Vous êtes sur la page 1sur 94

CHAPTER 3

Adjusting the Accounts


ASSIGNMENT CLASSIFICATION TABLE
Study Objectives

Questions

Brief
Exercises

Exercises

Problems
Set A

Problems
Set B

1. Explain the time period


assumption.

2. Distinguish between the revenue


recognition principle and the
matching principle.

2, 3, 4

3. Explain the accrual basis of


accounting.

5, 6

4. Explain why and distinguish when


adjusting entries are needed.

7, 8

5. Identify and distinguish between


the major types of adjusting
entries.

6. Identify and prepare adjusting


entries for prepayments.

10, 11, 17,


21, 22

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

7. Identify and prepare adjusting


entries for accruals.

12, 13, 14,


15, 16, 17,
21, 22

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

8. Identify and prepare the adjusting


entry for amortization.

18, 19, 20,


21, 22

6, 7, 8, 9

6, 7, 8, 9,
10, 11

7, 8, 9, 10,
11, *13

3, 7, 8, 9,
10, 11,
*13

9. Describe the nature and purpose of


an adjusted trial balance and
prepare.

23

10, 11

11, 12

9, 10, 11,
*13

9, 10, 11,
*13

*10. Identify and prepare adjusting


entries for the alternative treatment
of prepayments (Appendix 3A).

*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

ASSIGNMENT CHARACTERISTICS TABLE


Problem
Number

Description

Difficulty
Level

Time
Allotted (min.)

Simple

10-15

1A

Match adjusting entry type.

2A

Prepare original and adjusting journal entries for


prepayments.

Moderate

20-25

3A

Convert income from cash to accrual basis.

Complex

25-35

4A

Record transactions on accrual basis; convert revenue to


cash receipts.

Complex

25-35

5A

Prepare original and adjusting journal entries.

Moderate

25-35

6A

Prepare adjusting entries.

Moderate

25-35

7A

Prepare accrual-based income statement from cashbased information.

Complex

25-35

8A

Identify effects of adjusting journal entries.

Moderate

10-15

9A

Prepare adjusting entries, post, and prepare adjusted trial


balance.

Moderate

50-60

10A

Prepare adjusting entries, post, and prepare adjusted trial


balance and financial statements.

Moderate

50-60

11A

Prepare adjusting entries and financial statements.

Moderate

45-55

*12A

Prepare original and adjusting journal entries for


prepayments, using alternative treatment.

Moderate

20-25

*13A

Prepare adjusting entries, adjusted trial balance and


financial statements, using alternative treatment of
prepayments.

Moderate

55-65

Simple

10-15

1B

Match adjusting entry type.

2B

Prepare original and adjusting journal entries for


prepayments.

Moderate

20-25

3B

Convert income from cash to accrual basis.

Complex

25-35

4B

Record transactions on accrual basis; convert revenue to


cash receipts.

Complex

25-35

5B

Prepare original and adjusting journal entries.

Moderate

25-35

6B

Prepare adjusting entries.

Moderate

25-35

7B

Prepare accrual-based income statement from cashbased information.

Complex

25-35

8B

Identify effects of adjusting journal entries.

Moderate

10-15

9B

Prepare adjusting entries, post and prepare adjusted trial


balance.

Moderate

50-60

3-2

Problem
Number

Description

Difficulty
Level

Time
Allotted (min.)

10B

Prepare adjusting entries, post, and prepare adjusted trial


balance and financial statements.

Moderate

50-60

11B

Prepare adjusting entries and financial statements.

Moderate

45-55

*12B

Prepare original and adjusting journal entries for


prepayments, using alternative treatment.

Moderate

20-25

*13B

Prepare adjusting entries, adjusted trial balance and


financial statements, using alternative treatment of
prepayments.

Moderate

55-65

Cumulative CoverageChapters 2 to 3

Moderate

90-100

3-3

BLOOMS TAXONOMY TABLE

Correlation Chart between Blooms Taxonomy, Study Objectives and End-of-Chapter Material
Study Objectives
1. Explain the time period
assumption.

Knowledge

Comprehension
Q3-1

2. Distinguish between the


revenue recognition
principle and the
matching principle.

Q3-2
Q3-3
Q3-4

3. Explain the accrual basis


of accounting.

Q3-5
Q3-6
E3-1

4. Explain why and


distinguish when
adjusting entries are
needed.

Q3-7
Q3-8
BE3-1

Application

BE3-7
E3-2
P3-3A
P3-4A
P3-7A

P3-3B
P3-4B
P3-7B

5. Identify and distinguish


between the major types
of adjusting entries.

P3-1A
P3-1B

Q3-9

6. Identify and prepare


adjusting entries for
prepayments.

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

7. Identify and prepare


adjusting entries for
accruals.

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.

9. Describe the nature and


purpose of an adjusted
trial balance and
prepare.

*10. Identify and prepare


adjusting entries for the
alternative treatment of
prepayments.
Broadening Your
Perspective

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.

(a) Under the time period assumption, an accountant is required to


determine the relevance of each business transaction to specific
accounting periods, and its effects on those periods.
(b) An accounting time period of one year in length is referred to as a
fiscal year. A fiscal year that extends from January 1 to December
31 is referred to as a calendar year. Accounting periods of less
than one year are called interim periods.

2.

The two generally accepted accounting principles that pertain to


adjusting the accounts are:
1. The revenue recognition principle, which states that revenue
should be recognized in the time period in which it is earned.
2. The matching principle, which states that efforts (expenses)
should be matched with accomplishments (revenues).

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.

Information presented on an accrual basis is useful because it reveals


relationships that are likely to be important in predicting future
results. To illustrate, under accrual accounting, revenues are
recognized when earned so they can be related to the economic
environment in which they occur. Trends in revenues are thus more
meaningful.

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

Questions Chapter 3 (Continued)


07. No, adjusting entries are required by the revenue recognition and
matching principles.
08. A trial balance may not contain up-to-date information for financial
statements because:
1. Some events are not journalized daily because it is unnecessary
and inefficient to do so.
2. The expiration of some costs occurs with the passage of time
rather than as a result of recurring daily transactions.
3. Some items may be unrecorded because the transaction data are
not known.
09. The three categories of adjusting entries are prepayments, accruals,
and estimates. Prepayments consist of transactions in which the cash
is exchanged in advance resulting in prepaid expenses and unearned
revenues. Accruals consist of transactions in which the cash will be
exchanged later, resulting in accrued revenues and accrued expenses.
Because we dont always know what will happen in the future,
estimates are required. One example of an estimate is the allocation of
the cost of a capital asset over its estimated useful life.
10. If the original purchase was recorded as an asset, then in the adjusting
entry expenses are debited (to increase them) and assets are credited
(to decrease them).
11. In the adjusting entry, liabilities are debited (to decrease them) and
revenues are credited (to increase them).
12. It may have credited unearned revenue or accounts receivable.
13. Asset and revenue. An asset (a receivable) is debited and revenue is
credited.
14. Utilities Expense is debited and Accounts Payable (a liability) is
credited.

3-7

Questions Chapter 3 (Continued)


15.

On the income statement, net income was understated $300. Prior to


adjustment, revenues are understated by $900 and expenses are
understated by $600. The impact on net income is $300 ($900 $600).
On the balance sheet, accounts receivable are understated by $900,
accounts payable are understated by $600, and owners equity
understated by $300 (see net income).

16.

The entry is:


Jan. 9 Salaries Payable...............................................
Salaries Expense.............................................
Cash............................................................

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.

18. No. Amortization is the process of allocating the cost of an asset to


expense over its useful life in a rational and systematic manner.
Amortization results in the presentation of the book value of the asset,
not its market value.
19. Amortization expense is an expense account whose normal balance is
a debit. This account shows the cost that has expired during the
current accounting period. Accumulated amortization is a contra asset
account whose normal balance is a credit. The balance in this account
is the total of all the amortization that has been recognized from the
date of acquisition to the balance sheet date.
*20. Equipment............................................$12,000
Less: Accumulated amortization...... 7,000
Net book value................................... 5,000

3-8

Questions Chapter 3 (Continued)


21. (a)
(b)
(c)
(d)
(e)
(f)

Salaries Payable is credited.


Accumulated Amortization is credited.
Interest Expense is debited.
Supplies Expense is debited.
Service Revenue is credited.
Service Revenue is credited.

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

For Rent Revenue: revenues are overstated and liabilities (unearned


revenues) are understated. The adjusting entry is:
Revenues (Rent Revenue)....................................................
Liabilities (Unearned Rent)............................................

3-9

XX

XX

SOLUTIONS TO BRIEF EXERCISES


BRIEF EXERCISE 3-1
1.

Prepaid Insuranceto recognize insurance expired (expenses) during


the period.

2.

Accumulated Amortizationto allocate the cost of the capital asset to


expense over the period it benefits.

3.

Unearned Revenueto account for Unearned Revenue received in


advance that was earned (revenues) during the period.

4.

Interest Payableto recognize interest expense accrued but unpaid on


notes payable.

5.

Rent Receivableto recognize rent earned (revenues) but not yet


collected.

BRIEF EXERCISE 3-2


Dec. 31

Advertising Supplies Expense................................


Advertising Supplies........................................

Advertising Supplies
12/31

8,700 12/31

Balance

1,500

7,200

7,200

Advertising Supplies Expense


7,200

12/31

3-10

7,200

BRIEF EXERCISE 3-3


July

Dec. 31

Prepaid Insurance.........................................
Cash........................................................

10,000

Insurance Expense ($10,000 x 6/24 mos.). . .


Prepaid Insurance..................................

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

BRIEF EXERCISE 3-4


July 1

Cash.........................................................................
Unearned Insurance Revenue........................

10,000

Dec. 31

Unearned Insurance Revenue................................


Insurance Revenue ($10,000 x 6/24 mos.)......

2,500

10,000
2,500

Cash
7/1

10,000

Unearned Insurance Revenue


12/31

2,500 7/1
12/31 Bal.

Insurance Revenue

10,000

12/31

7,500

3-11

2,500

BRIEF EXERCISE 3-5


1.

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

BRIEF EXERCISE 3-6


Dec. 31

Amortization ExpenseEquipment......................
Accumulated Amortization
Equipment....................................................

Amortization ExpenseEquipment
12/31

5,000
5,000

Accum. AmortizationEquipment

5,000

12/31

5,000

TAI WOO COMPANY


Balance Sheet (Partial)
December 31
Capital assets
Equipment................................................................$25,000
Less: Accumulated amortization...........................
005,000

3-12

$20,000

BRIEF EXERCISE 3-7


Transaction

Cash

Purchased supplies on hand for cash


Recorded the use of supplies
Performed services on account
Received from customers payment of their
account
(e) Purchased office equipment for cash
(f) Recorded amortization of office equipment

-$100
0
0

0
-50
+1,000

+800
-500
0

0
0
-50

(a)
(b)
(c)
(d)

Net Income
$

BRIEF EXERCISE 3-8


(a)
Type of
Adjustment

(b)
Status of Accounts
Before Adjustment

Account
Relationship

1. Prepaid
Expenses

Assets and Expenses

Assets (Supplies) Overstated


Expenses (Supplies Expense)
Understated

2. Accrued
Revenues

Assets and Revenues

Assets (Accounts Receivable)


Understated
Revenues (Service Revenue)
Understated

3. Accrued
Expenses

Expenses and
Liabilities

Expenses (Interest Expense)


Understated
Liabilities (Interest Payable) Understated

4. Unearned
Revenues

Liabilities and
Revenues

5. Amortization Expenses and Assets


(contra account)

Liabilities (Unearned Rent) Overstated


Revenues (Rent Earned) Understated
Expenses (Amortization Expense)
Understated
Assets (Capital Assets) Overstated

3-13

BRIEF EXERCISE 3-9


(a)
Type of Adjustment

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

BRIEF EXERCISE 3-10


KLAR COMPANY
Income Statement
For the Year Ended December 31, 2003
Revenues
Service revenue........................................................
Expenses
Salaries expense......................................................
Rent expense............................................................
Insurance expense...................................................
Amortization expense..............................................
Supplies expense.....................................................
Total expenses..................................................
Net income.......................................................................

3-14

$38,400
$13,000
4,000
2,000
001,000
500

020,500
$17,900

BRIEF EXERCISE 3-11


KLAR COMPANY
Statement of Owner's Equity
For the Year Ended December 31, 2003
S. Klar, Capital, January 1.....................................................................
Add: Net income..................................................................................
Less: Drawings.....................................................................................
S. Klar, Capital, December 31...............................................................

$15,600
017,900
33,500
006,000
$27,500

*BRIEF EXERCISE 3-12


(a)
Dec. 31

Advertising Supplies...............................................
Advertising Supplies Expense........................

Advertising Supplies
12/31

1,500

1,500

Advertising Supplies Expense

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

*BRIEF EXERCISE 3-13


(a)
May

Cash..........................................................................
Unearned Rental Revenue...............................

600

May 31

Unearned Rental Revenue.......................................


Rental Revenue................................................

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)

Accrual basis accounting records the events that change an entitys


financial statements in the periods in which the events occur, rather
than in the periods in which the entity receives or pays cash. That is,
revenue is recognized when it is earned. Expenses are recognized
when services or goods are used or consumed in the production of
revenue. Information presented on an accrual basis is useful because
it reveals relationships that are likely to be important in predicting
future results.
Conversely, under the cash basis of accounting, revenue is recorded
only when cash is received, and an expense is recognized only when
cash is paid. As a result, the cash basis of accounting often leads to
misleading financial statements.

(b)

The government is not using either the cash or accrual basis of


accounting. It is using some other basis that is not a generally
accepted accounting policy. The government may believe it is
appropriate because the commitment to spend the funds has been
made.

(c)

Dear Member of Parliament,


It is my understanding that the Federal government is making
changes in the method of accounting it uses and is switching from
the cash basis of accounting to the accrual basis. I understand in
2001 accrual accounting is fully in use.
The government is to be commended for this change. The use of full
accrual accounting will provide a more accurate reflection of the true
costs of services that government provides and a more complete
reflection of its assets and liabilities. This will result in improved
information for decision makers and citizens.
Sincerely,
ACCOUNTING STUDENT

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)

Rent Expense................................................................ 55,000


Prepaid Rent........................................................
Rent Payable........................................................
See (c) for calculations.

3-18

50,000
5,000

EXERCISE 3-3 (Continued)


(c) Rent expense:
$20,000 January 1 May 31 ($4,000 x 5 mos.)
30,000 June 1 November 30 ($5,000 x 6 mos.)
5,000 December 1 December 31 ($5,000 x 1 mos. accrual)
$55,000
(d) Balance sheet amounts with respect to rent:
Assets
Security deposit, $5,000
Liabilities
Rent payable, $5,000 (for the month of December)

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

Unearned Service Revenue.............................


Service Revenue......................................

900

3-20

200
3,000
1,200
700

500
500
1,200
900

EXERCISE 3-5
Answer

Calculation

(a) Supplies balance = $800

Supplies expense
Add: Supplies (1/31/03)
Less: Supplies purchased
Supplies (12/31/02)

(b) Total premium = $4,800

Total premium = Monthly premium X


12; $400 X 12 = $4,800

Purchase date = Aug. 1, 2002

(c) Salaries payable = $1,500

Purchase date:On Jan. 31, there are


6 months coverage remaining ($400
X 6). Thus, the purchase date was 6
months earlier on Aug. 1, 2002.
Cash paid
Salaries payable (1/31/03)
Less: Salaries expense
Salaries payable (12/31/02)

(d) Unearned revenue = $1,150

$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

Assets (Accounts Receivable) Understated


Revenues (Service Revenue) Understated

2.

Prepaid
Expenses

Assets (Store Supplies) Overstated


Expenses (Store Supplies Expenses) Understated

3.

Accrued
Expenses

Expenses (Utility Expense) Understated


Liabilities (Accounts Payable) Understated

4.

Unearned
Revenues

Liabilities (Unearned Service Revenue) Overstated


Revenues (Service Revenue) Understated

5.

Accrued
Expenses

Expenses (Salaries Expense) Understated


Liabilities (Salaries Payable) Understated

6.

Prepaid
Expenses

Assets (Prepaid Insurance) Overstated


Expenses (Insurance Expense) Understated

7.

Amortization

Assets (Capital Assets) Overstated


Expenses (Amortization Expense) Understated

3-22

EXERCISE 3-7
1.

Mar. 31

Amortization Expense ($400 3)......................


Accumulated Amortization
Equipment...............................................

1,200
1,200

2.

31

Unearned Rent Revenue....................................


Rent Revenue ($9,300 1/3)......................

3,100

3.

31

Interest Expense................................................
Interest Payable..........................................

500

4.

31

Supplies Expense..............................................
Supplies ($2,800 $850)............................

1,950

5.

31

Insurance Expense ($300 3)...........................


Prepaid Insurance......................................

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

Insurance Expense ($12,000 12)....................


Prepaid Insurance......................................

1,000

5.

31

Supplies Expense ($1,600 $500)....................


Supplies......................................................

1,100

3-23

750
520

1,000
250
1,000
1,100

EXERCISE 3-9
1.

Oct. 31

Advertising Supplies Expense..........................


Advertising Supplies ($2,500 $1,400)....

1,100

2.

31

Insurance Expense............................................
Prepaid Insurance......................................

100

3.

31

Amortization Expense.......................................
Accumulated Amortization
Office Equipment....................................

50

100

50

4.

31

Unearned Service Revenue...............................


Service Revenue........................................

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

Office Supplies Expense.........................................


Office Supplies................................................

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

Unearned Rent Revenue.........................................


Rent Revenue...................................................

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

EXERCISE 3-12 (Continued)


LIM COMPANY
Balance Sheet
August 31, 2003
Assets
Cash.......................................................................................................
Accounts receivable.............................................................................
Office supplies......................................................................................
Prepaid insurance.................................................................................
Office equipment...............................................................
$14,000
Less: Accumulated amortizationoffice equipment....
004,800
Total assets............................................................................

$10,400
9,400
700
2,500
009,200
$32,200

Liabilities and Owner's Equity


Liabilities
Accounts payable..........................................................................
Salaries payable............................................................................
Unearned rent revenue.................................................................
Total liabilities........................................................................

$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

Prepaid Insurance ($200 11 months)...........


Insurance Expense..................................

2,200

31

Supplies............................................................
Supplies Expense....................................

800

31

Service Revenue..............................................
Unearned Service Revenue.....................

3,600

3-29

2,200
800
3,600

*EXERCISE 3-13 (Continued)


(b) (Continued)
Cash
1/15

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

(c) Cash................................................................................................ $1,000


Prepaid insurance..........................................................................
2,200
Supplies..........................................................................................
800
Unearned service revenue............................................................
3,600
Service revenue.............................................................................
1,500
Insurance expense.........................................................................
200
Supplies expense...........................................................................
900

3-30

SOLUTIONS TO PROBLEMS
PROBLEM 3-1A
3
4
5
4

(a)
(b)
(c)
(d)

(e)

3
1

(f)
(g)
(h)

Record interest on note payable.


Record interest on note receivable.
Allocate cost of capital asset over its useful life.
Record revenue that has been earned but not billed or
collected.
Record revenue that has been earned that was previously
received in advance.
Record hiring of employees.
Record salaries owed.
Record supplies used.

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

Supplies Expense ($4,500 $900).................


Office Supplies.......................................

3,600

Prepaid Insurance..........................................
Cash........................................................

3,600

Insurance Expense ($3,600 12 x 4).............


Prepaid Insurance..................................

1,200

Cash................................................................
Unearned Service Revenue...................

1,200

Unearned Service Revenue ..........................


Service Revenue.....................................

1,200

Cash................................................................
Unearned Rent Revenue........................

460

Unearned Rent Revenue ($460 2)...............


Rent Revenue..........................................

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

PROBLEM 3-3A (Continued)


$35,190

Cash basis income

+3,400

Accounts Receivable arise from sales that have been


made, thus revenue must be recognized.

-2,500

Accounts Receivable collected in 2003 from sales that


were made (and revenue that was earned) in 2002.

+1,300

Supplies are not recorded as expenses until used up).

-1,160

Supplies from 2002 that were used up (and an expense


incurred) in 2003.

-1,200

Which is an expense because the cost was incurred


during 2003.

+2,400

For 2002 wages expense that were paid in 2003.

-1,440

Which is an expense because the cost was incurred


during 2003.

+1,600

For 2002 expenses that were paid in cash in 2003.

$37,590

Accrual basis income

3-34

PROBLEM 3-4A
(a)
1. Cash..........................................................................
Fees Receivable................................................

9,000

9,000

2. Unearned Fees Revenue............................................. 22,000


Fees Revenue....................................................

22,000

3. Cash.............................................................................. 30,000
Unearned Fees Revenue..................................

30,000

Unearned Fees Revenue ($30,000 $17,000)............. 13,000


Fees Revenue....................................................

13,000

4. Fees Receivable........................................................... 118,000


Fees Revenue ($153,000 $22,000 $13,000)118,000
5. Cash.............................................................................. 106,000
Fees Receivable ($118,000 $12,000).............
106,000
(b) Cash received with respect to fees = $9,000 + $106,000 + $30,000 =
$145,000
T accounts (not required)

(4)

Unearned Fees Revenue


22,000
(2)
22,000
(3)
30,000
(3)
13,000
17,000

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

Supplies Expense ($1,560 + $640 $740). .


Office Supplies.......................................

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

Note to Instructors: The January 3, 2003 journal entry follows for


information:
Jan.

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

Unearned Rent Revenue.................................... 108,000


Rent Revenue.............................................
108,000
5 $4,000 2 =
4 $8,500 2 =
Total rent earned

$ 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

$80,000 8% 7/12 mos. = $3,733


4.

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

Liabilities and Owners Equity


Liabilities
Wages payable (5)...........................................
Accounts payable ((7) $12,000 X $0.30)........
Total liabilities..........................................
3-38

$ 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

Insurance Expense ($7,200 1/12)...........


Prepaid Insurance..............................
Amortization ExpenseOffice
Equipment...............................................
Accumulated Amortization
Office Equipment.............................

600

50
50

30

Amortization ExpenseBuses.................
Accum. AmortizationBuses............

2,300

3.

30

Interest Expense........................................
Interest Payable..................................

300

4.

30

Unearned Fees Revenue............................


Fees Earned ($1,500 4)....................

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

PROBLEM 3-9A (Continued)


(b)
Cash
Date

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

Accumulated AmortizationOffice Equipment


Date

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

PROBLEM 3-9A (Continued)


(b) (Continued)
Accumulated AmortizationBuses
Date

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

PROBLEM 3-9A (Continued)


(b) (Continued)
Eldon Kaplan, Capital
Date

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

Gas and Oil Expense


Date

Explanation

June 30

Balance

3-44

Credit

Balance
1,100

PROBLEM 3-9A (Continued)


(b) (Continued)
Insurance Expense
Date

Explanation

June 30

Ref.

Debit

J2

0,600

Credit

Balance
0,600

Amortization ExpenseOffice Equipment


Date

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

PROBLEM 3-9A (Continued)


(c)

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

Insurance Expense ($450 3)...................


Prepaid Insurance..............................

1,350
2,300

2.

31

Supplies Expense ($3,300 $1,000).........


Supplies..............................................

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

Unearned Rent Revenue............................


Rent Revenue.....................................

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

PROBLEM 3-10A (Continued)


(b)
Cash
Date

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

PROBLEM 3-10A (Continued)


(b) (Continued)
Accumulated AmortizationCottages
Date

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

Unearned Rent Revenue


Date

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

PROBLEM 3-10A (Continued)


(b) (Continued)
Mortgage Payable
Date

Explanation

Aug. 31

Balance

Ref.

Debit

Credit

Balance
080,000

Keath Yhap, Capital


Date

Explanation

Aug. 31

Balance

Ref.

Debit

Credit

Balance
100,000

Keath Yhap, Drawings


Date

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

PROBLEM 3-10A (Continued)


(b) (Continued)
Repair Expense
Date

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

PROBLEM 3-10A (Continued)


(c)

HIGHLAND COVE RESORT


Adjusted Trial Balance
August 31, 2003
Debit

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

PROBLEM 3-10A (Continued)


(d)

HIGHLAND COVE RESORT


Income Statement
For the Three Months Ended August 31, 2003

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

HIGHLAND COVE RESORT


Statement of Owner's Equity
For the Three Months Ended August 31, 2003
Keath Yhap, Capital, June 1................................................................
$
0
Add: Investment by owner................................................................100,000
Net income................................................................................
0 14,355
114,355
Less: Drawings...................................................................................
0 05,000
Keath Yhap, Capital, August 31..........................................................
$109,355

3-53

PROBLEM 3-10A (Continued)


(d) (Continued)
HIGHLAND COVE RESORT
Balance Sheet
August 31, 2003
Assets
Cash..................................................................................
Accounts receivable........................................................
Prepaid insurance............................................................
Supplies............................................................................
Land..................................................................................
Cottages...........................................................................
$125,000
Less: Accumulated amortizationcottages................. 1,562
Furniture...........................................................................26,000
Less: Accumulated amortizationfurniture................. 1,300
Total assets.......................................................

$ 19,600
800
4,050
1,000
25,000
123,438
24,700
$ 198,588

Liabilities and Owner's Equity


Liabilities
Accounts payable.....................................................
Salaries payable.......................................................
Interest payable........................................................
Unearned rent revenue............................................
Mortgage payable.....................................................
Total liabilities..................................................
Owner's equity
Keath Yhap, Capital..................................................
Total liabilities and owner's equity..................

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

Art Supplies Expense.......................................


Art Supplies...............................................

3,400

31

Insurance Expense...........................................
Prepaid Insurance.....................................

850

31

Amortization Expense......................................
Accumulated Amortization.......................

7,000

31

Interest Expense...............................................
Interest Payable.........................................

150

31

Unearned Advertising Revenue.......................


Advertising Revenue.................................

1,400

31

Salaries Expense..............................................
Salaries Payable........................................

1,300

3-55

1,500
3,400
850
7,000
150
1,400
1,300

PROBLEM 3-11A (Continued)


(b)

YOUNT ADVERTISING AGENCY


Income Statement
For the Year Ended December 31, 2002

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

YOUNT ADVERTISING AGENCY


Statement of Owner's Equity
For the Year Ended December 31, 2002
T. Yount, Capital, January 1...................................................................
$25,500
Add: Net income..................................................................................34,450
59,950
Less: Drawings.....................................................................................12,000
T. Yount, Capital, December 31.............................................................
$47,950

3-56

PROBLEM 3-11A (Continued)


(b) (Continued)
YOUNT ADVERTISING AGENCY
Balance Sheet
December 31, 2002
Assets
Cash......................................................................................
Accounts receivable............................................................
Art supplies..........................................................................
Prepaid insurance................................................................
Printing equipment..............................................................
$60,000
Less: Accumulated amortization
Printing equipment
35,000
Total assets.............................................................

$11,000
21,500
5,000
2,500
25,000
$65,000

Liabilities and Owner's Equity


Liabilities
Notes payable.................................................................
Accounts payable...........................................................
Interest payable..............................................................
Unearned advertising revenue......................................
Salaries payable.............................................................
Total liabilities.........................................................

$ 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

PROBLEM 3-11A (Continued)


(c) $5,000 x ? x 10/12 mos. = $500
$500 interest for 10 months is equivalent to $600 interest for 12
months.
$600 / $5,000 = 12% interest per year
(d) Salaries Expense, $11,300 less Salaries Payable on 12/31/02, $1,300 =
$10,000 payment made for 2002 salaries. Total Payments, $13,500
$10,000 = $3,500 Salaries Payable on 12/31/01
Salaries Payable
12/31/01
Payments 13,500
Expense
12/31/02

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

Office Supplies ..............................................


Office Supplies Expense........................

900

Insurance Expense.........................................
Cash........................................................

3,600

Prepaid Insurance ($3,600 12 x 8).............


Insurance Expense.................................

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

Rental Revenue ($460 2).............................


Unearned Rental Revenue.....................

230

Dec. 31

3-59

460
230

*PROBLEM 3-13A

(a) 1. June 30

Supplies......................................................
Supplies Expense...............................

1,500

2.

30

Interest Expense ($17,000 8% 5/12). . .


Interest Payable.................................

567

3.

30

Prepaid Insurance ($1,800 x 8/12).............


Insurance Expense............................

1,200

4.

30

Consulting Revenue...................................
Unearned Consulting Revenue..........

1,000

5.

30

Accounts Receivable.................................
Graphic Revenue................................

2,000

6.

30

Amortization Expense ($9,000 2)...........


Accumulated Amortization
Equipment........................................

4,500

3-60

1,500
567
1,200
1,000
2,000

4,500

*PROBLEM 3-13A (Continued)


(b)

GLOBAL GRAPHICS COMPANY


Adjusted Trial Balance
June 30, 2003
Debit
Cash..........................................................................
Accounts Receivable ($14,000 + $2,000)................
Supplies....................................................................
Prepaid Insurance....................................................
Equipment.................................................................
Accumulated Amortization......................................
Notes Payable...........................................................
Accounts Payable.....................................................
Interest Payable........................................................
Unearned Consulting Revenue...............................
Jill Batke, Capital.....................................................
Graphic Revenue ($52,100 + $2,000).......................
Consulting Revenue ($5,000 $1,000)....................
Salaries Expense......................................................
Supplies Expense ($2,700 $1,500)........................
Advertising Expense................................................
Rent Expense...........................................................
Utilities Expense......................................................
Amortization Expense..............................................
Insurance Expense ($1,800 $1,200)......................
Interest Expense......................................................

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

*PROBLEM 3-13A (Continued)


(c)

GLOBAL GRAPHICS COMPANY


Income Statement
For the Six Months Ended June 30, 2003

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

GLOBAL GRAPHICS COMPANY


Statement of Owner's Equity
For the Six Months Ended June 30, 2003
Jill Batke, Capital, January 1................................................................ $
0
Add: Investment by owner.................................................................. 25,000
Net income.................................................................................. 16,133
Jill Batke, Capital, June 30.................................................................... $41,133

3-62

*PROBLEM 3-13A (Continued)


(c) (Continued)
GLOBAL GRAPHICS COMPANY
Balance Sheet
June 30, 2003
Assets
Cash......................................................................................
Accounts receivable............................................................
Supplies................................................................................
Prepaid insurance................................................................
Equipment............................................................................
$45,000
Less: Accumulated amortization.......................................
4,500
Total assets.................................................................

$ 9,500
16,000
1,500
1,200
40,500
$68,700

Liabilities and Owner's Equity


Liabilities
Notes payable..............................................................
Accounts payable........................................................
Interest payable...........................................................
Unearned consulting revenue....................................
Total liabilities......................................................

$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)

Record interest on overdue account payable.


Record interest earned on overdue account receivable.
Allocate cost of equipment over its useful life.
Record revenue owed by customers for services provided.
Record fees that have been earned that were previously
received in advance.
Record signing of lease for rental space.
Record property taxes due.
Record expiration of rent at the end of the month.

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

Supplies Expense ($2,800 $500).................


Office Supplies.......................................

2,300

Prepaid Insurance..........................................
Cash........................................................

3,600

Insurance Expense ($3,600 12 x 5).............


Prepaid Insurance..................................

1,500

Cash................................................................
Unearned Service Revenue...................

1,200

Unearned Service Revenue ($400 x 2)..........


Service Revenue.....................................

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

Cash basis earnings.


Accounts receivable arise from sales that have been made,
thus revenue must be recognized for balance outstanding at
the end of the current year.
Accounts receivable collected in current year, for sales made
in previous year must be deducted from earnings.
Prepaid expenses at year end should be set up as an asset
rather than expensed, this increases earnings.
Prepaid expenses at the end of the previous year should be
expensed this year, this decreases earnings.
Accounts payable owing at the end of the current year
should be accrued, thus reducing earnings.
Accounts payable owed at the end of the previous year
should not be deducted from the current years earnings,
thus increasing earnings.
Unearned revenue at the end of the current year should be
accrued, thus reducing earnings.
Unearned revenue at the end of the previous year should not
be deducted from the current years income, thus increasing
earnings.
Amortization expense is equal to the increase in
accumulated amortization from 2001 to 2002 ($22,000 $20,000 = $2,000)
Accrual basis income.

3-66

PROBLEM 3-4B

(a)

1. Cash ................................................................
Dues Receivable....................................

11,000

2. Unearned Ticket Revenue..............................


Ticket Revenue......................................

25,000

3. Cash ................................................................
Unearned Ticket Revenue.....................

35,000

Unearned Ticket Revenue ($35,000- $20,000)


Ticket Revenue......................................

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

Unearned Ticket Revenue


2001 Bal. 25,000
25,000 3.
35,000
15,000
2002 Bal.

Ticket Revenue
2.
25,000
3.
15,000
2002 Bal. 50,000

(b)

Cash received with respect to dues and tickets:

1.
3.
5.

Collection of 2001 dues


Sale of tickets
Collection of 2002 dues

$ 11,000
35,000
133,000
$179,000

3-67

PROBLEM 3-5B
1. (a) Jan. 31 Supplies........................................................
Cash.......................................................
(b) Dec. 31

1,500

Supplies Expense ($300 + $1,500 $500). .


Office Supplies......................................

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

(b) Dec. 31 Amortization Expense.................................


Accumulated Amortization Truck.....

10,000

Dec. 31 Wages Expense ($3,000 x 2/12* days)........


Wages Payable......................................

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

*See errata note.


Note to Instructors: The January 11, 2003 journal entry follows for
information:
Jan. 11

Wages Expense ($3,000 x 10/12 days)........


Wages Payable ($3,000 x 1/12 days)...........
Cash.......................................................

Errata Note: Advise students to see errata sheet if


they have the first printing of the text. In
transaction #5, December 31 falls on a Tuesday,
not Thursday, in 2002. December 28 falls on a
Saturday. No adjusting entry has been recorded
for the period from December 30 through
December 31. Assume a six-day (Monday through
Saturday) work week.

..................

2,500
500
3,000

PROBLEM 3-6B
(a)

Prepaid Insurance before adjustments


A2958 $ 5,800
B4564
9,600
$15,400

(b)
1.

Dec. 31

Insurance Expense...........................
Prepaid Insurance....................

5,300

Prepaid Insurancebalance after adjustment


($15,400 - $5,300 = $10,100)
A2958 $5,800 24 = $242 per month
for 12 months =
$ 2,900
B4564 $9,600 24 = $400 per month
for 18 months =
0 7,200
$10,100
Insurance Expense
A2958 $5,800 24 = $242 per month
for 12 months =
$2,900
B4564 $9,600 24 = $400 per month
for 6 months =
2,400
$5,300

5,300

PROBLEM 3-6B (Continued)


(b) (Continued)
2.

Dec. 31

Unearned Subscription Revenue.....


Rent Subscription Revenue....

Subscription Revenue Earned


October 200 x $50 x 3/12 =
November 300 x $50 x 2/12 =
December 480 x $50 x 1/12 =

7,000
7,000

$2,500
2,500
2,000
$7,000

Unearned Subscription Revenue ($49,000 - $7,000 = $42,000)


October 200 x $50 x 9/12 =
$ 7,500
November 300 x $50 x 10/12 =
12,500
December 480 x $50 x 11/12 =
22,000
$42,000

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)

THE RADICAL EDGE


Income Statement
For the Six Months Ended April 30, 2003

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

Liabilities and Owners Equity


Liabilities
Wages payable................................................

$ 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

Insurance Expense ($3,600 1/2).............


Prepaid Insurance..............................

3.

31

Amortization ExpenseAutomobiles...... 15,000


Accumulated Amortization
Automobiles.....................................

4.

31

Interest Expense........................................
Interest Payable..................................

5,400

5.

31

Unearned Service Revenue.......................


Service Revenue ................................

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

PROBLEM 3-9B (Continued)


(b)
Cash
Date

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

PROBLEM 3-9B (Continued)


(b) (Continued)
Accounts Payable
Date

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

PROBLEM 3-9B (Continued)


(b) (Continued)
Salaries Expense
Date

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

Gas and Oil Expense


Date

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

PROBLEM 3-9B (Continued)


(c)

OROSCO SECURITY SERVICE


Adjusted Trial Balance
December 31, 2002
Debit
Cash..........................................................................
Accounts Receivable...............................................
Prepaid Insurance....................................................
Automobiles.............................................................
...................................................................................
AmortizationAutomobiles....................................
Notes Payable...........................................................
Interest Payable........................................................
Accounts Payable.....................................................
Salaries Payable.......................................................
Unearned Revenue...................................................
C. Orosco, Capital....................................................
Service Revenue.......................................................
Salaries Expense......................................................
Repair Expense........................................................
Gas and Oil Expense................................................
Insurance Expense...................................................
Amortization ExpenseAutomobiles.....................
Interest Expense......................................................

$ 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

Insurance Expense ($1,800 x 1/12)...........


Prepaid Insurance..............................

150

2.

31

Supplies Expense ($1,900 $1,000).........


Supplies..............................................

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

Unearned Rent Revenue............................


Rent Revenue.....................................

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

PROBLEM 3-10B (Continued)


(b)
Cash
Date

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

PROBLEM 3-10B (Continued)


(b) (Continued)
Accumulated AmortizationLodge
Date

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

Unearned Rent Revenue


Date

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

PROBLEM 3-10B (Continued)


(b) (Continued)
Interest Payable
Date

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

Sara Sutton, Capital


Date

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

PROBLEM 3-10B (Continued)


(b) (Continued)
Advertising Expense
Date

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

PROBLEM 3-10B (Continued)


(c)

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

PROBLEM 3-10B (Continued)


(d)

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

PROBLEM 3-10B (Continued)


(d) (Continued)
SUPER MOTEL
Balance Sheet
May 31, 2003
Assets
Cash..................................................................................
Accounts receivable........................................................
Prepaid insurance............................................................
Supplies............................................................................
Land..................................................................................
Cottages...........................................................................$70,000
Less: Accumulated amortizationcottages.................000292
Furniture........................................................................... 16,800
Less: Accumulated amortizationfurniture.................000280
Total assets..............................................................

$ 2,500
800
1,650
1,000
15,000
69,708
0016,520
$107,178

Liabilities and Owner's Equity


Liabilities
Accounts payable.....................................................
Salaries payable.......................................................
Interest payable........................................................
Unearned revenue....................................................
Mortgage payable.....................................................
Total liabilities..................................................
Owner's equity
Sara Sutton, Capital.................................................
Total liabilities and owner's equity..................

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

Unearned Rent Revenue................................


Rent Revenue..........................................

300

Salaries Expense............................................
Salaries Payable.....................................

400

600
600
200
350
50
300
400

PROBLEM 3-11B (Continued)


(b)

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

PROBLEM 3-11B (Continued)


(b) (Continued)
IRABU CO.
Balance Sheet
September 30, 2003
Assets
Cash........................................................................
Accounts receivable...............................................
Prepaid rent............................................................
Supplies..................................................................
Equipment...............................................................
Less: Accum. amortizationequipment..............
Total assets.....................................................

$6,700
1,000
900
1,000
$15,000
350

14,650
$24,250

Liabilities and Owners Equity


Liabilities
Notes payable.................................................
Accounts payable...........................................
Salaries payable..............................................
Interest payable...............................................
Unearned rent revenue...................................
Total liabilities.........................................

$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

Prepaid Insurance ($3,600 12 x 7)..............


Insurance Expense.................................

2,100

Cash................................................................
Service Revenue.....................................

1,200

Service Revenue ............................................


Unearned Service Revenue...................

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

Interest Expense ($18,000 10% 2/12).


Interest Payable.................................

300

3.

31

Prepaid Insurance ($2,100 x 8/12).............


Insurance Expense............................

1,400

4.

31

Consulting Fees Earned............................


Unearned Consulting Fees................

1,600

5.

31

Amortization Expense ($2,200 2)...........


Accumulated Amortization
Equipment........................................

1,100

Utilities Expense........................................
Accounts Payable..............................

200

6.

31

1,800
300
1,400
1,600

1,100
200

*PROBLEM 3-13B (Continued)


(b)

ROYAL GRAPHICS COMPANY


Adjusted Trial Balance
December 31, 2002
Debit
Cash.......................................................................... $ 8,600
Accounts Receivable ..............................................
13,000
Supplies....................................................................
1,800
Prepaid Insurance....................................................
1,400
Equipment.................................................................
48,000
Accumulated Amortization......................................
Notes Payable...........................................................
Accounts Payable ($11,000 + $200).........................
Interest Payable........................................................
Unearned Consulting Fees......................................
Jan Bejar, Capital.....................................................
Graphic Fees Earned...............................................
Consulting Fees Earned ($7,600 $1,600).............
Salaries Expense......................................................
33,000
Supplies Expense ($3,300 $1,800)........................
1,500
Advertising Expense................................................
1,700
Rent Expense...........................................................
2,500
Utilities Expense ($1,900 + $200)............................
2,100
Amortization Expense..............................................
1,100
Insurance Expense ($2,100 $1,400)......................
700
Interest Expense...................................................... 00 00300
$115,700

Credit

$ 1,100
18,000
11,200
300
1,600
22,000
55,500
6,000

00 0000
$115,700

*PROBLEM 3-13B (Continued)


(c)

ROYAL GRAPHICS COMPANY


Income Statement
For the Six Months Ended December 31, 2002

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

ROYAL GRAPHICS COMPANY


Statement of Owner's Equity
For the Six Months Ended December 31, 2002
Jan Bejar, Capital, July 1.......................................................................$
0
Add: Investment by owner.................................................................... 22,000
Net income.................................................................................... 18,600
Jan Bejar, Capital, December 31..........................................................$40,600

*PROBLEM 3-13B (Continued)


(c) (Continued)
ROYAL GRAPHICS COMPANY
Balance Sheet
December 31, 2002
Assets
Cash......................................................................................
Accounts receivable............................................................
Supplies................................................................................
Prepaid insurance................................................................
Equipment............................................................................
$48,000
Less: Accumulated amortization.......................................
001,100
Total assets...........................................................

$ 8,600
13,000
1,800
1,400
46,900
$71,700

Liabilities and Owner's Equity


Liabilities
Notes payable..............................................................
Accounts payable........................................................
Interest payable...........................................................
Unearned consulting fees..........................................
Total liabilities......................................................

$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

Vous aimerez peut-être aussi