Guideline For Financial Accounting
Guideline For Financial Accounting
DO IT!
On 1st Jan 2021, Charles and Keith set up a clothes store. They invested $5,000 in the store.
During the 1st quarter, the store has conducted following transactions:
1. Purchased some clothes for $5,000 cash
2. Sold all the above clothes for $6,000 cash
3. Purchased some new clothes for $6,000 cash
4. The weather was hotter than last year, they sold the purchased new clothes for $4,500
cash to get the money back.
Requirement: List all the asset, liability, and equity of the store after each transaction.
Calculate profit/loss of the store in 1st quarter 2021.
Solution:
Transaction Assets = Liabilities + Equity Total
0 Cash $5,000 SC $5,000 5,000
1 Inventory $5,000 SC $5,000 5,000
SC $5,000
2 Cash $6,000 Sales Revenue $6,000 6,000
-COGS $5,000
SC $5,000
3 Inventory $6,000 Sales Revenue $6,000 6,000
-COGS $5,000
SC $5,000
4 Cash $4,500 Sales Rev. $10,500 $4,500
-COGS $11,000
Loss of the store in 1 quarter 2021 = Total revenues – Total expenses
st
P1.3
a.
Park Flying School Ltd.
Income Statement
For the Month Ended May 31, 2020
Monetary unit: W 000
Revenues
Service Revenue 6,800
Expenses
Rent Exp 1000
Adv Exp 500
Maintenance and Repairs Exp 400
Gasoline Exp 2,500
Utilities Exp 400
Total expenses 4,800
Net income 2,000
Park Flying School Ltd.
Retained Earnings Statement
For the Month Ended May 31, 2020
Monetary unit: W 000
Retained Earnings, August 1 0
Add: Net income 2,000
2,000
Less: Dividends 480
Retained earnings, August 31 1,520
Park Flying School Ltd.
Statement of Financial Position
At August 31, 2020
Monetary unit: ¥
Assets
Equipment 64,000
Accounts Receivable 7,420
Cash 4,500
Total assets 75,920
Equity and Liabilities
Equity
Share capital – ordinary 45,000
Retained earnings 1,520 46,520
Liabilities
Accounts payable 1,400
Note payable 28,000
Total equity and liabilities 75,920
b.
(1) W900,000 worth of services were performed and billed but not collected at May 31
Analysis: AR + 900; SR + 900
(2) W1,500,000 of gasoline expense was incurred but not paid.
Analyze: AP + 1,500; Gasoline exp + 1,500
Park Flying School Ltd.
Income Statement
For the Month Ended May 31, 2020
Monetary unit: W 000
Revenues
Service Revenue 7,700
Expenses
Rent Exp 1000
Adv Exp 500
Maintenance and Repairs Exp 400
Gasoline Exp 4,000
Utilities Exp 400
Total expenses 6,300
Net income 1,400
Park Flying School Ltd.
Retained Earnings Statement
For the Month Ended May 31, 2020
Monetary unit: W 000
Retained Earnings, August 1 0
Add: Net income 1,400
1,400
Less: Dividends 480
Retained earnings, August 31 920
P1.4
a.
Transaction Assets = Liabilities + Equity Total
June 1 Cash 10,000 SC 10,000 10,000
Cash 8,000
2 NP 12,000 SC 10,000 22,000
Equipment 14,000
Cash 7,500 SC 10,000
3 NP 12,000 21,500
Equipment 14,000 -Rent exp 500
Cash 7,500 SC 10,000
5 AR 4,800 NP 12,000 SR 4,800 26,300
Equipment 14,000 -Rent exp 500
9 Cash 7,200 NP 12,000 SC 10,000 26,000
AR 4,800 SR 4,800
-Rent exp 500
Equipment 14,000
-Div 300
Cash 7,200 NP 12,000 SC 10,000
AR 4,800 AP 150 SR 4,800
12 26,150
Equipment 14,000 -Rent exp 500
Supplies 150 -Div 300
Cash 8,450 NP 12,000 SC 10,000
AR 3,550 AP 150 SR 4,800
15 26,150
Equipment 14,000 -Rent exp 500
Supplies 150 -Div 300
SC 10,000
Cash 8,450
SR 4,800
AR 3,550 NP 12,000
17 -Rent exp 500 26,050
Equipment 14,000 AP 250
-Gasoline exp 100
Supplies 150
-Div 300
SC 10,000
Cash 9,950
SR 6,300
AR 3,550 NP 12,000
20 -Rent exp 500 27,550
Equipment 14,000 AP 250
-Gasoline exp 100
Supplies 150
-Div 300
SC 10,000
Cash 9,450
SR 6,300
AR 3,550 NP 11,500
23 -Rent exp 500 27,050
Equipment 14,000 AP 250
-Gasoline exp 100
Supplies 150
-Div 300
Cash 9,200 SC 10,000
AR 3,550 SR 6,300
Equipment 14,000 NP 11,500 -Rent exp 500
26 26,800
Supplies 150 AP 250 -Gasoline exp 100
-Utilities exp 250
-Div 300
Cash 9,100 SC 10,000
AR 3,550 SR 6,300
Equipment 14,000 NP 11,500 -Rent exp 500
29 26,800
Supplies 150 AP 150 -Gasoline exp 100
-Utilities exp 250
-Div 300
30 Cash 8,100 NP 11,500 SC 10,000 25,800
AR 3,550 AP 150 SR 6,300
Equipment 14,000 -Rent exp 500
-Gasoline exp 100
-Utilities exp 250
Supplies 150
-SW exp 1,000
-Div 300
b.
Stiner Deliveries Ltd.
Income Statement
For the Month Ended June 30, 2020
Monetary unit: £
Revenues
Service Revenue 6,300
Expenses
Rent Exp 500
Gasoline Exp 100
Utilities Exp 250
SW Exp 1,000
Total expenses 1,850
Net income 4,450
Stiner Deliveries Ltd.
Retained Earnings Statement
For the Month Ended June 30, 2020
Monetary unit: W 000
Retained Earnings, August 1 0
Add: Net income 4,450
4,450
Less: Dividends 300
Retained earnings, August 31 4,150
c.
Stiner Deliveries Ltd.
Statement of Financial Position
At June 30, 2020
Monetary unit: ¥
Assets
Equipment 14,000
Accounts Receivable 3,350
Supplies 150
Cash 8,100
Total assets 25,800
Equity and Liabilities
Equity
Share capital – ordinary 10,000
Retained earnings 4,150 14,150
Liabilities
Accounts payable 150
Note payable 11,500
Total equity and liabilities 25,800
P1.5
Crosby
a = equity = Assets – liabilities = 900,000-650,000=250,000
b = assets = liabilities + equity = 550,000+400,000 = 950,000
c = additional investment = Equity at the year ending + dividend - revenues + expense - Equity at
the year beginning = 400,000 + 100,000 – 3,500,000 + 3,300,000 – 250,000 = 50,000
Stills
d = liabilities = Assets – equity = 1,100,000 – 500,000 = 600,000
e = equity = Assets – liabilities = 1,370,000 – 750,000 = 620,000
f = dividends = Equity at the year beginning + additional investment + revenues – expense -
Equity at the year ending = 500,000 + 150,000 + 4,200,000 - 3,850,000 - 620,000 = 380,000
Nash
g = assets = liabilities + equity = 750,000 + 450,000 = 1,200,000
h = liabilities = Assets – equity = 2,000,000 – 1,300,000 = 700,000
i = Total revenues = Equity at the year ending - Equity at the year beginning - additional
investment + dividend + expense - = 1,300,000 - 450,000 - 100,000 + 140,000 + 3,420,000 =
4,310,000
Young
J = liabilities = Assets – equity = 1,500,000 – 1,000,000 = 500,000
K = assets = liabilities + equity = 800,000 +1,400,000 = 2,200,000
L = total expenses = Equity at the year beginning + additional investment – dividend + revenues
- Equity at the year ending = 1,000,000 + 150,000 - 100,000 +5,000,000 – 1,400,000 = 4,650,000
b. Prepare the retained earnings statement for Stills Company. Assume beginning
retained earnings was HK$200,000.
- Both sides of the basic equation (Assets = Liabilities + Equity) must be equal.
- The equality of debits and credits provides the basis for the double-entry system of
recording transactions.
- Companies issue share capital—ordinary in exchange for the owners’ investment paid in
to the company.
- Retained earnings is net income that is kept (retained) in the business. It represents the
portion of equity that the company has accumulated through the profitable operation of
the business.
- Dividend: A company’s distribution to its shareholders. The most common form of a
distribution is a cash dividend.
3. Equity Relationships
- Dividends, revenues, and expenses are eventually transferred to retained earnings at the
end of the period. As a result, a change in any one of these three items affects equity.
II. Indicate how a journal is used in the recording process
1. The journal
- Companies initially record transactions in chronological order. Thus, the journal is
referred to as the book of original entry.
- The journal makes several significant contributions to the recording process:
It discloses in one place the complete effects of a transaction.
It provides a chronological record of transactions.
It helps to prevent or locate errors because the debit and credit amounts for each
entry can be easily compared.
- It is important to use correct and specific account titles in journalizing. Erroneous account
titles lead to incorrect financial statements.
Example: On September 1, Softbyte SA shareholders invested €15,000 cash in the corporation
in exchange for ordinary shares, and Softbyte purchased computer equipment for €7,000 cash.
How do you enter the transaction data in the journal?/Journalize the transaction/Prepare journal
entry => these three questions ask for the same purpose is to journalize the transaction data.
Solution:
September 1
Dr. Cash 15,000
Cr. SC 15,000
Sept 1
Dr. Equipment 7,000
Cr. Cash 7,000
3. Rule of journalizing
- Always Debit first, followed by Credit
- Total debit always equal total credit in a journal entry
- Accepting form of compound entry: Dr/Dr/Cr or Dr/Cr/Cr.
- Do not Debit more than 2 accounts and Credit more than 2 accounts at the same time
- Should divide compound entry into simple entry but do not combine simple entry to be
compound entry because it will be too complicated.
2. Posting
- The procedure of transferring journal entries to the ledger accounts is called posting.
- This phase of the recording process accumulates the effects of journalized transactions
into the individual accounts.
- Posting involves the following steps.
1. In the ledger, in the appropriate columns of the account(s) debited, enter the
date, journal page, and debit amount shown in the journal.
2. In the reference column of the journal, write the account number to which the
debit amount was posted.
3. In the ledger, in the appropriate columns of the account(s) credited, enter the
date, journal page, and credit amount shown in the journal.
4. In the reference column of the journal, write the account number to which the
credit amount was posted.
- Posting should be performed in chronological order. That is, the company should post
all the debits and credits of one journal entry before proceeding to the next journal entry.
3. Chart of Accounts
- Lists the accounts and the account numbers that identify their location in the ledger.
- Numbering system: Usually starts with the statement of financial position accounts and
follows with the income statement accounts.
- Number of accounts: Depends on the amount of detail management desires.
- Companies leave gaps to permit the insertion of new accounts as needed during the life
of the business.
DO IT! 3 POSTING
Debit Cash Credit
OB: 600 (1)
2,280 (4) 400 (15)
92 (19)
CB: 2,388 (30)
2. Locating Errors
- Determine the amount of the difference between the two columns of the trial balance.
- Take one of the commonly useful steps as follows:
3. Currency Signs and Underlining
Currency Signs
• Do not appear in journals or ledgers.
• Typically used only in the trial balance and the financial statements.
• Shown only for the first item and the total in the column.
Underlining
• A single line is placed under the column of figures to be added or subtracted.
• Totals are double-underlined.
V. Problems
P2.2
Apr. 1
Dr. Cash 20,000
Cr. SC 20,000
Apr. 1 No entry
Apr. 2
Dr. Rent Exp 1,100
Cr. Cash 1,100
Apr. 3
Dr. Supplies 4,000
Cr. AP 4,000
Apr. 10
Dr. AR 5,100
Cr. Ser. Rev 5,100
Apr. 11
Dr. Cash 1,000
Cr. Unearned Ser. Rev (liability) 1,000
Apr. 20
Dr. Cash 2,100
Cr. Ser. Rev 2,100
Apr. 30
Dr. SW Exp 2,800
Cr. Cash 2,800
Apr. 30
Dr. AP 2,400
Cr. Cash 2,400
b. Ledger
Debit Cash Credit
OB: 0 (1)
20,000 (1) 1,100 (2)
1,000 (11) 2,800 (30)
2,100 (20) 2,400 (30)
CB: 16,800 (30)
Debit SC Credit
OB: 0 (1)
20,000 (1)
CB: 20,000 (30)
P2.3
Rent expense of a month = 24,000/12
a.
May 1.1
Dr. Cash 40,000
Cr. SC 40,000
May 1.2. No entry
May 1.3
Dr. Prepaid rent (assets) 24,000
Cr. Cash 24,000
May 1.4
Dr. Equipment 30,000
Cr. Cash 10,000
Cr. AP 20,000
May 1.5
Dr. Prepaid Insurance (assets)1,800
Cr. Cash 1,800
May 6
Dr. Supplies 420
Cr. Cash 420
May 7
Dr. Supplies 1,500
Cr. AP 1,500
May 8
Dr. Cash 8,000
Dr. AR 12,000
Cr. Ser. Rev. 20,000
May 9
Dr. AP 400
Cr. Cash 400
May 10
Dr. Cash 3,000
Cr. AR 3,000
May 11
Dr. Utilities Exp 380
Cr. AP 380
May 12
Dr. SW Exp 6,100
Cr. Cash 6,100
c. T-account
d. Debit Cash Credit
OB: 0 (1)
40,000 (1) 24,000 (1)
8,000 (8) 10,000 (1)
3,000 (10) 1,800 (1)
420 (6)
400 (9)
6,100 (12)
CB: 8,280 (31)
Debit SC Credit
OB: 0 (1)
40,000 (1)
CB: 40,000 (30)
c. Trial Balance
Kochi Services
Trial Balance
At May 31, 2020
Monetary unit:
Accounts Debit Credit
Cash 8,280
Account receivable 9,000
Supplies 1,920
Equipment 30,000
Prepaid Rent 24,000
Prepaid Insurance 1,800
Utilities expense 380
SW expense 6,100
Account payable 21,480
Common stock 40,000
Ser. Revenue 20,000
Total 81,480 81,480
P2.4
Correcting entry + Incorrect entry = Correct entry
a.
June 1
Incorrect entry:
Dr. Cash 580
Cr. AR 580
Correct entry:
Dr. Cash 850
Cr. AR 850
Correcting entry:
Dr. Cash 270
Cr. AR 270
June 2:
Incorrect entry:
Dr. Supplies 710
Cr. AP 710
Correct entry:
Dr. Equipment 710
Cr. AP 710
Correcting entry:
Dr. Equipment 710
Cr. Supplies 710
June 3
Incorrect entry:
Dr. AR 980
Cr. Ser. Rev 98
Correct entry:
Dr. AR 980
Cr. Sev. Rev. 980
Correcting entry:
Cr. Ser. Rev. 882
June 4
Incorrect entry: omit
Correct entry:
Dr. SW Exp 700
Cr. Cash 700
Correcting entry:
Dr. SW Exp 700
Cr. Cash 700
June 5
Incorrect entry:
Cr. Cash 306
Cr. AP 360
Correct entry:
Dr. AP 306
Cr. Cash 306
Correcting entry:
Dr. AP 666
June 6
Incorrect entry:
Dr. SW Exp 600
Cr. Cash 600
Correct entry:
Dr. Div 600
Cr. Cash 600
Correcting entry:
Dr. Dividends 600
Cr. SW Exp 600
De Bortoli Co.
Trial Balance
June 30, 2020
Monetary unit: $
Accounts Incorrect trial balance Correct trial balance
Dr Cr Dr Cr
Cash (Dr 3,340 + 270) 3,340 3,610
Account receivable (2,812 – 270) 2,812 2,542
Supplies (1,200 – 710) 1,200 490
Equipment (2,600 +710) 2,600 3,310
Account payable (3,666 – 666) 3,666 3,000
Unearned Ser. Revenue (Cr 1,100) 1,100 1,100
Share capital 8,000 8,000
Dividends (800 +600) 800 1,400
Ser. Revenue (2,480 + 882) 2,480 3,362
Salaries and wages expense (3,200 3,200 3,300
+700 -600)
Utilities expense 810 810
Total 12,522 17,486 15,462 15,462
1. Prepaid expenses
- When companies record payments of expenses that will benefit more than one accounting
period, they record an asset called prepaid expenses or prepayments.
- Prepaid expenses are costs that expire either with the passage of time (e.g., rent and
insurance) or through use (e.g., supplies).
- At each statement date, they make adjusting entries to record the expenses applicable to
the current accounting period and to show the remaining amounts in the asset accounts.
- Prior to adjusment, assets are overstated and expenses are understated.
- Adjusting entries for prepaid expenses.
2. Supplies
- Rather than record supplies expense as the supplies are used, companies recognize
supplies expense at the end of the accounting period.
- Example:
Oct. 5
Dr. Supplies 2,500
Cr. Cash 2,500
Supplies on hand is 1,000 => Used 1,500 of supplies.
Adjusting entry
Dr. Supplies Exp 1,500
Cr. Supplies 1,500
T-account
Debit Supplies Credit
OB: 0 (1)
2,500 (5) 1,500 (31)
CB: 1,000 (31)
3. Insurance
- Insurance need to be paid in advance.
- Insurance purchased, record asset
- Insurance expired, record insurance expense.
- The cost of insurance (premiums) paid in advance is recorded as an increase (Dr.) in the
asset account Prepaid Insurance. At the financial statement date, companies increase (Dr.)
Insurance Expense and decrease (Cr.) Prepaid Insurance for the cost of insurance that has
expired during the period.
- Example:
Oct. 4
Dr. Prepaid Insurance 600
Cr. Cash 600
Insurance expense monthly is = 600/12 = 50
Oct. 31 used up 1 month of insurance
Adjusting entry: Oct. 31 (or every month after)
Dr. Insurance expense 50
Cr. Prepaid Insurance 50
T-account
Debit Prepaid Insurance Credit
OB: 0 (1)
600 (4) 50 (31)
CB: 550 (31)
T- account in Nov. 30
Debit Prepaid Insurance Credit
OB: 550 (1)
50 (30)
CB: 500 (30)
4. Depreciation
Depreciation is the process of allocating the cost of an asset to expense over its useful
life.
The period of service is referred to as the useful life of the asset.
Useful life is estimated by management due to intended use.
An adjusting entry for depreciation is needed to recognize the cost that has been used (an
expense) during the period and to report the unused cost (an asset) at the end of the
period.
Depreciation is an allocation concept, not a valuation concept.
That is, depreciation allocates an asset’s cost to the periods in which it is used.
Depreciation does not attempt to report the actual change in the value of the asset.
Depreciation recognized; record depreciation expense.
Example: For Yazici Advertising, depreciation on the equipment is 480 a year, or 40 per
month.
At the end of month
Adjusting entry
Dr. Depreciation Exp 40
Cr. Accumulated Depreciation – Equipment 40
Other costs along with purchase assets: shipping cost, installment cost, registration cost,
commission…
Historical cost includes all expenditures necessary to acquire an asset and make it ready
for intended use.
Example: 1/9/2020 purchase a machine for $10,000, shipping cost is $500 and
installment cost is $1,500; all is paid by cash.
Dr. Equipment 12,000
Cr. Cash 12,000
Salvage value (residual value) is the estimated value of assets at the end of its useful
lives.
6. Accumulated Depreciation –
Accumulated depreciation is contra assets account.
All contra accounts have increases, decreases, and normal balances opposite to the
account to which they relate.
Accumulated depreciation is specified for the assets its contra for.
This account keeps track of the total amount of depreciation expense taken over the life
of the asset.
Post to ledger (T-account)
Debit Accumulated Credit
Depreciation -
Equipment
OB:
CB:
7. Unearned Revenues
When companies receive cash before services are performed, they record a liability by
increasing (crediting) a liability account called unearned revenues. The company
subsequently recognizes revenues when it performs the service.
In other words, a company now has a performance obligation (liability) to transfer a
service to one of its customers.
Unearned revenues are the opposite of prepaid expenses. Indeed, unearned revenue on the
books of one company is likely to be a prepaid expense on the books of the company that
has made the advance payment.
The adjusting entry for unearned revenues results in a decrease (a debit) to a
liability account and an increase (a credit) to a revenue account.
1. Accrued Revenues
2. Accrued Expenses
An adjusting entry for accrued expenses results in an increase (a debit) to an
expense account and an increase (a credit) to a liability account.
3. Accrued Interest
Example: Yazici Advertising signed a three-month note payable in the amount of 5,000
on October 1. The note requires Yazici to pay interest at an annual rate of 12%.
Solution:
Annual interest of the three-month note payable = 5,000 x 12% = 600
Monthly interest = 600/12 = 50
Adjusting entry:
Dr. Interest Exp 50
Cr. Interest Payable 50
Alternative adjusting entries do not apply to accrued revenues and accrued expenses
because no entries occur before companies make these types of adjusting entries.
Example: Yazici Advertising purchased supplies costing 2,500 on October 5. Yazici
recorded the purchase by increasing (debiting) Supplies Expense (rather than to the asset
account Supplies). An inventory count at the close of business on October 31 reveals that
1,000 of supplies are still on hand.
Solution:
Oct. 5
Dr. Supplies Exp 2,500
Cr. Cash 2,500
Oct. 31
Dr. Supplies 1,000
Cr. Supplies Exp 1,000
Example: Yazici Advertising received 1,200 on October 2 from R. Knox for advertising
services expected to be completed by October 31. However, Yazici has not performed
800 of the services by October 31.
Solution:
Oct. 2
Dr. Cash 1,200
Cr. Ser. Rev. 1,200
Oct. 31
Dr. Revenue 800
Cr. Unearned Service Revenue 800
VII. Problems
P3.2
a. Adjusting entries:
May 31.1
Monthly insurance expense = 2,400/12 = 200
Dr. Insurance Exp 200
Cr. Prepaid Insurance 200
May 31.2
Dr. Supplies Exp 1,330
Cr. Supplies 1,330
May 31.3
Monthly depreciation on the buildings = 3,600/12 = 300
Monthly depreciation on equipment = 1,500/12 = 125
Dr. Depreciation Exp 425
Cr. Accumulated Depreciation – Buildings 300
Cr. Accumulated Depreciation – Equipment 125
May 31.4
Annual interest of mortgage = 40,000 x 6% = 2,400
Monthly interest of mortgage = 2,400/12 = 200
Dr. Interest Exp 200
Cr. Interest Payable 200
May 31.5
2/3 of Unearned rent rev. = 3,300 x 2/3 = 2,200
Dr. Unearned Rent Rev. 2,200
Cr. Rent Rev. 2,200
May 31.6
Dr. SW Exp 750
Cr. SW Payable 750
b.
Prepare a ledger
Debit Cash Credit
3,400
CB: 3,400
Insurance exp
200 (1)
Total: 200
Supplies Accu
expense Dep Equip
1,330 OB: 0
(2) 125 (3)
Total: CB:
1,330 125
Deprec Accu
exp Dep Buil
425 (3) OB: 0
300
(3)
Total: CB:
425 300
Interest Interest
exp payable
200 (4) OB: 0
200
(4)
Total: CB:
200 200
SW
payable
OB: 0
750 (6)
CB: 750
Monetary unit: $
Revenues
Service revenue 17,100
Rent revenue 2,860
Total revenues 19,960
Less: expenses
SW expense 8,725
Interest exp 100
Depreciation exp 700
Supplies exp 850
Rent exp 3,600
Utilities exp 1,510
Total expenses 15,485
Net Income 4,475
Company: Alena
Retained earnings statement
for the quarter ended Sept 30, 2020
Monetary unit: $
RE, July 1 0
Add: Net Income of the quarter 4,475
Less: Dividends 1,600
RE, Sept 30 2,875
Monetary unit: $
Assets
Equipment 18,000
Less: Accumulated Depreciation-Equipment 700
Prepaid rent 500
Supplies 650
AR 11,500
Cash 8,700
Total assets 38,650
Equity and Liabilities
Equity
Share capital 22,000
Retained earnings 2,875
Total Equity 22,875
Liabilities
Note payable 10,000
Account payable 2,500
Unearned rent revenue 450
SW payable 725
Interest payable 100
Total liabilities 13,775
Total Equity and Liabilties 38,650
c) If the note bears interest at 12%, how many months has it been outstanding?
Gặp câu giống tính phần trăm lãi hàng tháng (annual interest rate/12) rồi nhân ra tiền lãi từng
tháng, so sánh với interest expense để xem mất bao nhiêu tháng thì trả hết nợ.
Interest of 12% per year equals a monthly rate of 1%; monthly interest is $100 ($10,000 X
1%). Since total interest expense is $100, the note has been outstanding one month.
P3.6
a. Journalize: Time period is 6 months
(1) At June 30, 1,300 supplies on hand => CB of supplies is 1,300
In January
Dr. Supplies Exp 3,700
Cr. AP 3,700
Adjusting entry
Dr. Supplies 1,300
Cr. Supplies Exp 1,300
(2)
Annual interest of NP = 20,000 x 6% = 1,200
NP starts on January 1, so the first interest is issued on Feb, to June, there are only five time of
interest issued. 6-month NP interest in June = 1,200 x 5/12 = 500
Dr. Interest Exp 500
Cr. Interest Payable 500
(3)
When purchased insurance
Dr. Insurance Exp 2,700
Cr. Cash/AP 2,700
One month insurance exp = 2,700/12 = 225 (because this is one-year premium insurance)
The first month is Apr, the second month is May, the third month is June.
3-month insurance exp = 225 x 3 = 675
Insurance premium leftover is 2,070 – 675 = 2,2025 cover for the next 9 months
CB of Prepaid Insurance (asset) is 2,025
Dr. Prepaid Insurance 2,025
Cr. Insurance Exp 2,025
(4)
When received revenue:
Dr. Cash/AR 58,100
Cr. Ser. Rev. 58,100
At June 30, services rev. of 1,300 are unearned => CB of Unearned Ser. Rev. is 1,300
Dr. Ser. Rev. 1,300
Cr. Unearned Ser. Rev 1,300
(5)
Revenue for services performed but unrecorded means you are not paid but have the obligation
to be paid. => AR
Dr. AR 2,000
Cr. Ser. Rev. 2,000
(6)
Dr. Depreciation Exp 2,250
Cr. Accumulated Depreciation- Equip. 2,250
b. Adjusted Trial Balance
Alpha’s Graphics
Adjusted Trial Balance
June 30, 2020
Monetary unit: Euro
Debit Credit
Cash 8,600
Accounts Receivable 16,000
Supplies 1,300
Prepaid Insurance 2,025
Equipment 45,000
Advertising Expense 1,900
SW Expense 30,000
Utilities Expense 1,700
Interest Expense 500
Supplies Expense 3,700 1,300
Insurance Expense 2,700 2,025
Depreciation Expense 2,250
Accumulated Depreciation – Equip. 2,250
Unearned Serv. Revenue 1,300
Accounts Payable 9,000
Notes Payable 20,000
Interest Payable 500
SC – Ordinary 22,000
Ser. Rev. 1,300 58,100
Total 111,750 113.850