance in the
cash account. Owners equity reflects the net amount the owners have
invested in the company, which comprises total assetsnot just cash
net of liabilities.
3-6
3-7
16.
17.
(a)
(b)
(c)
(d)
(e)
(f)
1,700
3,300
5,000
Accrued revenues.
Unearned revenues.
Accrued expenses.
Accrued expenses, prepaid expenses, or estimates (amortization).
Prepaid expenses or estimates (amortization).
Accrued revenues or unearned revenues.
3-8
22. Disagree. An adjusting entry affects only one balance sheet account
and one income statement account.
23. Financial statements can be prepared from an adjusted trial balance
because the balances of all accounts have been adjusted to show the
effects of all financial events that have occurred during the
accounting period.
*24. For Supplies Expense: expenses are overstated and assets (prepaid
expense) are understated. The adjusting entry is:
Assets (Supplies)..................................................................
Expenses (Supplies Expense).......................................
XX
XX
3-9
XX
XX
2.
3.
4.
5.
Advertising Supplies
12/31
8,700 12/31
Balance
1,500
7,200
7,200
12/31
3-10
7,200
Dec. 31
Prepaid Insurance.........................................
Cash........................................................
10,000
2,500
10,000
2,500
Cash
7/1
Prepaid Insurance
7/1
Insurance Expense
10,000 12/31
12/31 Bal.
10,000
2,500
12/31
2,500
7,500
Cash.........................................................................
Unearned Insurance Revenue........................
10,000
Dec. 31
2,500
10,000
2,500
Cash
7/1
10,000
2,500 7/1
12/31 Bal.
Insurance Revenue
10,000
12/31
7,500
3-11
2,500
Dec. 31
Interest Receivable..........................................
Interest Revenue......................................
300
2.
31
Accounts Receivable.......................................
Service Revenue......................................
1,400
3.
31
Salaries Expense.............................................
Salaries Payable.......................................
900
300
1,400
900
Amortization ExpenseEquipment......................
Accumulated Amortization
Equipment....................................................
Amortization ExpenseEquipment
12/31
5,000
5,000
Accum. AmortizationEquipment
5,000
12/31
5,000
3-12
$20,000
Cash
-$100
0
0
0
-50
+1,000
+800
-500
0
0
0
-50
(a)
(b)
(c)
(d)
Net Income
$
(b)
Status of Accounts
Before Adjustment
Account
Relationship
1. Prepaid
Expenses
2. Accrued
Revenues
3. Accrued
Expenses
Expenses and
Liabilities
4. Unearned
Revenues
Liabilities and
Revenues
3-13
Account
(b)
Related Account
Accounts Receivable
Accrued Revenues
Service Revenue
Prepaid Insurance
Prepaid Expenses
Insurance Expense
Equipment
Estimates
Amortization
Expense/Accum.
Amortization
Supplies
Prepaid Expenses
Supplies Expense
Interest Payable
Accrued Expenses
Interest Expense
Unearned Service
Revenue
Unearned Revenues
Revenue Earned
Interest Receivable
Accrued Revenues
Interest Revenue
Rent Payable
Accrued Expenses
Rent Expense
3-14
$38,400
$13,000
4,000
2,000
001,000
500
020,500
$17,900
$15,600
017,900
33,500
006,000
$27,500
Advertising Supplies...............................................
Advertising Supplies Expense........................
Advertising Supplies
12/31
1,500
1,500
1,500
12/31
8,700 12/31
12/31 Bal.
7,200
1,500
(b) The adjusted balances are the same. It does not matter whether the
original entry is recorded to an asset or an expenses account as long
as the adjustment is done correctly.
3-15
Cash..........................................................................
Unearned Rental Revenue...............................
600
May 31
600
Cash..........................................................................
Rental Revenue................................................
600
600
600
(b)
May
May 31
No adjustment required
(c) The ending balances are the same under either alternative.
3-16
600
SOLUTIONS TO EXERCISES
EXERCISE 3-1
(a)
(b)
(c)
3-17
EXERCISE 3-2
(a)
Cash
$22,000
Revenue
Expenses
Operating
Insurance
Net income
Accrual
$26,000
13,500
15,000
2,500 0000000
$ 6,000
$ 11,000
(b) The accrual basis provides the most useful information for decision
making as it reflects transactions in the period in which they occur and
properly matches revenue and expenses.
EXERCISE 3-3
(a) 1. Prepaid Rent.............................................................
Cash....................................................................
To record payment of rent for January 1May 31, 2002.
20,000
2. Security Deposit.......................................................
Cash....................................................................
To record payment of security deposit.
5,000
3. Prepaid Rent.............................................................
Cash....................................................................
To record payment of rent for June 1November 30, 2002.
30,000
20,000
5,000
30,000
4. No entry required.
(b)
3-18
50,000
5,000
3-19
EXERCISE 3-4
(a) July
(b) July
10 Supplies............................................................
Cash..........................................................
200
14 Cash..................................................................
Service Revenue.......................................
3,000
15 Salaries Expense..............................................
Cash..........................................................
1,200
20 Cash..................................................................
Unearned Service Revenue.....................
700
31
Supplies Expense............................................
Supplies....................................................
500
31
Accounts Receivable.......................................
Service Revenue......................................
500
31
Salaries Expense.............................................
Salaries Payable.......................................
1,200
31
900
3-20
200
3,000
1,200
700
500
500
1,200
900
EXERCISE 3-5
Answer
Calculation
Supplies expense
Add: Supplies (1/31/03)
Less: Supplies purchased
Supplies (12/31/02)
$950)
700)
(850)
$800)
Service revenue
Unearned revenue (1/31/03)
Cash received in Jan.
Unearned revenue (12/31/02)
3-21
$2,500
800
3,300
1,800
$1,500
$2,000
750
2,750
1,600
$1,150
EXERCISE 3-6
Item
(a)
Type of
Adjustment
(b)
Accounts
Before Adjustment
1.
Accrued
Revenues
2.
Prepaid
Expenses
3.
Accrued
Expenses
4.
Unearned
Revenues
5.
Accrued
Expenses
6.
Prepaid
Expenses
7.
Amortization
3-22
EXERCISE 3-7
1.
Mar. 31
1,200
1,200
2.
31
3,100
3.
31
Interest Expense................................................
Interest Payable..........................................
500
4.
31
Supplies Expense..............................................
Supplies ($2,800 $850)............................
1,950
5.
31
900
3,100
500
1,950
900
EXERCISE 3-8
1.
Jan. 31
Accounts Receivable.........................................
Service Revenue........................................
750
2.
31
Utilities Expense................................................
Utilities Payable..........................................
520
3.
31
Amortization Expense.......................................
Accumulated Amortization
Dental Equipment....................................
1,000
31
Interest Expense................................................
Interest Payable..........................................
250
4.
31
1,000
5.
31
1,100
3-23
750
520
1,000
250
1,000
1,100
EXERCISE 3-9
1.
Oct. 31
1,100
2.
31
Insurance Expense............................................
Prepaid Insurance......................................
100
3.
31
Amortization Expense.......................................
Accumulated Amortization
Office Equipment....................................
50
100
50
4.
31
600
5.
31
Accounts Receivable.........................................
Service Revenue........................................
300
6.
31
Interest Expense................................................
Interest Payable..........................................
70
7.
31
Salaries Expense...............................................
Salaries Payable.........................................
1,500
3-24
1,100
600
300
70
1,500
EXERCISE 3-10
Aug. 31
Accounts Receivable..............................................
Service Revenue..............................................
600
31
1,600
31
Insurance Expense..................................................
Prepaid Insurance...........................................
1,500
31
Amortization Expense.............................................
Accumulated AmortizationOffice
Equipment.....................................................
1,200
31
Salaries Expense.....................................................
Salaries Payable..............................................
1,100
31
800
3-25
600
1,600
1,500
1,200
1,100
800
EXERCISE 3-11
(a)
(b)
July 31
Insurance Expense..........................................
Prepaid Insurance....................................
300
31
Supplies...........................................................
Supplies Expense....................................
500
31
Amortization Expense.....................................
Accumulated Amortization Equipment
150
31
Wages Expense...............................................
Wages Payable.........................................
300
31
Accounts Receivable.......................................
Service Revenue......................................
900
300
500
150
300
900
VIRMANI CO.
Income Statement
For the Month Ended July 31, 2003
Revenues
Service revenue ($5,500 + $900)......................
Expenses
Wages expense ($2,300 + $300)......................
Supplies expense ($1,200 $500)...................
Utilities expense...............................................
Insurance expense...........................................
Amortization expense......................................
Total expenses..........................................
Net income...............................................................
3-26
$6,400
$2,600
700
600
300
0,150
04,350
$2,050
EXERCISE 3-12
LIM COMPANY
Income Statement
For the Year Ended August 31, 2003
Revenues
Service revenue.............................................................................
Rent revenue.................................................................................
Total revenues.......................................................................
Expenses
Salaries expense........................................................ $18,100
Rent expense..............................................................
15,000
Office supplies expense.............................................
1,600
Insurance expense.....................................................
1,500
Amortization expense................................................
01,200
Total expenses.......................................................................
Net income............................................................................................
$34,600
011,800
46,400
037,400
$ 9,000
LIM COMPANY
Statement of Owner's Equity
For the Year Ended August 31, 2003
E. Lim, Capital, August 1, 2002.............................................................
Add: Net income..................................................................................
E. Lim, Capital, August 31, 2003...........................................................
3-27
$15,600
009,000
$24,600
$10,400
9,400
700
2,500
009,200
$32,200
$05,800
1,100
700
7,600
Owner's equity
E. Lim, Capital...............................................................................
Total liabilities and owner's equity.......................................
024,600
$32,200
3-28
*EXERCISE 3-13
(a) Jan. 02
Insurance Expense..........................................
Cash..........................................................
2,400
10
Supplies Expense............................................
Cash..........................................................
1,700
15
Cash..................................................................
Service Revenue......................................
5,100
Insurance Expense
1/2
2,400
5,100 1/2
1/10
1,700
5,100
Supplies Expense
1/10
Cash
1/15
2,400
1,700
Service Revenue
2,400
1,700
1/15
5,100
(b) Jan. 31
2,200
31
Supplies............................................................
Supplies Expense....................................
800
31
Service Revenue..............................................
Unearned Service Revenue.....................
3,600
3-29
2,200
800
3,600
Service Revenue
5,100 1/2
1/10
1,000
Bal.
2,400
1,700
1/31
Insurance Expense
1/2
Bal.
2,400 1/31
5,100
Bal.
1,500
Supplies Expense
2,200
1/10
200
Bal.
Prepaid Insurance
1/31 2,200
3,600 1/15
Supplies
1/31
800
1,700 1/31
800
900
Unearned Service
Revenue
1/31
3,600
3-30
SOLUTIONS TO PROBLEMS
PROBLEM 3-1A
3
4
5
4
(a)
(b)
(c)
(d)
(e)
3
1
(f)
(g)
(h)
3-31
PROBLEM 3-2A
1.
Jan. 1
Dec. 31
2.
Sept. 1
Dec. 31
3.
Nov. 15
Dec. 31
4.
Dec. 15
Dec. 31
Office Supplies...............................................
Cash........................................................
4,500
3,600
Prepaid Insurance..........................................
Cash........................................................
3,600
1,200
Cash................................................................
Unearned Service Revenue...................
1,200
1,200
Cash................................................................
Unearned Rent Revenue........................
460
230
3-32
4,500
3,600
3,600
1,200
1,200
1,200
460
230
PROBLEM 3-3A
Students may find this to be a fairly challenging problem, so here are a few
points that should help:
Under the CASH BASIS, revenues are recorded when they are
collected (received in cash), even if they were earned (the sale was
made) earlier;
Under the ACCRUAL BASIS of accounting, revenues are recorded
when they are earned (the sale is made)even if the cash is not
collected until later, or is received prior to the revenue being earned.
Under the CASH BASIS, expenses are recorded when the cash is
paid out; and
Under the ACCRUAL BASIS of accounting, expenses are recorded
when the cost has expired or been used up, which is not always
in the same time period as when the cash is paid out.
For example,
Under the CASH BASIS, Supplies are recorded as expenses as
soon as they are purchased and paid for;
Under the ACCRUAL BASIS of accounting, Supplies are not
recorded as expenses until they have been used up. While the
supplies are still on hand, they are recorded as assets because they
have future benefits;
Under the CASH BASIS, amounts such as Unpaid Wages Owing at
the end of 2002 would not be considered expenses until they are
actually paid outin 2003; and
Under the ACCRUAL BASIS of accounting, Unpaid Wages Owing at
the end of 2002 would be considered expenses in 2002, because the
cost was incurred or used up during 2002even though the cash
will not be paid out until 2003.
3-33
+3,400
-2,500
+1,300
-1,160
-1,200
+2,400
-1,440
+1,600
$37,590
3-34
PROBLEM 3-4A
(a)
1. Cash..........................................................................
Fees Receivable................................................
9,000
9,000
22,000
3. Cash.............................................................................. 30,000
Unearned Fees Revenue..................................
30,000
13,000
(4)
Fees Receivable
9,000
118,000
(1)
9,000
(5)
106,000
12,000
Fees Revenue
(2)
(3)
(4)
(1)
22,000
13,000
118,000
153,000
(3)
(5)
3-35
Cash
9
,000
30,000
106,000
145,000
PROBLEM 3-5A
1. (a) July
1 Office Supplies............................................
Cash........................................................
(b) Dec. 31
2. (a) Jan.
1,560
1,560
1,460
1 Cash..............................................................
Note Payable...........................................
10,000
(b) Dec. 31
3. (b) Dec. 31
4. (a) Jan. 1
(b) Dec. 31
5. (a) Dec. 26
(b) Dec. 31
1,460
10,000
Interest Expense..........................................
Interest Payable ($10,000 X 6%)............
600
Telephone Expense.....................................
Accounts Payable...................................
400
Truck.............................................................
Cash........................................................
18,000
Amortization Expense.................................
Accumulated AmortizationTruck.........
3,600
Wages Expense...........................................
Cash........................................................
3,000
Wages Expense...........................................
Wages Payable ($3,000 5 x 3)..............
1,800
600
400
18,000
3,600
3,000
1,800
3 Wages Expense...........................................
Wages Payable.............................................
Cash........................................................
3-36
1,200
1,800
3,000
PROBLEM 3-6A
1.
Dec. 31
Advertising Expense.........................................
Prepaid Advertising...................................
A650 $6,000 / 12 = $500 per month
for 8 months =
B974 $7,200 / 24 = $300 per month
for 4 months =
0
2.
Dec. 31
5,200
5,200
$4,000
1,200
$5,200
$ 40,000
68,000
$108,000
Note that the $369,000 balance in Unearned Rent Revenue includes the
security deposits.
3.
Dec. 31
Interest Expense................................................
Interest Payable..........................................
3,733
3,733
Dec. 31
Salaries Expense...............................................
Salaries Payable.........................................
5 x $700 x 2/5 days = $1,400
3 x $500 x 2/5 days =
600
Total
$2,000
3-37
2,000
2,000
PROBLEM 3-7A
EXOTIC DESIGNS
Income Statement
For the Year Ended December 31, 2003
Revenues
Design revenue ($61,500 + (6) $3,800)............
Expenses
Wage expense ($18,400 + (5) $400)................. $18,800
Supplies expense ($12,200 (2) $1,800)......... 10,400
Rent expense ($9,600 (3) $600)..................... 9,000
Automobile expense [(7) 12,000 X $0.30)]......
3,600
Advertising expense........................................
Amortization expense ($18,400 (1) 10)........
Telephone expense..........................................
Insurance expense ($1,800 (4) 2)..................
Total expenses..........................................
Net income...............................................................
3,600
1,840
980
900
$65,300
49,120
$16,180
EXOTIC DESIGNS
Balance Sheet
December 31, 2003
Assets
Cash..........................................................................
Prepaid insurance ($1,800 2 (4))...........................
Rent deposit..............................................................
Accounts receivable (6)...........................................
Supplies (2)...............................................................
Equipment................................................................. $18,400
Less: Accumulated amortizationequipment...... 1,840
Total assets.......................................................
$2,520
900
600
3,800
1,800
16,560
$26,180
$ 400
3,600
4,000
Owners equity
Smith, Capital ($30,000 - $16,120 - $24,000). .
Total liabilities and owners equity.........
3-39
22,180
$26,180
PROBLEM 3-8A
Balance Sheet
Adj.
Entry
1.
2.
3.
4.
5.
6.
Assets =
$500 O
$200 O
NA
NA
$100 U
$1,200 O
Liabilities +
NA
NA
$750 O
$500 U
NA
NA
Income Statement
Owners
Equity
$500 O
$200 O
$750 U
$500 O
$100 U
$1,200 O
3-40
Revenues NA
NA
$750 U
NA
$100 U
NA
Expenses =
$500 U
$200 U
NA
$500 U
NA
$1,200 U
Net
Income
$500 O
$200 O
$750 U
$500 O
$100 U
$1,200 O
PROBLEM 3-9A
(a) 1. June 30
2.
30
600
50
50
30
Amortization ExpenseBuses.................
Accum. AmortizationBuses............
2,300
3.
30
Interest Expense........................................
Interest Payable..................................
300
4.
30
6,000
5.
30
Salaries Expense........................................
Salaries Payable ($400 3)................
1,200
6.
30
Accounts Receivable.................................
Fees Earned........................................
1,200
7.
30
Advertising Expense..................................
Accounts Payable...............................
500
3-41
600
2,300
300
6,000
1,200
1,200
500
Explanation
June 30
Balance
Ref.
Debit
Credit
Balance
3,000
Accounts Receivable
Date
Explanation
June 30
Ref.
Debit
J2
1,200
Ref.
Debit
Credit
Balance
1,200
Prepaid Insurance
Date
Explanation
June 30
30
Balance
J2
Credit
0,600
Balance
007,200
006,600
Office Equipment
Date
Explanation
June 30
Balance
Ref.
Debit
Credit
Balance
001,800
Explanation
Ref.
June 30
Debit
J2
Credit
0,050
Balance
000,050
Buses
Date
Explanation
June 30
Balance
Ref.
3-42
Debit
Credit
Balance
140,000
Explanation
Ref.
June 30
Debit
J2
Credit
2,300
Balance
002,300
Notes Payable
Date
Explanation
June 30
Balance
Ref.
Debit
Credit
Ref.
Debit
Credit
J2
0,
500
Ref.
Debit
Credit
Balance
62,000
Accounts Payable
Date
Explanation
June 30
Balance
0,5500
Interest Payable
Date
Explanation
June 30
J2
0,300
Balance
000,300
Salaries Payable
Date
Explanation
Ref.
June 30
Debit
J2
Credit
1,200
Balance
001,200
Unearned Fees
Date
Explanation
June 30
30
Balance
Ref.
J2
3-43
Debit
6,000
Credit
Balance
15,000
9,000
Explanation
June 30
Balance
Ref.
Debit
Credit
Balance
70,000
Fees Earned
Date
Explanation
June 30
30
30
Balance
Ref.
Debit
J2
J2
Credit
6,000
1,200
Balance
15,900
21,900
23,100
Salaries Expense
Date
Explanation
June 30
30
Balance
Ref.
Debit
J2
1,200
Ref.
Debit
Credit
Balance
09,000
10,200
Advertising Expense
Date
Explanation
June 30
30
Balance
J2
500
Ref.
Debit
Credit
Balance
00,800
1,300
Explanation
June 30
Balance
3-44
Credit
Balance
1,100
Explanation
June 30
Ref.
Debit
J2
0,600
Credit
Balance
0,600
Explanation
June 30
Ref.
Debit
J2
0,050
Ref.
Debit
J2
2,300
Ref.
Debit
J2
0,300
Credit
Balance
0,050
Amortization ExpenseBuses
Date
Explanation
June 30
Credit
Balance
2,300
Interest Expense
Date
Explanation
June 30
3-45
Credit
Balance
0,300
ATLANTIC TOURS
Adjusted Trial Balance
June 30, 2003
Debit
Cash..........................................................................
Accounts Receivable...............................................
Prepaid Insurance....................................................
Office Equipment.....................................................
Accumulated AmortizationOffice
Equipment..............................................................
Buses........................................................................
Accumulated AmortizationBuses........................
Notes Payable...........................................................
Accounts Payable.....................................................
Interest Payable........................................................
Salaries Payable.......................................................
Unearned Fees.........................................................
Eldon Kaplan, Capital..............................................
Fees Earned..............................................................
Salaries Expense......................................................
Advertising Expense................................................
Gas and Oil Expense................................................
Insurance Expense...................................................
Amortization ExpenseOffice Equipment.............
Amortization ExpenseBuses...............................
Interest Expense......................................................
3-46
Credit
3,000
1,200
6,600
1,800
140,000
10,200
1,300
1,100
600
50
2,300
300
$ 168,450
50
2,300
62,000
500
300
1,200
9,000
70,000
23,100
0000000
$168,450
PROBLEM 3-10A
(a) 1. Aug. 31
1,350
2,300
2.
31
3.
31
Amortization ExpenseCottages
($6,250 1/4) .........................................
Accum. Amort.Cottages.................
1,562
Amortization ExpenseFurniture
($5,200 1/4) .........................................
Accum. Amort.Furniture.................
1,300
31
4.
31
5,000
5.
31
Salaries Expense........................................
Salaries Payable.................................
400
6.
31
Accounts Receivable.................................
Rent Revenue.....................................
800
7.
31
Interest Expense........................................
533
Interest Payable [($80,000 8%) 1/12]
3-47
1,350
2,300
1,562
1,300
5,000
400
800
533
Explanation
Aug. 31
Balance
Ref.
Debit
Credit
Balance
19,600
Accounts Receivable
Date
Explanation
Aug. 31
Ref.
Debit
J1
800
Ref.
Debit
Credit
Balance
00,800
Prepaid Insurance
Date
Explanation
Aug. 31
31
Balance
J1
Credit
0,1,350
Balance
005,400
004,050
Supplies
Date
Explanation
Aug. 31
31
Balance
Ref.
Debit
J1
Credit
2,300
Balance
003,300
001,000
Land
Date
Aug.
Explanation
31
Ref.
Debit
Credit
Balance
Balance
025,000
Cottages
Date
Explanation
Aug. 31
Balance
Ref.
3-48
Debit
Credit
Balance
125,000
Explanation
Ref.
Aug. 31
Debit
J1
Credit
1,562
Balance
001,562
Furniture
Date
Explanation
Aug. 31
Balance
Ref.
Debit
Credit
Balance
026,000
Accumulated AmortizationFurniture
Date
Explanation
Ref.
Aug. 31
Debit
J1
Credit
Balance
1,300
000,1,300
Credit
Balance
Accounts Payable
Date
Explanation
Aug. 31
Balance
Ref.
Debit
006,500
Explanation
Aug. 31
31
Balance
Ref.
Debit
J1
5,000
Ref.
Debit
Credit
Balance
006,800
001,800
Salaries Payable
Date
Explanation
Aug. 31
J1
Credit
400
Balance
000,400
Interest Payable
Date
Explanation
Ref.
Aug. 31
J1
3-49
Debit
Credit
0,533
Balance
000,533
Explanation
Aug. 31
Balance
Ref.
Debit
Credit
Balance
080,000
Explanation
Aug. 31
Balance
Ref.
Debit
Credit
Balance
100,000
Explanation
Aug. 31
Balance
Ref.
Debit
Credit
Balance
05,000
Rent Revenue
Date
Explanation
Aug. 31
31
31
Balance
Ref.
Debit
J1
J1
Credit
5,000
0,800
Balance
80,000
85,000
85,800
Salaries Expense
Date
Explanation
Aug. 31
31
Balance
Ref.
Debit
J1
400
Ref.
Debit
Credit
Balance
51,000
51,400
Utilities Expense
Date
Explanation
Aug. 31
Balance
3-50
Credit
Balance
09,400
Explanation
Aug. 31
Balance
Ref.
Debit
Credit
Balance
03,600
Insurance Expense
Date
Explanation
Aug. 31
Ref.
Debit
J1
1,350
Ref.
Debit
J1
2,300
Ref.
Debit
J1
1,562
Ref.
Debit
J1
0,11,300
Ref.
Debit
J1
0,533
Credit
Balance
00,11,350
Supplies Expense
Date
Explanation
Aug. 31
Credit
Balance
2,300
Amortization ExpenseCottages
Date
Explanation
Aug. 31
Credit
Balance
1,562
Amortization ExpenseFurniture
Date
Explanation
Aug. 31
Credit
Balance
0,1,300
Interest Expense
Date
Explanation
Aug. 31
3-51
Credit
Balance
0,533
Cash..................................................................................
$ 19,600
Accounts Receivable.......................................................
800
Prepaid Insurance............................................................ 4,050
Supplies............................................................................ 1,000
Land.................................................................................. 25,000
Cottages...........................................................................125,000
Accumulated AmortizationCottages...........................
Furniture........................................................................... 26,000
Accumulated AmortizationFurniture...........................
Accounts Payable............................................................
Unearned Rent Revenue..................................................
Salaries Payable...............................................................
Interest Payable...............................................................
Mortgage Payable............................................................
Keath Yhap, Capital.........................................................
Keath Yhap, Drawings..................................................... 5,000
Rent Revenue...................................................................
Salaries Expense............................................................. 51,400
Utilities Expense.............................................................. 9,400
Repair Expense................................................................ 3,600
Insurance Expense.......................................................... 1,350
Supplies Expense............................................................ 2,300
Amortization ExpenseCottages................................... 1,562
Amortization ExpenseFurniture.................................. 1,300
Interest Expense..............................................................
000 0533
$277,895
3-52
Credit
$ 1,562
1,300
6,500
1,800
400
533
80,000
100,000
85,800
0000 000
$277,895
Revenues
Rent revenue..............................................................
Expenses
Salaries expense.......................................................
$ 51,400
Utilities expense........................................................ 9,400
Repair expense.......................................................... 3,600
Supplies expense...................................................... 2,300
Amortization expensecottages............................. 1,562
Insurance expense.................................................... 1,350
Interest expense........................................................
533
Amortization expensefurniture............................. 1,300
Total expenses...................................................
Net income.......................................................................
$ 85,800
71,445
$ 14,355
3-53
$ 19,600
800
4,050
1,000
25,000
123,438
24,700
$ 198,588
3-54
6,500
400
533
1,800
80,000
89,233
109,355
$198,588
PROBLEM 3-11A
(a) Dec. 31
Accounts Receivable........................................
Advertising Revenue.................................
1,500
31
3,400
31
Insurance Expense...........................................
Prepaid Insurance.....................................
850
31
Amortization Expense......................................
Accumulated Amortization.......................
7,000
31
Interest Expense...............................................
Interest Payable.........................................
150
31
1,400
31
Salaries Expense..............................................
Salaries Payable........................................
1,300
3-55
1,500
3,400
850
7,000
150
1,400
1,300
Revenues
Advertising revenue......................................................
Expenses
Salaries expense...........................................................
$11,300
Amortization expense................................................... 7,000
Rent expense................................................................. 4,000
Art supplies expense.................................................... 3,400
Insurance expense........................................................ 850
Interest expense............................................................000500
Total expenses.......................................................
Net income...........................................................................
$61,500
27,050
$34,450
3-56
$11,000
21,500
5,000
2,500
25,000
$65,000
$ 5,000
5,000
150
5,600
1,300
17,050
Owner's equity
T. Yount, Capital...............................................................
Total liabilities and owner's equity......................
47,950
$65,000
3-57
3-58
3,500
11,300
1,300
*PROBLEM 3-12A
1.
Jan. 1
Dec. 31
2.
Sept. 1
Dec. 31
3.
4.
Nov. 15
Supplies Expense...........................................
Cash........................................................
4,500
900
Insurance Expense.........................................
Cash........................................................
3,600
2,400
Cash................................................................
Service Revenue.....................................
1,200
4,500
900
3,600
2,400
1,200
Dec. 31
No entry required
Dec. 15
Cash................................................................
Rental Revenue.......................................
460
230
Dec. 31
3-59
460
230
*PROBLEM 3-13A
(a) 1. June 30
Supplies......................................................
Supplies Expense...............................
1,500
2.
30
567
3.
30
1,200
4.
30
Consulting Revenue...................................
Unearned Consulting Revenue..........
1,000
5.
30
Accounts Receivable.................................
Graphic Revenue................................
2,000
6.
30
4,500
3-60
1,500
567
1,200
1,000
2,000
4,500
3-61
$ 9,500
16,000
1,500
1,200
45,000
30,000
1,200
1,900
1,500
1,700
4,500
600
567
$ 115,167
Credit
$ 4,500
17,000
9,000
567
1,000
25,000
54,100
4,000
$ 115,167
Revenues
Graphic revenue...........................................................
Consulting revenue......................................................
Total revenues.......................................................
Expenses
Salaries expense..........................................................
$30,000
Advertising expense.................................................... 1,900
Utilities expense........................................................... 1,700
Rent expense................................................................ 1,500
Supplies expense......................................................... 1,200
Amortization expense.................................................. 4,500
Interest expense........................................................... 567
Insurance expense....................................................... 600
Total expenses......................................................
Net income...........................................................................
$54,100
4,000
58,100
41,967
$16,133
3-62
$ 9,500
16,000
1,500
1,200
40,500
$68,700
$17,000
9,000
567
1,000
27,567
Owner's equity
Jill Batke, Capital........................................................
Total liabilities and owner's equity.....................
41,133
$68,700
3-63
PROBLEM 3-1B
3
4
5
4
2
(a)
(b)
(c)
(d)
(e)
3
1
(f)
(g)
(h)
3-64
PROBLEM 3-2B
1.
Jan. 1
Dec. 31
2.
Aug. 1
Dec. 31
3.
Nov. 15
Dec. 31
4.
Dec. 15
Dec. 31
Office Supplies...............................................
Cash........................................................
2,800
2,300
Prepaid Insurance..........................................
Cash........................................................
3,600
1,500
Cash................................................................
Unearned Service Revenue...................
1,200
800
Prepaid Rent...................................................
Cash........................................................
4,500
No entry required
3-65
2,800
2,300
3,600
1,500
1,200
800
4,500
PROBLEM 3-3B
$43,900
+3,600
- 2,700
+1,550
- 1,310
- 1,500
+2,200
- 1,360
+1,500
- 2,000
$43,880
3-66
PROBLEM 3-4B
(a)
1. Cash ................................................................
Dues Receivable....................................
11,000
25,000
3. Cash ................................................................
Unearned Ticket Revenue.....................
35,000
15,000
4. Dues Receivable.............................................
Dues Revenue .......................................
148,000
5. Cash ................................................................
Dues Receivable ($148,000 $15,000).
133,000
Dues Receivable
2001 Bal. 11,000
4.
148,000 1.
11,000
5.
133,000
2002 Bal. 15,000
2.
3.
11,000
25,000
35,000
15,000
148,000
133,000
20,000
Dues Revenue
4.
148,000
2002 Bal.
148,000
Ticket Revenue
2.
25,000
3.
15,000
2002 Bal. 50,000
(b)
1.
3.
5.
$ 11,000
35,000
133,000
$179,000
3-67
PROBLEM 3-5B
1. (a) Jan. 31 Supplies........................................................
Cash.......................................................
(b) Dec. 31
1,500
1,300
Cash..............................................................
Note Payable.........................................
4,000
Interest Expense..........................................
Interest Payable ($4,000 X 8% x 7/12)..
187
Utilities Expense..........................................
Accounts Payable.................................
1,400
Truck.............................................................
Cash.......................................................
38,000
10,000
500
2. (a) June 1
(b) Dec. 31
3. (b) Dec. 31
4. (a) Jan. 1
5.
,500
1,300
4,000
187
1,400
38,000
10,000
500
..................
2,500
500
3,000
PROBLEM 3-6B
(a)
(b)
1.
Dec. 31
Insurance Expense...........................
Prepaid Insurance....................
5,300
5,300
Dec. 31
7,000
7,000
$2,500
2,500
2,000
$7,000
3.
Dec. 31
Salaries Expense..........................3,060
Salaries Payable..................
5 x $600 x 3/5 days =
3 x $700 x 3/5 days =
Total
$1,800
1,260
$3,060
3,060
PROBLEM 3-7B
(a)
Revenues
Repair services ($32,150 + $650).....................
Expenses
Wages expense ($2,600 + $120)......................
Rent expense ($1,225 - $175)...........................
Advertising expense........................................
Amortization expense ($9,200 (i) 8 x 6/12 ).
Utilities expense...............................................
Total expenses..........................................
Net income...............................................................
$32,800
$2,720
1,050
375
575
970
5,690
$27,110
(b)
THE RADICAL EDGE
Balance Sheet
April 30, 2003
Assets
Cash.........................................................................
Rent deposit............................................................
Accounts receivable ..............................................
Equipment...............................................................
Less: Accumulated amortizationequip.............
Total assets......................................................
$37,780
175
650
$9,200
575
8,625
$47,230
$ 120
Owners equity
Charron, Capital ($20,000 + $27,110).............
Total liabilities and owners equity........
47,110
$47,230
PROBLEM 3-8B
Adj.
Entry
1.
2.
3.
4.
5.
6.
Balance Sheet
Assets =
$300 O
$1,000 O
NA
$2,000 U
NA
$1,000 O
Liabilities +
NA
NA
$750 O
NA
$250 U
NA
Income Statement
Owners
Revenues - Expenses =
Equity
$300 O
NA
$300 U
$1,000 O
NA
$1,000 U
$750 U
$750 U
NA
$2,000 U
$2,000 U
NA
$250 O
NA
$250 U
$1,000 O
NA
$1,000 U
Net
Income
$300 O
$1,000 O
$750 U
$2,000 U
$250 O
$1,000 O
PROBLEM 3-9B
(a) 1. Dec. 31
Accounts Receivable.................................
Service Revenue.................................
2,500
1,800
2.
31
3.
31
4.
31
Interest Expense........................................
Interest Payable..................................
5,400
5.
31
1,000
6.
31
Salaries Expense........................................
Salaries Payable ($500 3)................
1,500
7.
31
Repair Expense..........................................
Accounts Payable...............................
650
2,500
1,800
15,000
5,400
1,000
1,500
650
Explanation
Dec. 31
Balance
Ref.
Debit
Credit
Balance
12,400
Accounts Receivable
Date
Explanation
Dec. 31
31
Balance
Ref.
Debit
J2
2,500
Ref.
Debit
Credit
Balance
3,200
5,700
Prepaid Insurance
Date
Explanation
Dec. 31
31
Balance
J2
Credit
0,1,800
Balance
003,600
001,800
Automobiles
Date
Explanation
Dec. 31
Balance
Ref.
Debit
Credit
Balance
0058,000
Accumulated AmortizationAutomobiles
Date
Explanation
Dec. 31
Ref.
Debit
J2
Credit
0,015,000
Balance
0015,000
Notes Payable
Date
Explanation
Dec. 31
Balance
Ref.
Debit
Credit
Balance
45,000
Explanation
Dec. 31
Ref.
Debit
Credit
Balance
J2
0,
650
Ref.
Debit
Credit
Balance
0,5,400
000,5,400
Credit
Balance
0,5650
Interest Payable
Date
Explanation
Dec. 31
J2
Salaries Payable
Date
Explanation
Dec. 31
Ref.
Debit
J2
1,500
001,500
Unearned Revenue
Date
Explanation
Dec. 31
31
Balance
Ref.
Debit
J2
1,000
Ref.
Debit
Credit
Balance
2,500
1,500
C. Orosco, Capital
Date
Explanation
Dec. 31
Balance
Credit
Balance
18,000
Service Revenue
Date
Explanation
Dec. 31
31
31
Balance
Ref.
J2
J2
Debit
Credit
2,500
1,000
Balance
84,000
86,500
87,500
Explanation
Dec. 31
31
Balance
Ref.
Debit
J2
1,500
Ref.
Debit
Credit
Balance
057,000
58,500
Repair Expense
Date
Explanation
Dec. 31
31
Balance
J2
650
Ref.
Debit
Credit
Balance
00,6,000
6,650
Explanation
Dec. 31
Balance
Credit
Balance
9,300
Insurance Expense
Date
Explanation
Dec. 31
Ref.
Debit
J2
0,1,800
Ref.
Debit
J2
0,015,000
Ref.
Debit
J2
05,400
Credit
Balance
0,11,800
Amortization ExpenseAutomobiles
Date
Explanation
Dec. 31
Credit
Balance
0,15,000
Interest Expense
Date
Dec. 31
Explanation
Credit
Balance
05,400
$ 12,400
5,700
1,800
58,000
58,500
6,650
9,300
1,800
15,000
0005,400
$174,550
Credit
$ 15,000
45,000
5,400
650
1,500
1,500
18,000
87,500
0000000
$174,550
PROBLEM 3-10B
(a) 1. May
31
150
2.
31
900
3.
31
Amortization ExpenseLodge
($3,500 1/12) .......................................
Accum. Amort.Lodge......................
292
Amortization ExpenseFurniture
($3,360 1/12).......................................
Accum. Amort.Furniture.................
280
31
4.
31
Interest Expense........................................
Interest Payable ($35,000 8% 1/12)
233
5.
31
1,500
6.
31
Accounts Receivable.................................
Rent Revenue.....................................
800
7.
31
Salaries Expense........................................
Salaries Payable.................................
300
150
900
292
280
233
1,500
800
300
Explanation
May 31
Balance
Ref.
Debit
Credit
Balance
2,500
Accounts Receivable
Date
Explanation
May 31
Ref.
Debit
J1
800
Ref.
Debit
Credit
Balance
00,800
Prepaid Insurance
Date
Explanation
May 31
31
Balance
J1
Credit
0, 150
Balance
001,800
001,650
Supplies
Date
Explanation
May 31
31
Balance
Ref.
Debit
J1
Credit
900
Balance
001,900
001,000
Land
Date
Explanation
May 31
Balance
Ref.
Debit
Credit
Balance
015,000
Lodge
Date
Explanation
May 31
Balance
Ref.
Debit
Credit
Balance
70,000
Explanation
May 31
Ref.
Debit
J1
Credit
292
Balance
292
Furniture
Date
Explanation
May 31
Balance
Ref.
Debit
Credit
Balance
016,800
Accumulated AmortizationFurniture
Date
Explanation
May 31
Ref.
Debit
J1
Credit
280
Balance
000,280
Accounts Payable
Date
Explanation
May 31
Balance
Ref.
Debit
Credit
Balance
004,700
Explanation
May 31
31
Balance
Ref.
Debit
J1
1,500
Ref.
Debit
Credit
Balance
003,600
002,100
Salaries Payable
Date
May 31
Explanation
J1
Credit
300
Balance
000,300
Explanation
May 31
Ref.
Debit
Credit
0,233
Balance
0,233
Debit
Credit
Balance
J1
Mortgage Payable
Date
Explanation
May 31
Balance
Ref.
035,000
Explanation
May 31
Balance
Ref.
Debit
Credit
Balance
60,000
Rent Revenue
Date
Explanation
May 31
31
31
Balance
Ref.
Debit
J1
J1
Credit
1,500
0,800
Balance
9,200
10,700
11,500
Salaries Expense
Date
Explanation
May 31
31
Balance
Ref.
Debit
J1
300
Ref.
Debit
Credit
Balance
3,000
3,300
Utilities Expense
Date
Explanation
May 31
Balance
Credit
Balance
01,000
Explanation
May 31
Balance
Ref.
Debit
Credit
Balance
0 500
Insurance Expense
Date
Explanation
May 31
Ref.
Debit
J1
150
Ref.
Debit
Credit
Balance
150
Supplies Expense
Date
Explanation
May 31
J1
Credit
900
Balance
900
Amortization ExpenseLodge
Date
Explanation
May 31
Ref.
J1
Debit
Credit
292
Balance
292
Amortization ExpenseFurniture
Date
Explanation
May 31
Ref.
Debit
J1
0,280
Ref.
Debit
J1
0,233
Credit
Balance
0280
Interest Expense
Date
May 31
Explanation
Credit
Balance
0233
SUPER MOTEL
Adjusted Trial Balance
May 31, 2003
Debit
Cash..................................................................................
$ 2,500
Accounts Receivable.......................................................
800
Prepaid Insurance............................................................ 1,650
Supplies............................................................................ 1,000
Land.................................................................................. 15,000
Lodge................................................................................ 70,000
Accumulated AmortizationLodge................................
Furniture........................................................................... 16,800
Accumulated AmortizationFurniture...........................
Accounts Payable............................................................
Unearned Rent Revenue..................................................
Salaries Payable...............................................................
Interest Payable...............................................................
Mortgage Payable............................................................
Sara Sutton, Capital.........................................................
Rent Revenue...................................................................
Salaries Expense............................................................. 3,300
Utilities Expense.............................................................. 1,000
Advertising Expense........................................................
500
Insurance Expense..........................................................
150
Supplies Expense............................................................
900
Amortization ExpenseLodge.......................................
292
Amortization ExpenseFurniture..................................
280
Interest Expense..............................................................
00 00233
$114,405
Credit
292
280
4,700
2,100
300
233
35,000
60,000
11,500
0000 000
$114,405
SUPER MOTEL
Income Statement
For the Month Ended May 31, 2003
Revenues
Rent revenue...........................................................
Expenses
Salaries expense.....................................................$3,300
Utilities expense...................................................... 1,000
Advertising expense............................................... 500
Supplies expense.................................................... 900
Amortization expenselodge................................ 292
Insurance expense.................................................. 150
Interest expense...................................................... 233
Amortization expensefurniture........................... 280
Total expenses.................................................
Net income.......................................................................
$11,500
6,655
$ 4,845
SUPER MOTEL
Statement of Owner's Equity
For the Month Ended May 31, 2003
Sara Sutton, Capital, May 1.................................................................$
0
Add: Investment by owner................................................................. 60,000
Net income................................................................................. 4,845
64,845
Less: Drawings...................................................................................
0
Sara Sutton, Capital, May 31...............................................................$64,845
$ 2,500
800
1,650
1,000
15,000
69,708
0016,520
$107,178
4,700
300
233
2,100
0035,000
42,333
0064,845
$107,178
PROBLEM 3-11B
(a) Sept. 30
30
30
30
30
30
30
Accounts Receivable.....................................
Commission Revenue............................
600
Rent Expense.................................................
Prepaid Rent...........................................
600
Supplies Expense...........................................
Supplies..................................................
200
Amortization Expense....................................
Accum. AmortizationEquipment........
350
Interest Expense............................................
Interest Payable......................................
50
300
Salaries Expense............................................
Salaries Payable.....................................
400
600
600
200
350
50
300
400
IRABU CO.
Income Statement
For the Quarter Ended September 30, 2003
Revenues
Commission revenue.......................................
Rent revenue....................................................
Total revenues...........................................
Expenses
Salaries expense..............................................
Rent expense....................................................
Utilities expense...............................................
Amortization expense......................................
Supplies expense.............................................
Interest expense...............................................
Total expenses..........................................
Net income........................................................
$14,600
700
15,300
$9,400
1,500
510
350
200
50
12,010
$3,290
IRABU CO.
Statement of Owners Equity
For the Quarter Ended September 30, 2003
Yosuke Irabu, Capital, July 1.......................................................
Add: Investment........................................................................
Net income........................................................................
Less: Drawings...........................................................................
Yosuke Irabu, Capital, September 30..........................................
$ 0
14,000
3,290
17,290
600
$16,690
$6,700
1,000
900
1,000
$15,000
350
14,650
$24,250
$5,000
1,510
400
50
600
7,560
Owners equity
Yosuke Irabu, Capital......................................
Total liabilities and owners equity.........
16,690
$24,250
(c) Interest of 12% per year equals a monthly rate of 1%; monthly interest is
$50 ($5,000 X 1%). Since total interest expense is $50, the note has been
outstanding one month.
*PROBLEM 3-12B
1.
Jan. 1
Dec. 31
2.
Aug. 1
Dec. 31
3.
Nov. 15
Dec. 31
4.
Dec. 15
Dec. 31
Supplies Expense...........................................
Cash........................................................
2,800
Office Supplies...............................................
Supplies Expense...................................
500
Insurance Expense.........................................
Cash........................................................
3,600
2,100
Cash................................................................
Service Revenue.....................................
1,200
400
Rent Expense.................................................
Cash........................................................
4,500
Prepaid Rent...................................................
Rent Expense..........................................
4,500
2,800
500
3,600
2,100
1,200
400
4,500
4,500
*PROBLEM 3-13B
(a) 1. Dec. 31
Supplies......................................................
Supplies Expense ($3,300 - $1,500)...
1,800
2.
31
300
3.
31
1,400
4.
31
1,600
5.
31
1,100
Utilities Expense........................................
Accounts Payable..............................
200
6.
31
1,800
300
1,400
1,600
1,100
200
Credit
$ 1,100
18,000
11,200
300
1,600
22,000
55,500
6,000
00 0000
$115,700
Revenues
Graphic fees earned...................................................
Consulting fees earned..............................................
Total revenues.....................................................
Expenses
Salaries expense.........................................................
$33,000
Advertising expense...................................................1,700
Utilities expense..........................................................2,100
Rent expense..............................................................2,500
Supplies expense........................................................1,500
Amortization expense.................................................1,100
Interest expense.......................................................... 300
Insurance expense......................................................
000700
Total expenses....................................................
Net income...........................................................................
$55,500
6,000
61,500
42,900
$18,600
$ 8,600
13,000
1,800
1,400
46,900
$71,700
$18,000
11,200
300
1,600
31,100
Owner's equity
Jan Bejar, Capital........................................................
Total liabilities and owner's equity.....................
40,600
$71,700