Chapter 3
Chapter 3
Chapter 3
Chapter 3
Adjusting Accounts and Preparing Financial Statements
EXERCISES
Explanations:
*
Accrual asset balance equals months left in the policy x $500 per month (monthly
cost is computed as $18,000 / 36 months).
Months Left Balance
12/31/2013... 26 $13,000
12/31/2014... 14 7,000
12/31/2015... 2 1,000
12/31/2016... 0 0
**
Accrual insurance expense equals months covered in the year x $500 per month.
Months Covered Expense
2013 10 $ 5,000
2014 12 6,000
2015 12 6,000
2016 2 1,000
$18,000
3-129
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 03 - Adjusting Accounts and Preparing Financial Statements
1. E 4. D
2. C 5. A
3. F 6. B
a. Adjusting entry:
2015
Dec. 31 Wages Expense 1,250
Wages Payable 1,250
To record accrued wages for one day.
(5 workers x $250)
b. Payday entry:
2016
Jan. 4 Wages Expense 3,750
Wages Payable 1,250
Cash 5,000
To record accrued and current wages.
Wages expense = 5 workers x 3 days x $250
Cash = 5 workers x 4 days x $250
3-130
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 03 - Adjusting Accounts and Preparing Financial Statements
Proof:
(a) (b) (c) (d)
Supplies available – prior year-end $ 400 $1,200 $ 1,260 $2,288
Supplies purchased in current year 2,800 6,500 8,490 3,000
Total supplies available 3,200 7,700 9,750 5,288
Supplies available – current year-end (650) (6,500) (1,350) (700)
Supplies expense for current year $2,550 $1,200 $ 8,400 $4,588
3-131
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 03 - Adjusting Accounts and Preparing Financial Statements
a.
Apr. 30 Legal Fees Expense............................................ 3,500
Legal Fees Payable..................................... 3,500
To record accrued legal fees.
b.
Apr. 30 Interest Expense................................................. 3,000
Interest Payable........................................... 3,000
To record accrued interest expense
($9,000 monthly interest x 10/30).
c.
Apr. 30 Salaries Expense................................................. 4,000
Salaries Payable.......................................... 4,000
To record accrued salaries ($10,000 x 2/5 week).
3-132
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 03 - Adjusting Accounts and Preparing Financial Statements
Notes:
Prepaid Insurance* Office Supplies**
Bal. Bal. 6,000 Beg. Bal. 700
Purch. 3,480
? Used ? Used
End. Bal. 1,100 End. Bal. 300
3-133
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 03 - Adjusting Accounts and Preparing Financial Statements
Notes:
3-134
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 03 - Adjusting Accounts and Preparing Financial Statements
31 Utilities Expense...................................................... 90
Utilities Payable............................................... 90
To record incurred and unpaid utility costs.
3-135
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 03 - Adjusting Accounts and Preparing Financial Statements
adidas AG
Balance Sheet
December 31, 2013
(Euros in millions)
Assets
Noncurrent assets
Intangible assets.................................................... € 148
Tangible and other assets..................................... 304
Other noncurrent assets...................................... 3,476
Total noncurrent assets........................................ 3,928
Current assets
Other current assets.............................................. 73
Inventories.............................................................. 29
Receivables and other assets............................... 1,928
Cash and cash equivalents................................... 736
Total current assets............................................... 2,766
Total assets.............................................................. € 6,694
Equity
Total equity............................................................... € 2,489
Liabilities
Total noncurrent liabilities...................................... 3,411
Total current liabilities............................................. 794
Total liabilities.......................................................... 4,205
Total equity and liabilities....................................... € 6,694
3-136
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 03 - Adjusting Accounts and Preparing Financial Statements
PROBLEM SET A
Problem 3-1A (10 minutes)
1. E 5. C 9. D
2. I 6. H 10. A
3. B 7. E 11. D
4. G 8. F 12. G
Part 1
Adjustment (a)
Dec. 31 Office Supplies Expense................................ 14,846
Office Supplies......................................... 14,846
To record cost of supplies used
($4,000 + $13,400 - $2,554).
Adjustment (b)
31 Insurance Expense.......................................... 7,120
Prepaid Insurance.................................... 7,120
To record annual insurance coverage cost.
Months Active
Policy Cost per Month in 2015 2015 Cost
A $600 ($14,400/24 mo.) 3 $ 1,800
B 360 ($12,960/36 mo.) 12 4,320
C 200 ($ 2,400 /12 mo.) 5 1,000
Total $ 7,120
Adjustment (c)
31 Salaries Expense............................................. 3,920
Salaries Payable...................................... 3,920
To record accrued but unpaid wages
(2 days x $1,960).
3-137
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 03 - Adjusting Accounts and Preparing Financial Statements
Adjustment (d)
Dec. 31 Depreciation Expense—Building................... 30,500
Accumulated Depreciation—Building. . . 30,500
To record annual depreciation expense
[($960,000 -$45,000) / 30 years = $30,500]
Adjustment (e)
31 Rent Receivable............................................ 3,000
Rent Earned........................................... 3,000
To record earned but unpaid Dec. rent.
Adjustment (f)
Part 2
3-138
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 03 - Adjusting Accounts and Preparing Financial Statements
Cash Equipment
Unadj. Bal. 34,000 Unadj. Bal. 80,000
Accumulated Depreciation—
Accounts Receivable Equipment
Unadj. Bal. 0 Unadj. Bal. 15,000
(f) 7,500 (c) 13,200
Adj. Bal. 7,500 Adj. Bal. 28,200
3-139
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 03 - Adjusting Accounts and Preparing Financial Statements
Depreciation Expense—
Professional Library Advertising Expense
Unadj. Bal. 0 Bal. 6,000
(d) 7,200
Adj. Bal. 7,200
Depreciation Expense—
Equipment Utilities Expense
Unadj. Bal. 0 Bal. 6,400
(c) 13,200
Adj. Bal. 13,200
Salaries Expense
Unadj. Bal. 50,000
(g) 400
Adj. Bal. 50,400
Insurance Expense
Unadj. Bal. 0
(a) 2,400
Adj. Bal. 2,400
3-140
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 03 - Adjusting Accounts and Preparing Financial Statements
3-141
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 03 - Adjusting Accounts and Preparing Financial Statements
3-142
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 03 - Adjusting Accounts and Preparing Financial Statements
Revenues
Tuition fees earned............................................ $131,400
Training fees earned.......................................... 45,000
Total revenues.................................................... $176,400
Expenses
Depreciation expense—Professional library... 7,200
Depreciation expense—Equipment.................. 13,200
Salaries expense................................................ 50,400
Insurance expense............................................. 2,400
Rent expense...................................................... 36,000
Teaching supplies expense............................... 5,200
Advertising expense.......................................... 6,000
Utilities expense................................................. 6,400
Total expenses................................................... 126,800
Net income............................................................ $ 49,600
3-143
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 03 - Adjusting Accounts and Preparing Financial Statements
Assets
Cash................................................................................. $ 34,000
Accounts receivable...................................................... 7,500
Teaching supplies.......................................................... 2,800
Prepaid insurance.......................................................... 9,600
Professional library........................................................ $35,000
Accumulated depreciation—Professional library....... (17,200) 17,800
Equipment....................................................................... 80,000
Accumulated depreciation—Equipment...................... (28,200) 51,800
Total assets..................................................................... $123,500
Liabilities
Accounts payable........................................................... $ 26,000
Salaries payable............................................................. 400
Unearned training fees.................................................. 7,500
Total liabilities................................................................ 33,900
Equity
T. Wells, Capital.............................................................. 89,600
Total liabilities and equity............................................. $123,500
3-144
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 03 - Adjusting Accounts and Preparing Financial Statements
Adjustment description
(a) Earned but uncollected revenues.
(b) Cost of office supplies used.
(c) Cost of expired insurance coverage.
(d) Depreciation expense on office equipment.
(e) Incurred but unpaid advertising expense.
(f) Incurred but unpaid interest expense.
(g) Incurred but unpaid salaries expense.
(h) Earned revenues previously received in advance.
3-145
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 03 - Adjusting Accounts and Preparing Financial Statements
Part 2
JKL COMPANY
Income Statement
For Year Ended July 31, 2015
Revenues
Consulting fees earned ................................ $134,240
Expenses
Depreciation expense—Office equipment. . $ 6,000
Salaries expense .......................................... 74,000
Interest expense ........................................... 2,200
Insurance expense ....................................... 5,580
Rent expense ................................................ 14,500
Office supplies expense .............................. 14,000
Advertising expense .................................... 13,000
Total expenses.............................................. 129,280
Net income....................................................... $ 4,960
JKL COMPANY
Statement of Owner’s Equity
For Year Ended July 31, 2015
3-146
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 03 - Adjusting Accounts and Preparing Financial Statements
Part 2
JKL COMPANY
Balance Sheet
July 31, 2015
Assets
Cash $ 34,000
Accounts receivable 22,000
Office supplies 2,000
Prepaid insurance 2,960
Office equipment $84,000
Accumulated depreciation—Office equipment (20,000) 64,000
Total assets $124,960
Liabilities
Accounts payable $ 10,000
Interest payable 1,000
Salaries payable 7,000
Unearned consulting fees 15,000
Long-term notes payable 52,000
Total liabilities 85,000
Equity
J. Logan, Capital 39,960
Total liabilities and equity $124,960
3-147
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 03 - Adjusting Accounts and Preparing Financial Statements
Part 1
CHIARA COMPANY
Income Statement
For Year Ended December 31, 2015
Revenues
Fees earned.............................................. $484,000
Interest earned.......................................... 24,000
Total revenues.......................................... $508,000
Expenses
Depreciation expense—Automobiles..... 26,000
Depreciation expense—Equipment........ 18,000
Salaries expense...................................... 188,000
Wages expense........................................ 40,000
Interest expense....................................... 32,000
Office supplies expense.......................... 34,000
Advertising expense................................ 58,000
Repairs expense—Automobiles............. 24,800
Total expenses......................................... 420,800
Net income.................................................. $ 87,200
CHIARA COMPANY
Statement of Owner's Equity
For Year Ended December 31, 2015
3-148
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 03 - Adjusting Accounts and Preparing Financial Statements
CHIARA COMPANY
Balance Sheet
December 31, 2015
Assets
Cash $ 30,000
Accounts receivable 52,000
Interest receivable 18,000
Notes receivable (due in 90 days) 168,000
Office supplies 16,000
Automobiles $168,000
Accumulated depreciation—Automobiles (50,000) 118,000
Equipment 138,000
Accumulated depreciation—Equipment (18,000) 120,000
Land 78,000
Total assets $600,000
Liabilities
Accounts payable $ 96,000
Interest payable 20,000
Salaries payable 19,000
Unearned fees 30,000
Long-term notes payable 138,000
Total liabilities 303,000
Equity
R. Chiara, Capital 297,000
Total liabilities and equity $600,000
Part 2
3-149
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 03 - Adjusting Accounts and Preparing Financial Statements
30 Cash.................................................................. 3,600
Unearned Service Fees........................... 3,600
Received fees in advance.
15 Cash.................................................................. 7,950
Unearned Service Fees........................... 7,950
Received fees in advance.
3-150
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.
Chapter 03 - Adjusting Accounts and Preparing Financial Statements
30 Cash.................................................................. 3,600
Service Fees Earned................................ 3,600
Received fees in advance.
15 Cash.................................................................. 7,950
Service Fees Earned................................ 7,950
Received fees in advance.
3-151
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.