Adjusting The Accounts Assignment Classification Table
Adjusting The Accounts Assignment Classification Table
Adjusting The Accounts Assignment Classification Table
9. Describe the nature and purpose of 23 10, 11 11, 12 9, 10, 11, 9, 10, 11,
an adjusted trial balance and *13 *13
prepare.
*10. Identify and prepare adjusting *24 *12, *13 *13 *12, *13 *12, *13
entries for the alternative treatment
of prepayments (Appendix 3A).
*Note: All asterisked Questions, Exercises, and Problems relate to material contained in the Appendix to each
chapter.
3-1
ASSIGNMENT CHARACTERISTICS TABLE
Problem Difficulty Time
Number Description Level Allotted (min.)
9A Prepare adjusting entries, post, and prepare adjusted trial Moderate 50-60
balance.
10A Prepare adjusting entries, post, and prepare adjusted trial Moderate 50-60
balance and financial statements.
*12A Prepare original and adjusting journal entries for Moderate 20-25
prepayments, using alternative treatment.
*13A Prepare adjusting entries, adjusted trial balance and Moderate 55-65
financial statements, using alternative treatment of
prepayments.
9B Prepare adjusting entries, post and prepare adjusted trial Moderate 50-60
balance.
3-2
Problem Difficulty Time
Number Description Level Allotted (min.)
10B Prepare adjusting entries, post, and prepare adjusted trial Moderate 50-60
balance and financial statements.
*12B Prepare original and adjusting journal entries for Moderate 20-25
prepayments, using alternative treatment.
*13B Prepare adjusting entries, adjusted trial balance and Moderate 55-65
financial statements, using alternative treatment of
prepayments.
3-3
BLOOM’S TAXONOMY TABLE
Correlation Chart between Bloom’s Taxonomy, Study Objectives and End-of-Chapter Material
3-4
Study Objectives Knowledge Comprehension Application Analysis Synthesis Evaluation
amortization. Q3-22 BE3-7 P3-11A
BE3-8 E3-6 *P3-13A
BE3-9 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
3-5
ANSWERS TO QUESTIONS
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).
06. The balance in total owner’s equity should not equal the balance in the
cash account. Owner’s equity reflects the net amount the owners have
invested in the company, which comprises total assets–not 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:
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).
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 owner’s equity
understated by $300 (see net income).
*20. Equipment............................................$12,000
Less: Accumulated amortization..... 7,000
Net book value................................... 5,000
3-8
Questions Chapter 3 (Continued)
22. Disagree. An adjusting entry affects only one balance sheet account
and one income statement account.
Assets (Supplies).................................................................. XX
Expenses (Supplies Expense)....................................... XX
3-9
SOLUTIONS TO BRIEF EXERCISES
3-10
BRIEF EXERCISE 3-3
Cash
7/1 10,000
Cash
7/1 10,000
3-11
BRIEF EXERCISE 3-5
Capital assets
Equipment................................................................$25,000
Less: Accumulated amortization........................... 005,000 $20,000
3-12
BRIEF EXERCISE 3-7
(a) (b)
Type of Account Status of Accounts
Adjustment Relationship Before Adjustment
3-13
BRIEF EXERCISE 3-9
(a) (b)
Account Type of Adjustment Related Account
Accounts Receivable Accrued Revenues Service Revenue
Unearned Service
Revenue Unearned Revenues Revenue Earned
KLAR COMPANY
Income Statement
For the Year Ended December 31, 2003
Revenues
Service revenue........................................................ $38,400
Expenses
Salaries expense...................................................... $13,000
Rent expense............................................................ 4,000
Insurance expense................................................... 2,000
Amortization expense.............................................. 001,000
Supplies expense..................................................... 500
Total expenses.................................................. 020,500
Net income....................................................................... $17,900
3-14
BRIEF EXERCISE 3-11
KLAR COMPANY
Statement of Owner's Equity
For the Year Ended December 31, 2003
(a)
(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)
(b)
(c) The ending balances are the same under either alternative.
3-16
SOLUTIONS TO EXERCISES
EXERCISE 3-1
(a) Accrual basis accounting records the events that change an entity’s
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.
(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.
Sincerely,
ACCOUNTING STUDENT
3-17
EXERCISE 3-2
(a)
Cash Accrual
Revenue $22,000 $26,000
Expenses
Operating 13,500 15,000
Insurance 2,500 0000000
Net income $ 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
4. No entry required.
3-18
EXERCISE 3-3 (Continued)
Assets
Security deposit, $5,000
Liabilities
Rent payable, $5,000 (for the month of December)
3-19
EXERCISE 3-4
14 Cash.................................................................. 3,000
Service Revenue...................................... 3,000
20 Cash.................................................................. 700
Unearned Service Revenue..................... 700
3-20
EXERCISE 3-5
Answer Calculation
Purchase date = Aug. 1, 2002 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.
3-21
EXERCISE 3-6
(a) (b)
Type of Accounts
Item Adjustment Before Adjustment
3-22
EXERCISE 3-7
EXERCISE 3-8
3-23
EXERCISE 3-9
3. 31 Amortization Expense....................................... 50
Accumulated Amortization—
Office Equipment.................................... 50
6. 31 Interest Expense................................................ 70
Interest Payable.......................................... 70
3-24
EXERCISE 3-10
3-25
EXERCISE 3-11
31 Supplies........................................................... 500
Supplies Expense.................................... 500
(b)
VIRMANI CO.
Income Statement
For the Month Ended July 31, 2003
Revenues
Service revenue ($5,500 + $900)...................... $6,400
Expenses
Wages expense ($2,300 + $300)...................... $2,600
Supplies expense ($1,200 – $500)................... 700
Utilities expense............................................... 600
Insurance expense........................................... 300
Amortization expense...................................... 0,150
Total expenses.......................................... 04,350
Net income............................................................... $2,050
3-26
EXERCISE 3-12
LIM COMPANY
Income Statement
For the Year Ended August 31, 2003
Revenues
Service revenue............................................................................ $34,600
Rent revenue................................................................................. 011,800
Total revenues....................................................................... 46,400
Expenses
Salaries expense........................................................ $18,100
Rent expense.............................................................. 15,000
Office supplies expense............................................. 1,600
Insurance expense..................................................... 1,500
Amortization expense................................................ 01,200
Total expenses....................................................................... 037,400
Net income............................................................................................ $ 9,000
LIM COMPANY
Statement of Owner's Equity
For the Year Ended August 31, 2003
3-27
EXERCISE 3-12 (Continued)
LIM COMPANY
Balance Sheet
August 31, 2003
Assets
Cash....................................................................................................... $10,400
Accounts receivable............................................................................. 9,400
Office supplies...................................................................................... 700
Prepaid insurance................................................................................. 2,500
Office equipment............................................................... $14,000
Less: Accumulated amortization—office equipment.... 004,800 009,200
Total assets............................................................................ $32,200
Liabilities
Accounts payable......................................................................... $05,800
Salaries payable............................................................................ 1,100
Unearned rent revenue................................................................. 700
Total liabilities....................................................................... 7,600
Owner's equity
E. Lim, Capital............................................................................... 024,600
Total liabilities and owner's equity....................................... $32,200
3-28
*EXERCISE 3-13
15 Cash.................................................................. 5,100
Service Revenue...................................... 5,100
31 Supplies............................................................ 800
Supplies Expense.................................... 800
3-29
*EXERCISE 3-13 (Continued)
(b) (Continued)
Unearned Service
Prepaid Insurance Supplies Revenue
1/31 2,200 1/31 800 1/31 3,600
3-30
SOLUTIONS TO PROBLEMS
PROBLEM 3-1A
3-31
PROBLEM 3-2A
3-32
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,
3-33
PROBLEM 3-3A (Continued)
3-34
PROBLEM 3-4A
(a)
1. Cash.......................................................................... 9,000
Fees Receivable................................................ 9,000
3. Cash.............................................................................. 30,000
Unearned Fees Revenue.................................. 30,000
5. Cash.............................................................................. 106,000
Fees Receivable ($118,000 – $12,000)............. 106,000
3-35
PROBLEM 3-5A
3-36
PROBLEM 3-6A
5 × $4,000 × 2 = $ 40,000
4 × $8,500 × 2 = 68,000
Total rent earned $108,000
Note that the $369,000 balance in Unearned Rent Revenue includes the
security deposits.
3-37
PROBLEM 3-7A
EXOTIC DESIGNS
Income Statement
For the Year Ended December 31, 2003
Revenues
Design revenue ($61,500 + (6) $3,800)............ $65,300
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
EXOTIC DESIGNS
Balance Sheet
December 31, 2003
Assets
Cash.......................................................................... $ 2,520
Prepaid insurance ($1,800 ÷ 2 (4))........................... 900
Rent deposit.............................................................. 600
Accounts receivable (6)........................................... 3,800
Supplies (2)............................................................... 1,800
Equipment................................................................. $18,400
Less: Accumulated amortization—equipment...... 1,840 16,560
Total assets....................................................... $26,180
3-39
PROBLEM 3-8A
3-40
PROBLEM 3-9A
2. 30 Amortization Expense—Office
Equipment............................................... 50
Accumulated Amortization—
Office Equipment............................. 50
3-41
PROBLEM 3-9A (Continued)
(b)
Cash
Date Explanation Ref. Debit Credit Balance
June 30 Balance 3,000
Accounts Receivable
Date Explanation Ref. Debit Credit Balance
June 30 J2 1,200 1,200
Prepaid Insurance
Date Explanation Ref. Debit Credit Balance
June 30 Balance 007,200
30 J2 0,600 006,600
Office Equipment
Date Explanation Ref. Debit Credit Balance
June 30 Balance 001,800
Buses
Date Explanation Ref. Debit Credit Balance
June 30 Balance 140,000
3-42
PROBLEM 3-9A (Continued)
(b) (Continued)
Accumulated Amortization—Buses
Date Explanation Ref. Debit Credit Balance
June 30 J2 2,300 002,300
Notes Payable
Date Explanation Ref. Debit Credit Balance
June 30 Balance 62,000
Accounts Payable
Date Explanation Ref. Debit Credit Balance
June 30 J2 0, 500 0,5500
Interest Payable
Date Explanation Ref. Debit Credit Balance
June 30 J2 0,300 000,300
Salaries Payable
Date Explanation Ref. Debit Credit Balance
June 30 J2 1,200 001,200
Unearned Fees
Date Explanation Ref. Debit Credit Balance
June 30 Balance 15,000
30 J2 6,000 9,000
3-43
PROBLEM 3-9A (Continued)
(b) (Continued)
Fees Earned
Date Explanation Ref. Debit Credit Balance
June 30 Balance 15,900
30 J2 6,000 21,900
30 J2 1,200 23,100
Salaries Expense
Date Explanation Ref. Debit Credit Balance
June 30 Balance 09,000
30 J2 1,200 10,200
Advertising Expense
Date Explanation Ref. Debit Credit Balance
June 30 Balance 00,800
30 J2 500 1,300
3-44
PROBLEM 3-9A (Continued)
(b) (Continued)
Insurance Expense
Date Explanation Ref. Debit Credit Balance
June 30 J2 0,600 0,600
Amortization Expense—Buses
Date Explanation Ref. Debit Credit Balance
June 30 J2 2,300 2,300
Interest Expense
Date Explanation Ref. Debit Credit Balance
June 30 J2 0,300 0,300
3-45
PROBLEM 3-9A (Continued)
Debit Credit
Cash.......................................................................... $ 3,000
Accounts Receivable............................................... 1,200
Prepaid Insurance.................................................... 6,600
Office Equipment..................................................... 1,800
Accumulated Amortization—Office
Equipment.............................................................. $ 50
Buses........................................................................ 140,000
Accumulated Amortization—Buses........................ 2,300
Notes Payable........................................................... 62,000
Accounts Payable.................................................... 500
Interest Payable........................................................ 300
Salaries Payable....................................................... 1,200
Unearned Fees......................................................... 9,000
Eldon Kaplan, Capital.............................................. 70,000
Fees Earned.............................................................. 23,100
Salaries Expense...................................................... 10,200
Advertising Expense................................................ 1,300
Gas and Oil Expense................................................ 1,100
Insurance Expense................................................... 600
Amortization Expense—Office Equipment............. 50
Amortization Expense—Buses............................... 2,300
Interest Expense...................................................... 300 0000000
$ 168,450 $168,450
3-46
PROBLEM 3-10A
3. 31 Amortization Expense—Cottages
($6,250 × 1/4) ......................................... 1,562
Accum. Amort.—Cottages................. 1,562
31 Amortization Expense—Furniture
($5,200 × 1/4) ......................................... 1,300
Accum. Amort.—Furniture................. 1,300
3-47
PROBLEM 3-10A (Continued)
(b)
Cash
Date Explanation Ref. Debit Credit Balance
Aug. 31 Balance 19,600
Accounts Receivable
Date Explanation Ref. Debit Credit Balance
Aug. 31 J1 800 00,800
Prepaid Insurance
Date Explanation Ref. Debit Credit Balance
Aug. 31 Balance 005,400
31 J1 0,1,350 004,050
Supplies
Date Explanation Ref. Debit Credit Balance
Aug. 31 Balance 003,300
31 J1 2,300 001,000
Land
Date Explanation Ref. Debit Credit Balance
Aug. 31 Balance 025,000
Cottages
Date Explanation Ref. Debit Credit Balance
Aug. 31 Balance 125,000
3-48
PROBLEM 3-10A (Continued)
(b) (Continued)
Accumulated Amortization—Cottages
Date Explanation Ref. Debit Credit Balance
Aug. 31 J1 1,562 001,562
Furniture
Date Explanation Ref. Debit Credit Balance
Aug. 31 Balance 026,000
Accumulated Amortization—Furniture
Date Explanation Ref. Debit Credit Balance
Aug. 31 J1 1,300 000,1,300
Accounts Payable
Date Explanation Ref. Debit Credit Balance
Aug. 31 Balance 006,500
Salaries Payable
Date Explanation Ref. Debit Credit Balance
Aug. 31 J1 400 000,400
Interest Payable
Date Explanation Ref. Debit Credit Balance
Aug. 31 J1 0,533 000,533
3-49
PROBLEM 3-10A (Continued)
(b) (Continued)
Mortgage Payable
Date Explanation Ref. Debit Credit Balance
Aug. 31 Balance 080,000
Rent Revenue
Date Explanation Ref. Debit Credit Balance
Aug. 31 Balance 80,000
31 J1 5,000 85,000
31 J1 0,800 85,800
Salaries Expense
Date Explanation Ref. Debit Credit Balance
Aug. 31 Balance 51,000
31 J1 400 51,400
Utilities Expense
Date Explanation Ref. Debit Credit Balance
Aug. 31 Balance 09,400
3-50
PROBLEM 3-10A (Continued)
(b) (Continued)
Repair Expense
Date Explanation Ref. Debit Credit Balance
Aug. 31 Balance 03,600
Insurance Expense
Date Explanation Ref. Debit Credit Balance
Aug. 31 J1 1,350 00,11,350
Supplies Expense
Date Explanation Ref. Debit Credit Balance
Aug. 31 J1 2,300 2,300
Amortization Expense—Cottages
Date Explanation Ref. Debit Credit Balance
Aug. 31 J1 1,562 1,562
Amortization Expense—Furniture
Date Explanation Ref. Debit Credit Balance
Aug. 31 J1 0,11,300 0,1,300
Interest Expense
Date Explanation Ref. Debit Credit Balance
Aug. 31 J1 0,533 0,533
3-51
PROBLEM 3-10A (Continued)
(c)
HIGHLAND COVE RESORT
Adjusted Trial Balance
August 31, 2003
Debit Credit
Cash..................................................................................
$ 19,600
Accounts Receivable....................................................... 800
Prepaid Insurance............................................................ 4,050
Supplies............................................................................ 1,000
Land.................................................................................. 25,000
Cottages...........................................................................125,000
Accumulated Amortization—Cottages........................... $ 1,562
Furniture........................................................................... 26,000
Accumulated Amortization—Furniture.......................... 1,300
Accounts Payable............................................................ 6,500
Unearned Rent Revenue.................................................. 1,800
Salaries Payable.............................................................. 400
Interest Payable............................................................... 533
Mortgage Payable............................................................ 80,000
Keath Yhap, Capital......................................................... 100,000
Keath Yhap, Drawings..................................................... 5,000
Rent Revenue................................................................... 85,800
Salaries Expense............................................................. 51,400
Utilities Expense.............................................................. 9,400
Repair Expense................................................................ 3,600
Insurance Expense.......................................................... 1,350
Supplies Expense............................................................ 2,300
Amortization Expense—Cottages................................... 1,562
Amortization Expense—Furniture.................................. 1,300
Interest Expense.............................................................. 000 0533 0000 000
$277,895 $277,895
3-52
PROBLEM 3-10A (Continued)
Revenues
Rent revenue.............................................................. $ 85,800
Expenses
Salaries expense....................................................... $ 51,400
Utilities expense........................................................ 9,400
Repair expense.......................................................... 3,600
Supplies expense...................................................... 2,300
Amortization expense—cottages............................. 1,562
Insurance expense.................................................... 1,350
Interest expense........................................................ 533
Amortization expense—furniture............................. 1,300
Total expenses................................................... 71,445
Net income....................................................................... $ 14,355
3-53
PROBLEM 3-10A (Continued)
(d) (Continued)
Assets
Cash.................................................................................. $ 19,600
Accounts receivable........................................................ 800
Prepaid insurance............................................................ 4,050
Supplies............................................................................ 1,000
Land.................................................................................. 25,000
Cottages...........................................................................
$125,000
Less: Accumulated amortization—cottages................. 1,562 123,438
Furniture...........................................................................26,000
Less: Accumulated amortization—furniture................. 1,300 24,700
Total assets...................................................... $ 198,588
Liabilities
Accounts payable..................................................... $ 6,500
Salaries payable....................................................... 400
Interest payable........................................................ 533
Unearned rent revenue............................................ 1,800
Mortgage payable..................................................... 80,000
Total liabilities.................................................. 89,233
Owner's equity
Keath Yhap, Capital.................................................. 109,355
Total liabilities and owner's equity................. $198,588
3-54
PROBLEM 3-11A
3-55
PROBLEM 3-11A (Continued)
Revenues
Advertising revenue...................................................... $61,500
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....................................................... 27,050
Net income........................................................................... $34,450
3-56
PROBLEM 3-11A (Continued)
(b) (Continued)
Assets
Cash...................................................................................... $11,000
Accounts receivable............................................................ 21,500
Art supplies.......................................................................... 5,000
Prepaid insurance................................................................ 2,500
Printing equipment.............................................................. $60,000
Less: Accumulated amortization
—Printing equipment 35,000 25,000
Total assets............................................................. $65,000
Liabilities
Notes payable................................................................. $ 5,000
Accounts payable........................................................... 5,000
Interest payable.............................................................. 150
Unearned advertising revenue...................................... 5,600
Salaries payable............................................................. 1,300
Total liabilities......................................................... 17,050
Owner's equity
T. Yount, Capital............................................................... 47,950
Total liabilities and owner's equity..................... $65,000
3-57
PROBLEM 3-11A (Continued)
Salaries Payable
12/31/01 3,500
Payments 13,500 Expense 11,300
12/31/02 1,300
3-58
*PROBLEM 3-12A
3-59
*PROBLEM 3-13A
3-60
*PROBLEM 3-13A (Continued)
Debit Credit
Cash.......................................................................... $ 9,500
Accounts Receivable ($14,000 + $2,000)................ 16,000
Supplies.................................................................... 1,500
Prepaid Insurance.................................................... 1,200
Equipment................................................................. 45,000
Accumulated Amortization...................................... $ 4,500
Notes Payable........................................................... 17,000
Accounts Payable.................................................... 9,000
Interest Payable........................................................ 567
Unearned Consulting Revenue............................... 1,000
Jill Batke, Capital..................................................... 25,000
Graphic Revenue ($52,100 + $2,000)....................... 54,100
Consulting Revenue ($5,000 – $1,000).................... 4,000
Salaries Expense...................................................... 30,000
Supplies Expense ($2,700 – $1,500)........................ 1,200
Advertising Expense................................................ 1,900
Rent Expense........................................................... 1,500
Utilities Expense...................................................... 1,700
Amortization Expense.............................................. 4,500
Insurance Expense ($1,800 – $1,200)...................... 600
Interest Expense...................................................... 567
$ 115,167 $ 115,167
3-61
*PROBLEM 3-13A (Continued)
Revenues
Graphic revenue........................................................... $54,100
Consulting revenue...................................................... 4,000
Total revenues....................................................... 58,100
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...................................................... 41,967
Net income........................................................................... $16,133
3-62
*PROBLEM 3-13A (Continued)
(c) (Continued)
Assets
Cash...................................................................................... $ 9,500
Accounts receivable............................................................ 16,000
Supplies................................................................................ 1,500
Prepaid insurance................................................................ 1,200
Equipment............................................................................
$45,000
Less: Accumulated amortization....................................... 4,500 40,500
Total assets................................................................. $68,700
Liabilities
Notes payable.............................................................. $17,000
Accounts payable....................................................... 9,000
Interest payable........................................................... 567
Unearned consulting revenue.................................... 1,000
Total liabilities..................................................... 27,567
Owner's equity
Jill Batke, Capital........................................................ 41,133
Total liabilities and owner's equity.................... $68,700
3-63
PROBLEM 3-1B
3-64
PROBLEM 3-2B
3-65
PROBLEM 3-3B
3-66
PROBLEM 3-4B
(a)
3-67
PROBLEM 3-5B
Note to Instructors: The January 11, 2003 journal entry follows for
information:
A2958 – $ 5,800
B4564 – 9,600
$15,400
(b)
1. Dec. 31 Insurance Expense........................... 5,300
Prepaid Insurance.................... 5,300
(b) (Continued)
Revenues
Repair services ($32,150 + $650)..................... $32,800
Expenses
Wages expense ($2,600 + $120)...................... $2,720
Rent expense ($1,225 - $175)........................... 1,050
Advertising expense........................................ 375
Amortization expense ($9,200 ÷ (i) 8 x 6/12 ). 575
Utilities expense............................................... 970
Total expenses.......................................... 5,690
Net income............................................................... $27,110
(b)
THE RADICAL EDGE
Balance Sheet
April 30, 2003
Assets
Cash......................................................................... $37,780
Rent deposit............................................................ 175
Accounts receivable .............................................. 650
Equipment............................................................... $9,200
Less: Accumulated amortization—equip............. 575 8,625
Total assets...................................................... $47,230
Liabilities
Wages payable............................................... $ 120
Owner’s equity
Charron, Capital ($20,000 + $27,110)............ 47,110
Total liabilities and owner’s equity........ $47,230
PROBLEM 3-8B
(b)
Cash
Date Explanation Ref. Debit Credit Balance
Dec. 31 Balance 12,400
Accounts Receivable
Date Explanation Ref. Debit Credit Balance
Dec. 31 Balance 3,200
31 J2 2,500 5,700
Prepaid Insurance
Date Explanation Ref. Debit Credit Balance
Dec. 31 Balance 003,600
31 J2 0,1,800 001,800
Automobiles
Date Explanation Ref. Debit Credit Balance
Dec. 31 Balance 0058,000
Accumulated Amortization—Automobiles
Date Explanation Ref. Debit Credit Balance
Dec. 31 J2 0,015,000 0015,000
Notes Payable
Date Explanation Ref. Debit Credit Balance
Dec. 31 Balance 45,000
PROBLEM 3-9B (Continued)
(b) (Continued)
Accounts Payable
Date Explanation Ref. Debit Credit Balance
Dec. 31 J2 0, 650 0,5650
Interest Payable
Date Explanation Ref. Debit Credit Balance
Dec. 31 J2 0,5,400 000,5,400
Salaries Payable
Date Explanation Ref. Debit Credit Balance
Dec. 31 J2 1,500 001,500
Unearned Revenue
Date Explanation Ref. Debit Credit Balance
Dec. 31 Balance 2,500
31 J2 1,000 1,500
C. Orosco, Capital
Date Explanation Ref. Debit Credit Balance
Dec. 31 Balance 18,000
Service Revenue
Date Explanation Ref. Debit Credit Balance
Dec. 31 Balance 84,000
31 J2 2,500 86,500
31 J2 1,000 87,500
PROBLEM 3-9B (Continued)
(b) (Continued)
Salaries Expense
Date Explanation Ref. Debit Credit Balance
Dec. 31 Balance 057,000
31 J2 1,500 58,500
Repair Expense
Date Explanation Ref. Debit Credit Balance
Dec. 31 Balance 00,6,000
31 J2 650 6,650
Insurance Expense
Date Explanation Ref. Debit Credit Balance
Dec. 31 J2 0,1,800 0,11,800
Amortization Expense—Automobiles
Date Explanation Ref. Debit Credit Balance
Dec. 31 J2 0,015,000 0,15,000
Interest Expense
Date Explanation Ref. Debit Credit Balance
Dec. 31 J2 05,400 05,400
PROBLEM 3-9B (Continued)
Debit Credit
Cash.......................................................................... $ 12,400
Accounts Receivable............................................... 5,700
Prepaid Insurance.................................................... 1,800
Automobiles............................................................. 58,000
................................................................................... $ 15,000
Amortization—Automobiles.................................... 45,000
Notes Payable........................................................... 5,400
Interest Payable........................................................ 650
Accounts Payable.................................................... 1,500
Salaries Payable....................................................... 1,500
Unearned Revenue................................................... 18,000
C. Orosco, Capital.................................................... 87,500
Service Revenue...................................................... 58,500
Salaries Expense...................................................... 6,650
Repair Expense........................................................ 9,300
Gas and Oil Expense................................................ 1,800
Insurance Expense................................................... 15,000
Amortization Expense—Automobiles..................... 0005,400 0000000
Interest Expense...................................................... $174,550 $174,550
PROBLEM 3-10B
3. 31 Amortization Expense—Lodge
($3,500 × 1/12) ....................................... 292
Accum. Amort.—Lodge...................... 292
31 Amortization Expense—Furniture
($3,360 × 1/12)....................................... 280
Accum. Amort.—Furniture................. 280
(b)
Cash
Date Explanation Ref. Debit Credit Balance
May 31 Balance 2,500
Accounts Receivable
Date Explanation Ref. Debit Credit Balance
May 31 J1 800 00,800
Prepaid Insurance
Date Explanation Ref. Debit Credit Balance
May 31 Balance 001,800
31 J1 0, 150 001,650
Supplies
Date Explanation Ref. Debit Credit Balance
May 31 Balance 001,900
31 J1 900 001,000
Land
Date Explanation Ref. Debit Credit Balance
May 31 Balance 015,000
Lodge
Date Explanation Ref. Debit Credit Balance
May 31 Balance 70,000
PROBLEM 3-10B (Continued)
(b) (Continued)
Accumulated Amortization—Lodge
Date Explanation Ref. Debit Credit Balance
May 31 J1 292 292
Furniture
Date Explanation Ref. Debit Credit Balance
May 31 Balance 016,800
Accumulated Amortization—Furniture
Date Explanation Ref. Debit Credit Balance
May 31 J1 280 000,280
Accounts Payable
Date Explanation Ref. Debit Credit Balance
May 31 Balance 004,700
Salaries Payable
Date Explanation Ref. Debit Credit Balance
May 31 J1 300 000,300
PROBLEM 3-10B (Continued)
(b) (Continued)
Interest Payable
Date Explanation Ref. Debit Credit Balance
May 31 J1 0,233 0,233
Mortgage Payable
Date Explanation Ref. Debit Credit Balance
May 31 Balance 035,000
Rent Revenue
Date Explanation Ref. Debit Credit Balance
May 31 Balance 9,200
31 J1 1,500 10,700
31 J1 0,800 11,500
Salaries Expense
Date Explanation Ref. Debit Credit Balance
May 31 Balance 3,000
31 J1 300 3,300
Utilities Expense
Date Explanation Ref. Debit Credit Balance
May 31 Balance 01,000
PROBLEM 3-10B (Continued)
(b) (Continued)
Advertising Expense
Date Explanation Ref. Debit Credit Balance
May 31 Balance 0 500
Insurance Expense
Date Explanation Ref. Debit Credit Balance
May 31 J1 150 150
Supplies Expense
Date Explanation Ref. Debit Credit Balance
May 31 J1 900 900
Amortization Expense—Lodge
Date Explanation Ref. Debit Credit Balance
May 31 J1 292 292
Amortization Expense—Furniture
Date Explanation Ref. Debit Credit Balance
May 31 J1 0,280 0280
Interest Expense
Date Explanation Ref. Debit Credit Balance
May 31 J1 0,233 0233
PROBLEM 3-10B (Continued)
(c)
SUPER MOTEL
Adjusted Trial Balance
May 31, 2003
Debit Credit
Cash..................................................................................
$ 2,500
Accounts Receivable....................................................... 800
Prepaid Insurance............................................................ 1,650
Supplies............................................................................ 1,000
Land.................................................................................. 15,000
Lodge................................................................................ 70,000
Accumulated Amortization—Lodge............................... $ 292
Furniture........................................................................... 16,800
Accumulated Amortization—Furniture.......................... 280
Accounts Payable............................................................ 4,700
Unearned Rent Revenue.................................................. 2,100
Salaries Payable.............................................................. 300
Interest Payable............................................................... 233
Mortgage Payable............................................................ 35,000
Sara Sutton, Capital......................................................... 60,000
Rent Revenue................................................................... 11,500
Salaries Expense............................................................. 3,300
Utilities Expense.............................................................. 1,000
Advertising Expense....................................................... 500
Insurance Expense.......................................................... 150
Supplies Expense............................................................ 900
Amortization Expense—Lodge....................................... 292
Amortization Expense—Furniture.................................. 280
Interest Expense.............................................................. 00 00233 0000 000
$114,405 $114,405
PROBLEM 3-10B (Continued)
Revenues
Rent revenue........................................................... $11,500
Expenses
Salaries expense.....................................................$3,300
Utilities expense...................................................... 1,000
Advertising expense............................................... 500
Supplies expense.................................................... 900
Amortization expense—lodge................................ 292
Insurance expense.................................................. 150
Interest expense...................................................... 233
Amortization expense—furniture........................... 280
Total expenses................................................ 6,655
Net income....................................................................... $ 4,845
SUPER MOTEL
Statement of Owner's Equity
For the Month Ended May 31, 2003
(d) (Continued)
SUPER MOTEL
Balance Sheet
May 31, 2003
Assets
Cash.................................................................................. $ 2,500
Accounts receivable........................................................ 800
Prepaid insurance............................................................ 1,650
Supplies............................................................................ 1,000
Land.................................................................................. 15,000
Cottages...........................................................................$70,000
Less: Accumulated amortization—cottages.................000292 69,708
Furniture........................................................................... 16,800
Less: Accumulated amortization—furniture.................000280 0016,520
Total assets............................................................. $107,178
Liabilities
Accounts payable..................................................... $ 4,700
Salaries payable....................................................... 300
Interest payable........................................................ 233
Unearned revenue.................................................... 2,100
Mortgage payable..................................................... 0035,000
Total liabilities.................................................. 42,333
Owner's equity
Sara Sutton, Capital................................................. 0064,845
Total liabilities and owner's equity................. $107,178
PROBLEM 3-11B
Revenues
Commission revenue....................................... $14,600
Rent revenue.................................................... 700
Total revenues.......................................... 15,300
Expenses
Salaries expense.............................................. $9,400
Rent expense.................................................... 1,500
Utilities expense............................................... 510
Amortization expense...................................... 350
Supplies expense............................................. 200
Interest expense............................................... 50
Total expenses.......................................... 12,010
Net income........................................................ $ 3,290
IRABU CO.
Statement of Owner’s Equity
For the Quarter Ended September 30, 2003
(b) (Continued)
IRABU CO.
Balance Sheet
September 30, 2003
Assets
Cash........................................................................ $ 6,700
Accounts receivable............................................... 1,000
Prepaid rent............................................................ 900
Supplies.................................................................. 1,000
Equipment............................................................... $15,000
Less: Accum. amortization—equipment............. 350 14,650
Total assets..................................................... $24,250
Liabilities
Notes payable................................................. $ 5,000
Accounts payable........................................... 1,510
Salaries payable.............................................. 400
Interest payable.............................................. 50
Unearned rent revenue................................... 600
Total liabilities......................................... 7,560
Owner’s equity
Yosuke Irabu, Capital..................................... 16,690
Total liabilities and owners’ equity........ $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
Debit Credit
Cash.......................................................................... $ 8,600
Accounts Receivable .............................................. 13,000
Supplies.................................................................... 1,800
Prepaid Insurance.................................................... 1,400
Equipment................................................................. 48,000
Accumulated Amortization...................................... $ 1,100
Notes Payable........................................................... 18,000
Accounts Payable ($11,000 + $200)........................ 11,200
Interest Payable........................................................ 300
Unearned Consulting Fees...................................... 1,600
Jan Bejar, Capital..................................................... 22,000
Graphic Fees Earned............................................... 55,500
Consulting Fees Earned ($7,600 – $1,600)............. 6,000
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 00 0000
$115,700 $115,700
*PROBLEM 3-13B (Continued)
Revenues
Graphic fees earned................................................... $55,500
Consulting fees earned.............................................. 6,000
Total revenues.................................................... 61,500
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.................................................... 42,900
Net income........................................................................... $18,600
(c) (Continued)
Assets
Cash...................................................................................... $ 8,600
Accounts receivable............................................................ 13,000
Supplies................................................................................ 1,800
Prepaid insurance................................................................ 1,400
Equipment............................................................................
$48,000
Less: Accumulated amortization....................................... 001,100 46,900
Total assets........................................................... $71,700
Liabilities
Notes payable.............................................................. $18,000
Accounts payable....................................................... 11,200
Interest payable........................................................... 300
Unearned consulting fees.......................................... 1,600
Total liabilities..................................................... 31,100
Owner's equity
Jan Bejar, Capital........................................................ 40,600
Total liabilities and owner's equity.................... $71,700
CUMULATIVE COVERAGE: CHAPTERS 2 TO 3
(b)
Revenues
Service revenue............................................................ $4,700
Expenses
Salaries expense...........................................................
$2,400
Supplies expense......................................................... 500
Rent expense................................................................ 500
Amortization expense................................................... 300
Total expenses.............................................................. 3,700
Net income.......................................................................... $1,000
(g) (Continued)
Assets
Cash...................................................................................... $ 1,230
Accounts receivable............................................................ 3,320
Supplies................................................................................ 2,000
Store equipment..................................................................
$18,000
Less: Accumulated amortization—store
equipment............................................................................
1,800 16,200
Total assets................................................................. $22,750
Liabilities
Accounts payable............................................................ $01,900
Salaries payable.............................................................. 500
Unearned service revenue.............................................. 00 0750
Total liabilities............................................................. 3,150
Owner's equity
R. Pitre, Capital................................................................ 019,600
Total liabilities and owner's equity................................ $22,750
BYP 3-1 FINANCIAL REPORTING PROBLEM
(a) The title The Second Cup used for its income statement is
“Consolidated Statement of Operations and Deficit.”
(b) The types of revenues reported include Franchise Revenue, Sales from
Corporate Stores, and Product Sales.
(c) For competitive reasons, The Second Cup does not want to disclose
details of its operating costs and expenses. Most of the items shown on
its income statement are minimum required disclosures (many of which
are related to non-typical events rather than regular operations).
(d) Prepayments: Prepaid Expenses and Sundry Assets are reported on the
balance sheet ($419,000). In adjusting this account the other side of the
entry would be an expense account, for example insurance expense.
Deferred Financing Charges are also reported ($125,000). The other
account involved in adjustments to this account would likely be interest
expense.
COTT CORPORATION
(d) 1. Cott may have made this change from capitalizing to expensing
these cost because of uncertainty relating to the future benefit of
the costs.
[The company states, in its 1999 Annual report, that “this change in
accounting policy reflected the maturing of the company’s
operations in the industry and its relationships with customers.”]
2. (in millions)
(a) RV WORLD
Income Statement
For the Quarter Ended March 31, 2003
Revenues
Rental fees ($95,000 – $30,000)............................................ $65,000
Expenses
Wages expense [$29,800 + ($400 × 2)]................ $30,600
Advertising expense ($5,200 + $110).................. 5,310
Supplies expense ($5,200 – $1,300).................... 3,900
Repair expense ($4,000 + $260)........................... 4,260
Insurance expense ($7,200 × 3/12)...................... 1,800
Utilities expense ($900 + $180)............................ 1,080
Amortization expense.......................................... 800
Interest expense ($12,000 × 8% × 3/12)............... 00,240
Total expenses............................................................... 047,990
Net income..................................................................................... $17,010
Memorandum
Upon reviewing the accounts of your company at the end of the year, I
discovered that adjusting entries were not made.
Adjusting entries are made at the end of the accounting period to ensure
that the revenue recognition and matching principles required under
generally accepted accounting principles are followed. The use of adjusting
entries makes it possible to report on the balance sheet the appropriate
assets, liabilities, and owner's equity at the statement date, and to report on
the income statement the proper revenue, expense, and net income (or loss)
for the year.
Adjusting entries are needed because the trial balance may not contain an
up-to-date and complete record of transactions and events, for the following
reasons:
I will be happy to answer any questions you may have on adjusting entries.
BYP 3-7 ETHICS CASE
(c) Carole can accrue revenues and defer expenses through the
preparation of adjusting entries and be ethical so long as the entries
reflect economic reality. Intentionally misrepresenting the company’s
financial condition and its results of operations is unethical (it is also
illegal).