Professional Documents
Culture Documents
Class:
Problem 04-02A
NOTE: Ledger accounts begin at cell A150, and show all entries that need to be posted.
ADVENTURE TRAVEL
General Journal
Date
Account Titles
Transactions for April (Part 2):
Apr 1 Cash
Computer Equipment
J. Nozomi, Capital
Owner invested in the business.
Acct. No.
101
167
301
2 Rent Expense
Cash
Paid one month's rent
640
101
3 Office Supplies
Cash
Acquired office supplies
124
101
10 Prepaid Insurance
Cash
Paid 12 months' premium in advance.
128
101
14 Salaries Expense
Cash
Paid two weeks' salaries.
622
101
24 Cash
Commissions Earned
Collected commissions from airlines.
101
405
28 Salaries Expense
Cash
Paid two weeks' salaries.
622
101
29 Repairs Expense
Cash
Repaired the computer.
684
101
30 Telephone Expense
Cash
Paid the telephone bill.
688
101
30 J. Nozomi, Withdrawals
Cash
Owner withdrew cash.
302
101
637
128
650
124
Debit
Credit
Student Name:
Class:
Problem 04-02A
612
168
30 Salaries Expense
Salaries Payable
To record accrued salaries.
622
209
30 Accounts Receivable
Commissions Earned
To record accrued commissions.
106
405
Student Name:
Class:
Problem 04-02A
Closing Entries (Part 6)
Apr 30 Commissions Earned
Income Summary
To close the revenue account.
405
901
30 Income Summary
Depreciation Expense, Computer Equipment
Salaries Expense
Insurance Expense
Rent Expense
Office Supplies Expense
Repairs Expense
Telephone Expense
To close the expense accounts.
901
612
622
637
640
650
684
688
30 Income Summary
J. Nozomi, Capital
To close the Income Summary account.
901
301
30 J. Nozomi, Capital
J. Nozomi, Withdrawals
To close the withdrawals account.
301
302
ADVENTURE TRAVEL
Unadjusted Trial Balance
April 30, 2013
Account Titles
Cash
Accounts receivable
Office supplies
Prepaid insurance
Computer equipment
Accumulated depreciation - computer equipment
Salaries payable
J. Nozomi, Capital
J. Nozomi, Withdrawals
Commissions earned
Depreciation expense - computer equipment
Salaries expense
Insurance expense
Rent expense
Office supplies expense
Repairs expense
Telephone expense
Totals
Debits
Credits
Debits
Credits
ADVENTURE TRAVEL
Adjusted Trial Balance
April 30, 2013
Account Titles
Cash
Accounts receivable
Student Name:
Class:
Problem 04-02A
Office supplies
Prepaid insurance
Computer equipment
Accumulated depreciation - computer equipment
Salaries payable
J. Nozomi, Capital
J. Nozomi, Withdrawals
Commissions earned
Depreciation expense - computer equipment
Salaries expense
Insurance expense
Rent expense
Office supplies expense
Repairs expense
Telephone expense
Totals
Student Name:
Class:
Problem 04-02A
ADVENTURE TRAVEL
Income Statement
For Month Ended April 30, 2013
Commissions earned
Expenses:
Depreciation expense, computer equipment
Salaries expense
Insurance expense
Rent expense
Office supplies expense
Repairs expense
Telephone expense
Total expenses
Net income
ADVENTURE TRAVEL
Statement of Owner's Equity
For Month Ended April 30, 2013
J. Nozomi, Capital, April 1, 2013
Plus: Investment by owner
Net income
Total
Less withdrawals
J. Nozomi, Capital, April 30, 2013
ADVENTURE TRAVEL
Balance Sheet
April 30, 2013
Assets
Cash
Accounts receivable
Office supplies
Prepaid insurance
Computer equipment
Accumulated depreciation - computer equipment
Total assets
Liabilities
Salaries payable
Owner's Equity
J. Nozomi, Capital
Total liabilities and equity
ADVENTURE TRAVEL
Post-Closing Trial Balance
April 30, 2013
Account Titles
Cash
Debits
Credits
Student Name:
Class:
Problem 04-02A
Accounts receivable
Office supplies
Prepaid insurance
Computer equipment
Accumulated depreciation, computer equipment
Salaries payable
J. Nozomi, Capital
Totals
Student Name:
Class:
Problem 04-02A
ADVENTURE TRAVEL
General Ledger
Cash
Account No.
Date
Explanation
PR
Debit
Credit
Apr 1
2
3
10
14
24
28
29
30
30
Accounts Receivable
Date
Explanation
Apr 30 Adjusting
Account No.
PR
Debit
Office Supplies
Date
Account No.
Explanation
Apr 3
30
PR
Debit
Account No.
Explanation
Apr 10
30
PR
Debit
Credit
Adjusting
Computer Equipment
Date
Credit
Adjusting
Prepaid Insurance
Date
Credit
Explanation
Account No.
PR
Debit
Credit
Apr 1
Accumulated Depreciation,
Computer Equipment
Date
Apr 30
Explanation
Adjusting
Account No.
PR
Debit
Salaries Payable
Date
Account No.
Explanation
Apr 30
Adjusting
PR
Debit
J. Nozomi, Capital
Date
Credit
Account No.
Explanation
Apr 1
30
30
Credit
Closing
Closing
PR
Debit
Credit
Student Name:
Class:
Problem 04-02A
J. Nozomi, Withdrawals
Date
Explanation
Apr 30
30
Closing
Account No.
PR
Debit
Credit
Student Name:
Class:
Problem 04-02A
Commissions Earned
Date
Explanation
Apr 24
30
30
Account No.
PR
Debit
Adjusting
Closing
Depreciation Expense,
Computer equipment
Date
Apr 30
30
Explanation
Adjusting
Closing
Account No.
PR
Debit
Salaries Expense
Date
PR
Debit
Explanation
Apr 30
Adjusting
30
Closing
Account No.
PR
Debit
Rent Expense
Explanation
PR
Debit
Explanation
Apr 30
30
Account No.
PR
Debit
Account No.
Explanation
Apr 29
30
PR
Debit
Credit
Closing
Telephone Expense
Explanation
Apr 30
30
Account No.
PR
Debit
Credit
Closing
Income Summary
Date
Credit
Closing
Repairs Expense
Date
Credit
Closing
Date
Credit
Account No.
Apr 2
30
Date
Credit
Adjusting
Closing
Insurance Expense
Date
Credit
Account No.
Explanation
Apr 14
28
30
30
Date
Credit
Explanation
Account No.
PR
Debit
Credit
Student Name:
Class:
Problem 04-02A
Apr 30
30
30
Closing
Closing
Closing
TRAVEL
edger
101
Balance
106
Balance
124
Balance
128
Balance
167
Balance
168
Balance
209
Balance
301
Balance
302
Balance
405
Balance
612
Balance
622
Balance
637
Balance
640
Balance
650
Balance
684
Balance
688
Balance
901
Balance
30,000
20,000
1,800
1,000
2,400
1,600
8,000
1,600
350
750
1,500
600
500
420
1,750
$
$
$
$
$
$
58,000
133
2,197
50,697
51,117
51,617
Chart of Accounts
101 Cash
106 Accounts Receivable
124 Office Supplies
128 Prepaid Insurance
167 Computer Equipment
168 Accumulated Depreciation - Computer Equipment
209 Salaries Payable
301 J. Nozomi, Capital
302 J. Nozomi, Withdrawals
405 Commissions Earned
612 Depreciation - Computer Equipment
622 Salaries Expense
637 Insurance Expense
640 Rent Expense
650 Office Supplies Expense
684 Repairs Expense
688 Telephone Expense
901 Income Summary
Additional Information:
Apr 30 2/3 of a month's insurance expired
Office supplies on hand
Depreciation on computer
Unpaid and unrecorded salaries
Commissions earned but not billed
Check figures:
(3) Unadjusted trial balance totals
(4a) Debit Insurance Expense
(5) Net income
J. Nozomi, Capital (4/30/2013)
Total assets
(7) Post-closing trial balance totals
Student Name:
Class:
Problem 04-04A
KARISE REPAIRS
Income Statement
For the Year Ended December 31, 2013
Repair fees earned
Expenses:
Depreciation expense - Equipment
Wages expense
Insurance expense
Rent expense
Office supplies expense
Utilities expense
Total expenses
Net income
KARISE REPAIRS
Statement of Owner's Equity
For Year Ended December 31, 2013
C. Karise, Capital, January 1, 2013
Add: Net income
Less: Withdrawals
C. Karise, Capital, December 31, 2013
KARISE REPAIRS
Balance Sheet
December 31, 2013
Assets
Current assets
Cash
Office supplies
Prepaid insurance
Total current assets
Student Name:
Class:
Problem 04-04A
Plant assets
Equipment
Accumulated depreciation - Equipment
Total assets
Liabilities
Current liabilities
Accounts payable
Wages payable
Total current liabilities
Equity
C. Karise, Capital
Total liabilities and equity
KARISE REPAIRS
Work Sheet
For Year Ended December 31, 2013
No.
101
124
128
167
168
201
210
301
302
401
612
623
637
640
650
Account Title
Cash
Office supplies
Prepaid insurance
Equipment
Accumulated depreciation - Equipment
Accounts payable
Wages payable
C. Karise, Capital
C. Karise, Withdrawals
Repair fees earned
Depreciation expense - Equipment
Wages expense
Insurance expense
Rent expense
Office supplies expense
Adjusted
Trial Balance
Debit
Credit
(Jnl.)
Credit
Post-Closing
Trial Balance
Debit
Student Name:
Class:
Problem 04-04A
690 Utilities expense
901 Income summary
Totals
Student Name:
Class:
Problem 04-04A
KARISE REPAIRS
General Journal
Debit
(1)
Credit
(2)
Income Summary
Depreciation Expense - Equipment
Wages Expense
Insurance Expense
Rent Expense
Office Supplies Expense
Utilities Expense
To close the expense accounts.
(3)
Income Summary
C. Karise, Capital
To close the Income Summary account.
(4)
C. Karise, Capital
C. Karise, Withdrawals
To close the withdrawals account.
Student Name:
Class:
Problem 04-04A
RISE REPAIRS
Work Sheet
ded December 31, 2013
Post-Closing
Trial Balance
Credit
14,000
1,300
2,050
50,000
$
5,000
14,000
600
33,000
16,000
90,950
$
$
$
5,000
37,500
800
10,600
3,600
2,700
143,550 $
47,750
30,750
67,350
143,550