1.
To prepare: The
1.
Explanation of Solution
Journal:
Journal is the method of recording monetary business transactions in chronological order. It records the debit and credit aspects of each transaction to abide by the double-entry system.
Prepare the journal entries for the transactions that occurred from January 1 to January 31:
Date |
Account Title and Explanation | Debit ($) | Credit ($) | |
January 1 |
Prepaid insurance (A+) |
5,700 |
||
Cash (A-) | 5,700 | |||
(To record the cash paid for the insurance expense) | ||||
January 2 |
Prepaid rent |
4,200 |
||
Cash (A-) | 4,200 | |||
(To record the payment of prepaid rent) | ||||
January 3 |
Cash (A+) |
30,000 |
||
Notes payable (L+) | 30,000 | |||
(To record the note payable) | ||||
January 4 |
Equipment (A+) |
24,000 |
||
Cash (A–) | 24,000 | |||
(To record the purchase of an equipment) | ||||
January 5 |
Cash (A+) |
6,000 |
||
Common stock (SE+) | 6,000 | |||
(To record the cash invested in common stock) | ||||
January 6 |
Supplies (A+) |
1,000 |
||
Accounts payable (L+) | 1,000 | |||
(To record the additional purchase of supplies) | ||||
January 7 |
Cash (A+) |
600 |
||
600 | ||||
(To record the accounts receivable) | ||||
January 8 |
Accounts payable (L-) |
400 |
||
Cash (A-) | 40 | |||
(To record the accounts payable) | ||||
January 9 |
Accounts receivable (A+) |
10,400 |
||
Service revenue (R+) (SE+) | 10,400 | |||
(To record the service provided to the customer on account) | ||||
January 10 |
Cash (A+) |
7,600 |
||
Service revenue (R+) (SE+) | 7,600 | |||
(To record the cash received for the service performed) | ||||
January 16 |
Salaries and wages expense (E+) (SE-) |
2,200 |
||
Cash (A-) | 2,200 | |||
(To record the payment of salaries and wages) | ||||
January 20 |
Cash (A+) |
3,500 |
||
Unearned revenue (L+) | 3,500 | |||
(To record the unearned revenue) | ||||
January 25 |
Cash (A+) |
4,500 |
||
Accounts receivable (A-) | 4,500 | |||
(To record the collection of cash from customer for service provided before) |
Table (1)
2.
To prepare: the T-Accounts using the beginning balances that are given in the January 1
2.
Explanation of Solution
T-account:
T-account refers to an individual account, where the increases or decreases in the value of specific asset, liability,
This account is referred to as the 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
Prepare the T-Accounts:
Unadjusted
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.
Prepare the unadjusted trial balance:
Incorporation FD | ||
Unadjusted trial balance | ||
As on 31st January | ||
Account titles | Debit ($) | Credit ($) |
Cash | 26,600 | |
Accounts receivable | 6,100 | |
Supplies | 1,400 | |
Prepaid insurance | 5,700 | |
Prepaid rent | 4,200 | |
Equipment | 24,000 | |
0 | ||
Accounts payable | 1,100 | |
Unearned revenue | 3,500 | |
Notes payable | 30,000 | |
Salaries and wages payable | 0 | |
Interest payable | 0 | |
Commonstock | 17,000 | |
600 | ||
Service revenue | 18,000 | |
Salaries and wages expense | 2,200 | |
Supplies expense | 0 | |
Depreciation expense | 0 | |
Interest expense | 0 | |
Total | 70,200 | 70,200 |
Table (2)
The debit column and credit column of the unadjusted trial balance are agreed, both having balance of $70,200.
3.
To record: The adjusting journal entries that are needed at 31st January.
3.
Explanation of Solution
Adjusting entries are those entries which are made at the end of the accounting period, to record the revenues in the period of which they have been earned and to record the expenses in the period of which have been incurred, as well as to update all the balances of assets and liabilities accounts on the balance sheet, and to ascertain accurate amount of net income (loss) on the income statement to maintain the records according to the accrual basis principle.
Record the adjusting journal entries:
Date |
Account Title and Explanation | Debit ($) | Credit ($) | |
January 31 |
a. |
Utilities Expense (E+, SE-) |
1,200 |
|
Accounts payable (L+) | 1,200 | |||
(To record the adjusting entry for utilities expense)) | ||||
January 31 |
b. |
Supplies expense (E+) (SE-) |
1,150 |
|
Supplies (A-) | 1,150 | |||
(To record the adjusting entry for supplies expense) | ||||
January 31 |
c. |
Unearned revenue (L-) |
2,100 |
|
Service revenue (R+) (SE+) | 2,100 | |||
(To record the adjusting entry for unearned revenue) | ||||
January 31 |
d. |
Interest expense (E+) (SE-) |
150 |
|
Interest payable (L+) | 150 | |||
(To record the adjusting entry for interest expense) | ||||
January 31 |
e. |
Depreciation Expense (E+) (SE-) |
500 |
|
Accumulated depreciation- Equipment (xA+) (A-) |
500 |
|||
(To record the adjusting entry for accumulated depreciation) | ||||
January 31 |
f. |
Salaries and wages expense (E+) (SE-) |
2,200 |
|
Salaries and wages payable (L+) | 2,200 | |||
(To record the adjusting entry for salaries and wages expense) | ||||
January 31 |
g. |
Insurance expense (E+) (SE-) |
475 |
|
Prepaid insurance (A-) | 475 | |||
(To record the adjusting entry for insurance expense) | ||||
January 31 |
g. |
Rent expense (E+) (SE-) |
350 |
|
Prepaid rent (A-) | 350 | |||
(To record the adjusting entry for insurance expense) |
Table (3)
Working note:
Calculate the amount of supplies expense:
Calculate the amount of unearned revenue:
Calculate the amount of interest expense:
Calculate the amount of depreciation expense:
Calculate the amount of Insurance expense:
Calculate the amount of rent expense:
4.
To prepare: The T-Account from the requirement 3 for the adjusting journal entries.
4.
Explanation of Solution
T-account:
T-account refers to an individual account, where the increases or decreases in the value of specific asset, liability, stockholders’ equity, revenue, and expenditure items are recorded.
This account is referred to as the 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
Prepare the T-Accounts:
Adjusted trial balance:
Adjusted trial balance is that statement which contains complete list of accounts with their adjusted balances, after all relevant adjustments have been made. This statement is prepared at the end of every financial period.
Prepare the adjusted trial balance:
Incorporation FD | ||
Adjusted trial balance | ||
As on 31st January | ||
Account titles | Debit ($) | Credit ($) |
Cash | 26,600 | |
Accounts receivable | 6,100 | |
Supplies | 250 | |
Prepaid insurance | 3,850 | |
Prepaid rent | 5,225 | |
Equipment | 24,000 | |
Accumulated depreciation | 500 | |
Accounts payable | 2,300 | |
Unearned revenue | 1,400 | |
Notes payable | 2,200 | |
Salaries and wages payable | 150 | |
Interest payable | 30,000 | |
Commonstock | 17,000 | |
Retained earnings | 600 | |
Service revenue | 20,100 | |
Salaries and wages expense | 4,400 | |
Utilities expense | 1,200 | |
Supplies expense | 1,150 | |
Depreciation expense | 500 | |
Insurance expense | 475 | |
Rent expense | 350 | |
Interest expense | 150 | |
Total | 74,250 | 74,250 |
Table (4)
The debit column and credit column of the adjusted trial balance are agreed, both having balance of $74,250.
5.
To prepare: The income statement for the month ended 31st January.
5.
Explanation of Solution
Income statement:
The financial statement which reports revenues and expenses from business operations and the result of those operations as net income or net loss for a particular time period is referred to as income statement.
Prepare the income statement:
Incorporation FD | ||
Income statement | ||
For the month end 31st January | ||
Particulars | Amount( $) | Amount ($) |
Revenue | ||
Service revenue | 20,100 | |
Total revenue(A) | 20,100 | |
Expense | ||
Salaries and wages | 4,400 | |
Utilities | 1,200 | |
Supplies | 1,150 | |
Depreciation | 500 | |
Insurance | 475 | |
Rent | 350 | |
Interest expense | 150 | |
Total expense (B) | 8,225 | |
Net income
|
11,875 |
Table (5)
Thus the income statement of Incorporation FD is prepared and it shows the net income of $11,875.
Statement of retained earnings:
This is an equity statement which shows the changes in the stockholders’ equity over a period of time.
Prepare the statement of retained earnings:
Incorporation FD | ||
Statement of Retained earnings | ||
For the month end 31st January | ||
Particulars | Amount( $) | Amount ($) |
Retained earnings, beginning | 600 | |
Add: Net income | 11,875 | |
Less:Dividends | 0 | |
Retained earnings, end | 12,475 |
Table (6)
Hence, the statement of retained earnings is prepared and the ending retained earnings are $12,475.
Classified balance sheet:
This is the financial statement of a company which shows the grouping of similar assets and liabilities under subheadings.
Prepare the classified balance sheet:
Incorporation FD | ||
Classified balance sheet | ||
As on 31st January | ||
Particulars | Amount($) | Amount($) |
current asset: | ||
Cash | 26,600 | |
Accounts receivable | 6,100 | |
Supplies | 250 | |
Prepaid rent | 3,850 | |
Prepaid insurance | 5,225 | |
Total current assets | 42,025 | |
Non-current assets | ||
Equipment | 24,000 | |
Accumulated depreciation-equipment net | 500 | |
Total non-current asset | 24,500 | |
Total assets | 65,525 | |
Liabilities and stock holders' equity: | ||
Current liabilities: | ||
Accounts payable | 2,300 | |
Unearned revenue | 1,400 | |
Salaries and wages payable | 2,200 | |
Interest payable | 150 | |
Total current liabilities | 6,050 | |
Non-current liabilities: | ||
Notes payable | 30,000 | |
Total non-current liabilities | 30,000 | |
Total liabilities | 36,050 | |
Stock holders' equity | 17,000 | |
Retained earnings | 12,475 | |
Total stockholders' equity | 29,475 | |
Total liabilities and stock holders' equity | 65,525 |
Table (7)
Hence, the classified balance sheet is prepared and the total assets and total liabilities and stockholders’ equity is $65,525.
Want to see more full solutions like this?
Chapter 4 Solutions
Fundamentals Of Financial Accounting
- The following transactions were completed by The Wild Trout Gallery during the current fiscal year ended December 31: Jan. 19 Reinstated the account of Arlene Gurley, which had been written off in the preceding year as uncollectible. Journalized the receipt of $1,565 cash in full payment of Arlene’s account. Apr. 3 Wrote off the $8,970 balance owed by Premier GS Co., which is bankrupt. July 16 Received 40% of the $16,100 balance owed by Hayden Co., a bankrupt business, and wrote off the remainder as uncollectible. Nov. 23 Reinstated the account of Harry Carr, which had been written off two years earlier as uncollectible. Recorded the receipt of $2,550 cash in full payment. Dec. 31 Wrote off the following accounts as uncollectible (one entry): Cavey Co., $6,745; Fogle Co., $2,005; Lake Furniture, $5,150; Melinda Shryer, $1,455. 31 Based on an analysis of the $793,500 of accounts receivable, it was estimated that $34,500 will be uncollectible. Journalized the adjusting…arrow_forwardYates Company's records provide the following information concerning certain account balances and changes in these account balances during the current year. Accounts Receivable: Jan. 1, balance $41,000, Dec. 31, balance $55,000, uncollectible accounts written off during the year, $6,000; accounts receivable collected during the year, $159,000. Compute Sales revenue for the year.arrow_forwardThe following transactions were completed by The Wild Trout Gallery during the current fiscal year ended December 31: Jan. 19 Reinstated the account of Arlene Gurley, which had been written off in the preceding year as uncollectible. Journalized the receipt of $2,185 cash in full payment of Arlene’s account. Apr. 3 Wrote off the $12,520 balance owed by Premier GS Co., which is bankrupt. July 16 Received 45% of the $22,500 balance owed by Hayden Co., a bankrupt business, and wrote off the remainder as uncollectible. Nov. 23 Reinstated the account of Harry Carr, which had been written off two years earlier as uncollectible. Recorded the receipt of $3,560 cash in full payment. Dec. 31 Wrote off the following accounts as uncollectible (one entry): Cavey Co., $9,415; Fogle Co., $2,795; Lake Furniture, $7,190; Melinda Shryer, $2,030. 31 Based on an analysis of the $1,108,600 of accounts receivable, it was estimated that $48,200 will be uncollectible. Journalized the adjusting…arrow_forward
- The accounting records and bank statement of Orison Supply Store provide the following information at the end of April. The closing 'Cash' account balance was $28,560, and the bank statement shows a closing balance of $32,000. On reviewing the bank statement it is found an account customer has deposited $2,000 into the bank account for a March sale and the monthly insurance premium of $4,500 was automatically charged to the account. Interest of $5,10 was paid by the bank and a bank fee of $50 was charged to the account. A payment of $1,500 to a supplier has been recorded twice in the accounts. After the ,calculation of the "ending reconciled cash balance", what is the balance of the 'cash' account?arrow_forwardThe following transactions were completed by The Wild Trout Gallery during the current fiscal year ended December 31:Jan. 19. Reinstated the account of Arlene Gurley, which had been written off in the preceding year as uncollectible. Journalized the receipt of $2,660 cash in full payment of Arlene’s account.Apr. 3. Wrote off the $12,750 balance owed by Premier GS Co., which is bankrupt.July 16. Received 25% of the $22,000 balance owed by Hayden Co., a bankrupt business, and wrote off the remainder as uncollectible.Nov. 23. Reinstated the account of Harry Carr, which had been written off two years earlier as uncollectible. Recorded the receipt of $4,000 cash in full payment.Dec. 31. Wrote off the following accounts as uncollectible (one entry): Cavey Co., $3,300; Fogle Co., $8,100; Lake Furniture, $11,400; Melinda Shryer, $1,200.31. Based on an analysis of the $2,350,000 of accounts receivable, it was estimated that $60,000 will be uncollectible. Journalized the adjusting entry.…arrow_forwardClapton Guitar Company entered into the following transactions during the year. [The transactions were properly recorded in permanent (balance sheet) accounts unless otherwise indicated.] Date Transaction Jan. 25 Purchased $480 of office supplies. Feb. 1 Rented a warehouse from Hendrix Company, paying 1 year’s rent of $3,600 in advance. Recorded the $3,600 payment as rent expense. Mar. 1 Borrowed $10,000 from the bank, signing a 1-year note at an annual interest rate of 12%. The bank insisted on collecting the interest in advance, so it withheld the interest amount from the funds disbursed to Clapton. The company recorded the transaction as a debit to Cash, $8,800, a debit to Interest Expense, $1,200, and a credit to Notes Payable, $10,000. May 1 Purchased office equipment for $15,000, paying $3,000 down and signing a 2-year, 12% (annual rate) note payable for the balance. The office equipment is expected to have a useful life of 10 years and a residual value of $1,500. Straight-line…arrow_forward
- prepare these entries for Sarah's plant services. prepare general journal entries for the needed balance dy adjustments for the year ending 30/6/21: A stocktake of the inventory on hand was completed on 30/6/21. The value of the stocktake was $17,000. The inventory asset account as at 30/6/21 before adjustments was $18,000 The allowance for Doubtful debts should be 5% of the balance of Accounts Receivable. The accounts receivable balance at 30/6/21 is $76,120 and the balance of the Allowance for Doubtful Debts was $3,450arrow_forwardPlease prepare accurately the trial balance for this problem!arrow_forwardJack Hammer Company completed the following transactions. The annual accounting period ends December 31. April 30 Received $672,000 from Commerce Bank after signing a 12-month, 9.00 percent, promissory note. June 6 Purchased merchandise on account at a cost of $81,000. (Assume a perpetual inventory system.) July 15 Paid for the June 6 purchase. August 31 Signed a contract to provide security service to a small apartment complex starting in September, and collected six months' fees in advance, amounting to $27,000. December 31 Determined salary and wages of $46,000 were earned but not yet paid as of December 31 (ignore payroll taxes). December 31 Adjusted the accounts at year-end, relating to interest. December 31 Adjusted the accounts at year-end, relating to security service. Required: 1. For each listed transaction and related adjusting entry, indicate the accounts, amounts, and effects on the accounting equation. 2. For each item, indicate whether the debt-to-assets ratio is…arrow_forward
- The following are transactions recorded by Lock and Key Corporation during the current year. Ordinary operating maintenance on equipment was recorded as follows: Equipment: 2,500 Accounts Payable: 2,500 Lock and Key Corporation received an advance on a custom order for merchandise that will be shipped during the next accounting year. Cash: 8,000 Sales Revenue: 8,000 Lock and Key Corporation is holding inventory on consignment for Rubber Ltd. Lock and Key will only pay Rubber when a sale is made to a customer. Lock and Key made the following entry when it received the inventory: Inventory: 15,000 Accounts Payable: 15,000 On the last day of the accounting period, a 12-month insurance policy was purchased. The insurance coverage is for the next accounting year. Insurance Expense: 4,000 Cash: 4,000 Required: For each transaction 1) Determine which component of the conceptual framework (qualitative characteristic and/or principle) was violated,…arrow_forwardVigeland Company completed the following transactions during Year 1. Vigeland’s fiscal year ends on December 31. January 15 Purchased and paid for merchandise. The invoice amount was $15,200; assume a perpetual inventory system. April 1 Borrowed $774,000 from Summit Bank for general use; signed a 10-month, 9% annual interest-bearing note for the money. June 14 Received a $24,000 customer deposit for services to be performed in the future. July 15 Performed $3,450 of the services paid for on June 14. December 12 Received electric bill for $26,160. Vigeland plans to pay the bill in early January. December 31 Determined wages of $15,000 were earned but not yet paid on December 31 (disregard payroll taxes). Required: Prepare journal entries for each of these transactions. Prepare the adjusting entries required on December 31.arrow_forwardABC Township purchases $15,000 of supplies on account toward the end of the year. A year-end audit reveals that $4,000 of the inventories remain unused. Prepare the journal entry for the purchase of the inventories and the year-end adjusting entry, assuming that the purchases method is used.arrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education