Académique Documents
Professionnel Documents
Culture Documents
(a)
1,125
2,150
360
360
375
800
3,800
375
1,080
800
1,200
3-19
Greco Resort
Adjusted Trial Balance
August 31, 2014
Debit
Cash .........................................................................
Accounts Receivable ..............................................
Prepaid Insurance ($4,500 $1,125) ......................
Supplies ($2,600 $2,150) ......................................
Land..........................................................................
Buildings ..................................................................
Accumulated DepreciationBuildings ..................
Equipment ................................................................
Accumulated DepreciationEquipment................
Accounts Payable....................................................
Unearned Rent Revenue ($4,600 $3,800) ............
Salaries and Wages Payable ..................................
Interest Payable .......................................................
Mortgage Payable ....................................................
Common Stock ........................................................
Retained Earnings ...................................................
Dividends .................................................................
Rent Revenue ($76,200 + $3,800 + $800)................
Salaries and Wages Expense ($44,800 + $375) .....
Utilities Expenses ....................................................
Maintenance and Repair Expense ..........................
Insurance Expense ..................................................
Supplies Expense ....................................................
Depreciation ExpenseBuildings .........................
Depreciation ExpenseEquipment .......................
Interest Expense ......................................................
3-20
Credit
$ 19,600
800
3,375
450
20,000
120,000
$
1,080
16,000
360
4,500
800
375
1,200
60,000
91,000
9,000
5,000
80,800
45,175
9,200
3,600
1,125
2,150
1,080
360
1,200
$249,115
$249,115
Revenues
Service revenue ...................................................
Expenses
Salaries and wages expense...............................
Rent expense .......................................................
Depreciation expense ..........................................
Interest expense ..................................................
Net Income ......................................................................
(b)
$11,590
$6,840
2,260
145
83
9,328
$ 2,262
Assets
Current Assets
Cash ................................................................
Accounts receivable ......................................
Prepaid rent ....................................................
Total current assets..................................
Property, plant, and equipment
Equipment.......................................................
Accumulated depreciation
equipment .....................................................
Total assets ...................................................................
$11,310
2,262
13,572
3,000
$10,572
$19,472
6,920
2,280
28,672
$18,050
(4,895)
13,155
$41,827
3-21
$ 5,472
83
5,700
11,255
$20,000
10,572*
30,572
$41,827
Revenues
Service revenue .....................................................
Expenses
Salaries and wages expense .................................
Depreciation expense ............................................
Rent expense..........................................................
Supplies expense ...................................................
Insurance expense .................................................
Interest expense.....................................................
Total expenses ................................................
Net income ........................................................................
$61,500
$11,300
7,000
4,000
3,400
850
500
27,050
$34,450
$ 3,500
34,450
$37,950
Assets
Cash ...................................................................................
Accounts receivable .........................................................
Supplies .............................................................................
Prepaid insurance .............................................................
Equipment..........................................................................
Less: Accumulated depreciation equipment ....................
Total assets..............................................................
$11,000
21,500
5,000
2,500
$60,000
35,000
25,000
$65,000
$ 5,000
5,000
150
5,600
1,300
$17,050
$10,000
37,950
47,950
$65,000
(b) (1) Based on interest payable at December 31, 2014, interest is $25 per
month or 0.5% of the note payable. 0.5% X 12 = 6% interest per year.
(2) Salaries and Wages Expense, $11,300 less Salaries and Wages
Payable 12/31/14, $1,300 = $10,000. Total payments, $17,500
$10,000 = $7,500 Salaries and Wages Payable 12/31/13.
3-23
$800,000
$24,000
15,000
800,000
Income Summary...................................................
Sales Returns and Allowances .....................
Sales Discounts .............................................
39,000
39,000
$761,000
800,000
24,000
15,000
350,000
Income Summary...................................................
Cost of Goods Sold ........................................
Delivery Expense ...........................................
Insurance Expense ........................................
Rent Expense .................................................
Salaries and Wages Expense ........................
308,000
Income Summary...................................................
Retained Earnings ..........................................
21,000
13,000
8,000
329,000
208,000
7,000
12,000
20,000
61,000
21,000
3-24
(d) $100,000
(e) $57,000