Chapter 3, Problem 3PA

Analyzing the Effects of Transactions Using T-Accounts, Preparing an Unadjusted Trial Balance, and Determining Net Income and Net Profit Margin

Spicewood Stables, Inc., was established in Dripping Springs, Texas, on April 1. The company provides stables, care for animals, and grounds for riding and showing horses. You have been hired as the new assistant controller. The following transactions for April are provided for your review.

1. a. Received contributions from investors and issued $200,000 of common stock on April 1.
2. b. Acquired a barn for $142,000. On April 2, the company paid half the amount in cash and signed a three-year note payable for the balance.
3. c. Provided $16,000 in animal care services for customers on April 3, all on credit.
4. d. Rented stables to customers who cared for their own animals; received cash of $13,000 on April 4 for rent earned this month.
5. e. On April 5, received $1,500 cash from a customer to board her horse in May, June, and July (record as Deferred Revenue).
6. f. Purchased and received hay and feed supplies on account on April 6 for $3,000.
7. g. Paid $1,700 on accounts payable on April 7 for previous purchases.
8. h. Received $1,000 from customers on April 8 on accounts receivable.
9. i. On April 9, prepaid a two-year insurance policy for $3,600 for coverage starting in May.
10. j. On April 28, paid $800 in cash for water and utilities used this month.
11. k. Paid $14,000 in wages on April 29 for work done this month.
12. l. Received an electric utility bill on April 30 for $1,200 for usage in April; the bill will be paid next month.

Required:

1. 1. Record the effects of transactions (a) through (l) using journal entries.
2. 2. If you are completing this requirement manually, set up appropriate T-accounts. All accounts begin with zero balances. Summarize the journal entries from requirement 1 in the T-accounts, referencing each transaction in the accounts with the transaction number. Show the unadjusted ending balances in the T-accounts. If you are using the general ledger tool in Connect, your answers to requirement 1 will have been posted automatically to general ledger accounts that are similar in appearance to Exhibit 2.9.
3. 3. Prepare an unadjusted trial balance as of April 30. If you are using the general ledger tool in Connect, this requirement is completed automatically using your previous answers.
4. 4. Refer to the revenues and expenses shown on the unadjusted trial balance. Based on this information, calculate preliminary net income and determine whether the net profit margin is better or worse than the 30.0 percent earned by a close competitor.

To determine

Prepare journal entries for each transaction.

Explanation of Solution

Journal entry: Journal entry is a set of economic events which can be measured in monetary terms. These are recorded chronologically and systematically.

Accounting Equation:

The accounting equation implies the relationship between the assets, liabilities, and the stockholders equity. The balance of both the assets and the liabilities, stockholders equity must be equally balanced. The accounting equation is as follows;

$\text{Assets = Liabilities + Stockholders Equity}$

1. a. Journalize the issuance of common stock.

Date	Account Title and Explanation	Debit ($)	Credit ($)
April, 1	Cash (A+)	200,000
	Common stock (SE+)		200,000
	(To record the issuance of common stock)

Table (1)

• Cash is an asset account. Thus, an increase in cash increases the value of asset account. Hence, debit cash account by $200,000.
• Common stock is a component of stockholder equity account. Thus, an increase in common stock increases the value of stockholders equity account. Hence, common stock account is being credited to increase its balance by $200,000.

1. b. Journalize the purchase of building partly on cash and partly on account by signing a note.

Date	Account Title and Explanation	Debit ($)	Credit ($)
April, 2	Buildings (A+)	142,000
	Notes payable (L+)		71,000
	Cash (A–)		71,000
	(To record the purchase of building partly for cash and partly by signing a note )

Table (2)

• A building is an asset account. Thus, an increase in buildings account increases the value of asset account. Hence, debit buildings account by $142,000.
• Notes payable is a liability account. Thus, an increase in notes payable increases the value of liability account. Hence, notes payable account is being credited to increase its balance by $71,000.
• Cash is an asset account. Thus, a decrease in cash decreases the value of asset account. Hence, credit cash account by $71,000.

1. c. Journalize the service provided on account.

Date	Account Title and Explanation	Debit ($)	Credit ($)
April, 3	Accounts receivable (A+)	16,000
	Service revenue (R+, SE+)		16,000
	(To record the service provided on account)

    Table (3)

• Accounts receivable is an asset account. Thus, an increase in accounts receivable increases the value of asset account. Hence, debit accounts receivable account by $16,000.
• Service revenue is a stockholder’s equity account. Thus, an increase in service revenue increases the value of stockholder’s equity account. Hence, service revenue account is being credited to increase its balance by $16,000.

1. d. Journalize the rent earned.

Date	Account Title and Explanation	Debit ($)	Credit ($)
April, 4	Cash (A+)	13,000
	Rent revenue (R+, SE+)		13,000
	(To record the receipt of rent)

    Table (4)

• Cash is an asset account. Thus, an increase in cash increases the value of asset account. Hence, debit cash account by $13,000.
• Rent revenue is a stockholder’s equity account. Thus, an increase in rent revenue increases the value of stockholder’s equity account. Hence, rent revenue account is being credited to increase its balance by $13,000.

1. e. Journalize the cash received from customer for the service yet to provide.

Date	Account Title and Explanation	Debit ($)	Credit ($)
April, 5	Cash (A+)	1,500
	Deferred revenue (L+)		1,500
	(To record the receipt of cash for the service yet to provide )

    Table (5)

• Cash is an asset account. Thus, an increase in cash increases the value of asset account. Hence, debit cash account by $1,500.
• Deferred revenue is a liability account. Thus, an increase in deferred revenue increases the value of liability account. Hence, deferred revenue account is being credited to increase its balance by $1,500.

1. f. Journalize the purchase of supplies on account.

Date	Account Title and Explanation	Debit ($)	Credit ($)
April, 6	Supplies (A+)	3,000
	Accounts payable (L+)		3,000
	(To record the purchase of supplies on account)

Table (6)

• A supply is an asset account. Thus, an increase in supplies increases the value of asset account. Hence, debit supplies account by $3,000.
• Accounts payable is a liability account. Thus, an increase in accounts payable increases the value of liability account. Hence, accounts payable account is being credited to increase its balance by $3,000.

1. g. Journalize the amount paid for the purchase made already.

Date	Account Title and Explanation	Debit ($)	Credit ($)
April, 7	Accounts payable (L–)	1,700
	Cash (A–)		1,700
	(To record the payment of cash for the purchases made already)

Table (7)

• Accounts payable is a liability account. Thus, an increase in accounts payable increases the value of liability account. Hence, accounts payable account is being credited to increase its balance by $1,700.
• Cash is an asset account. Thus, a decrease in cash decreases the value of asset account. Hence, credit cash account by $1,700.

1. h. Journalize the amount received from customer.

Date	Account Title and Explanation	Debit ($)	Credit ($)
April, 8	Cash (A+)	1,000
	Accounts receivable (A–)		1,000
	(To record the cash receipt for the service performed on account )

Table (8)

• Cash is an asset account. Thus, an increase in cash increases the value of asset account. Hence, debit cash account by $1,000.
• Accounts receivable is an asset account. Thus, a decrease in accounts receivable decreases the value of asset account. Hence, credit accounts receivable account by $1,000.

1. i. Journalize the prepaid insurance.

Date	Account Title and Explanation	Debit ($)	Credit ($)
April, 9	Prepaid insurance (A+)	3,600
	Cash (A–)		3,600
	(To record the prepaid insurance)

Table (9)

• Prepaid insurance is an asset account. Thus, an increase in prepaid insurance increases the value of asset account. Hence, debit prepaid insurance account by $3,600.
• Cash is an asset account. Thus, a decrease in cash decreases the value of asset account. Hence, credit cash account by $3,600.

1. j. Journalize the utilities expense.

Date	Account Title and Explanation	Debit ($)	Credit ($)
April, 28	Utilities expenses (E+, SE-)	800
	Cash (A-)		800
	(To record the utilities expenses )

    Table (10)

• Utilities expense is an expense account which comes under retained earnings in stockholder’s equity. Thus, an increase in utilities expense account decreases the value of stockholder’s equity account. Hence, utilities expenses account is being debited to increase its balance by $800.
• Cash is an asset account. Thus, a decrease in cash account decreases the value of asset account. Hence, cash account is being credited to decrease its balance by $800.

1. k. Journalize the payment made for the wages.

Date	Account Title and Explanation	Debit ($)	Credit ($)
April, 29	Salaries and Wages Expense (E+, SE–)	14,000
	Cash (A-)		14,000
	(To record the payment made for the repair charges)

    Table (11)

• Salaries and wages expense is an expense account which comes under retained earnings in stockholder’s equity. Thus, an increase in salaries and wages expense account decreases the value of stockholder’s equity account. Hence, salaries and wages expense account is being debited to increase its balance by $14,000.
• Cash is an asset account. Thus, a decrease in cash account decreases the value of asset account. Hence, cash account is being credited to decrease its balance by $14,000.

1. l. Journalize the bill received for utility expenses incurred, and it will be paid later.

Date	Account Title and Explanation	Debit ($)	Credit ($)
April, 30	Utilities expenses (E+, SE-)	1,200
	Accounts payable (L+)		1,200
	(To record the receipt of bill for the utilities expenses incurred)

Table (12)

• Utilities expense is an expense account which comes under retained earnings in stockholder’s equity. Thus, an increase in utilities expense account decreases the value of stockholder’s equity account. Hence, utilities expenses account is being debited to increase its balance by $1,200.
• Accounts payable is a liability account. Thus, an increase in accounts payable increases the value of liability account. Hence, accounts payable account is being credited to increase its balance by $1,200.

To determine

Summarize the journal entries from requirement 1 in the T-accounts and show the unadjusted ending balances in T-accounts.

Explanation of Solution

T-account:

An account is referred to as a T-account, because the alignment of the components of the account resembles the capital letter ‘T’. An account consists of the three main components which are as follows:

• The title of the account
• The left or debit side
• The right or credit side

The posting of the journal entries to the T accounts are as follows:

Cash (A)
Beginning Balance	$0	b.	$71,000
a.	$200,000	g.	$1,700
e.	$13,000	i.	$3,600
e.	$1,500	j.	$800
h.	$1,000	k.	$14,000
Total	$215,500	Total	$91,100
Ending Balance	$124,400

Supplies (A)
Beginning Balance	$0
f.	3,000
Ending Balance	$3,000

Accounts Receivable (A)
Beginning Balance		$0
c.		16,000		h.		$1,000
Ending Balance		$15,000
Prepaid insurance (A)
Beginning Balance		$0
i.		$3,600
Ending Balance		$3,600
Buildings (A)
Beginning Balance		$0
b.		$142,000
Ending Balance		$142,000
Utilities expense (E)
Beginning Balance	$0
i.	800
j.	$1,200
Ending Balance	$2,000

Salaries and Wages expense (E)
Beginning Balance	$0
k.	$14,000
Ending Balance	$14,000

Accounts Payable (L)
		Beginning Balance	$0
g.	$1,700	f.	$3,000
		l.	$1,200
		Ending Balance	$2,500
Common Stock (SE)
		Beginning Balance	$0
		a.	$200,000
		Ending Balance	$200,000
Deferred revenue (L)
		Beginning Balance	$0
		e.	$1,500
		Ending Balance	$1,500
Notes payable (L)
		Beginning Balance	$0
		b.	$71,000
		Ending Balance	$71,000

Rent revenue (R)
		Beginning Balance	$0
		d.	$13,000
		Ending Balance	$13,000

Service Revenue (R)
		Beginning Balance	$
		c.	$16,000
		Ending Balance	$16,000

To determine

Prepare the unadjusted trial balance at the end of April, 30.

Explanation of Solution

Unadjusted trial balance:

Unadjusted trial balance is that statement which contains complete list of accounts with their unadjusted balances. This statement is prepared at the end of every financial period.

The unadjusted Trial balance of Incorporation S at the end of April is prepared as follows:

Incorporation S
Unadjusted Trial Balance
At April 30
Particulars	Debit	Credit
Cash	$124,400
Accounts Receivable	15,000
Supplies	3,000
Prepaid Insurance	3,600
Buildings	142,000
Accounts Payable		$2,500
Deferred Revenue		1,500
Notes Payable		71,000
Common Stock		200,000
Service Revenue		16,000
Rent Revenue		13,000
Utilities Expense	2,000
Salaries and Wages Expense	14,000
Total	$304,000	$304,000

Table (13)

Conclusion

The debit column and credit column of the unadjusted trial balance are agreed, both having balance of $304,000.

To determine

Calculate the preliminary net income and net profit margin and describe whether the net profit is better or worse than the competitor.

Explanation of Solution

Net income: Net income is the excess amount of revenue which arises after deducting all the expenses of a company. In simple terms, it is the difference between total revenue and total expenses of the company.

Compute the preliminary net income of the company as follows:

Particulars	Amount ($)	Amount ($)
Revenues:
Service Revenue	$16,000
Rent Revenue	13,000
Total Revenues		29,000
Less: Expenses:
Utilities Expense	2,000
Salaries and Wages Expense	14,000
Total Expenses		16,000
Net Income		$13,000

Table (14)

Compute the net profit margin of the Company:

$\begin{array}{c}\text{Profit margin ratio}=\frac{\text{Net}\text{income}}{\text{Revenues}}\times 100\\ =\frac{\$13,000}{\$29,000}\times 100\\ =44.8\%\end{array}$

Conclusion

Incorporation S is performing better than its competitor with a net profit margin of 44.8%.