Financial Accounting
Bus Adm-201 Fall 2013 EXTRA CREDIT TWO Due in DS week of November 18
GRADING: Worth 15 points. Partially completed problems will not be accepted. If you complete all items requested, you will earn at least 5 points. The remaining points are dependent on accuracy of your answers!
Green Bay Konkers Corporation prepares quarterly financial statements. The balance sheet at 12/31/13 is presented below.
|
|
|
Balance Sheet |
|
|
|
|
|
12/31/2013 |
|
|
|
Cash |
$ 26,500 |
|
Accounts payable |
$ 36,200 |
|
Accounts receivable |
22,300 |
|
Common stock |
130,000 |
|
Allowance for doubtful accounts |
(2,000) |
|
Retained earnings |
50,600 |
|
Equipment |
35,000 |
|
|
|
|
Accumulated depreciation - equipment |
(25,000) |
|
|
|
|
Land |
40,000 |
|
|
|
|
Building |
160,000 |
|
|
|
|
Accumulated depreciation - building |
(40,000) |
|
|
|
|
|
$ 216,800 |
|
|
$216,800 |
|
During the first quarter of 2014, the following transactions occurred: |
|
1. Green Bay Konkers performed services during the first quarter for $162,000 on account. |
|
2. On 2/1/14, Green Bay Konkers collected fees of $18,000 in advance for $1,500 of services to be performed each month from 2/1/14 to 1/30/15. |
|
3. On 2/1/14, Green Bay Konkers purchased computer equipment for $15,000 plus sales taxes of $750. $5,000 cash was paid with the rest on account. Check #455 was used. |
|
4. Green Bay Konkers collected $151,000 on 3/5/14 from customers on account. |
|
5. Green Bay Konkers paid $42,300 on accounts payable. Check #456 was used. |
|
6. Paid other operating expenses of $105,230. Check #457 was used. |
|
7. Acquired a patent with a 10-year life for $12,000 cash on 3/1/14. Check #458 was used. |
|
8. Wrote off a customer receivable of $500 who went bankrupt. |
|
9. On 3/31/14, Green Bay Konkers sold for $2,780 cash equipment which originally cost $16,000. It had an estimated life of 5 years and salvage of $1,000. Accumulated depreciation as of 12/31/13 was $13,500 using the straight line method. Record depreciation on the equipment sold, then record the sale. |
|
10. AJE 3/31/14: Record revenue earned from item 2 above. |
|
11. AJE 3/31/14: $27,800 of accounts receivable at 3/31/14 are not due yet. The bad debt percentage for these is 5%. The balance of A/R are past due. The bad debt percentage for these is 48.5%. Record bad debt expense. HINT: You will need to compute the balance in accounts receivable and the unadjusted allowance for doubtful accounts before calculating this. |
|
12. AJE 3/31/14: Depreciation is recorded on the equipment still owned at 3/31/14. The new equipment purchased in February is being depreciated on a double declining basis over 5 years and salvage value was estimated at $2,000. The old equipment still owned is being depreciated over a 10 year life using straight line with no salvage value. |
|
13. AJE 3/31/14: Depreciation is recorded on the building on a straight-line basis based on a 30-year life and a salvage value of $10,000. |
|
14. AJE 3/31/14: Amortization is recorded on the patent. |
|
15. The company reconciles its bank statement every quarter. Information from the 12/31/13 Bank Reconciliation is: Deposit in transit: 12/30/08 $1,000 Outstanding Checks #440 2,345 #452 2,030 #453 890 #454 6,555 The Bank statement received for the quarter ended 3/31/14 is as follows: Beginning balance per bank $ 37,320 Deposits: 1/2/14 $1,000, 2/2/14 $18,000, 3/6/14 $151,000 170,000 Checks: #452 $2,030, #453 $890, #456 $42,300, #457 $105,230 (150,450) Debit memo: Bank service charge (Record as operating expense) ( 75) Ending bank balance $ 56,795 |
|
16. AJE: The income tax rate is 30%. This amount will be paid when the tax return is due in April. Hint: Prepare the income statement up to income before taxes and multiply by 30% to compute the amount. |
REQUIRED: Print out the solution pages for the general ledger, journal and worksheet that follow and enter the following transactions. I suggest that you use a pencil.
a. Enter the transactions 1-9 in the general journal provided on the following pages.
b. Enter the 12/31/13 balances in ledger accounts. Use the ledger account running balance format accounts provided on the following pages.
c. Post the journal entries to the ledger accounts for items 1 – 9.
d. Prepare an unadjusted trial balance at March 31 and enter on the worksheet. Then complete the other worksheet columns. (See below.)
Worksheet requirement: Using your unadjusted trial balance above and the data for adjusting entries, prepare a 10 column worksheet similar to the one in the chapter 4 appendix of your text.
e. Prepare a bank reconciliation in good form. (Item 15 above.) Use your own paper. Record the necessary AJE.
f. Journalize and post all other adjusting entries. (Items 10 - 16)
g. Prepare an income statement and a retained earnings statement for the quarter ended 3/31/14 and a classified balance sheet at 3/31/14. Use your own paper. (No formatted sheets are supplied as we did for the other items.)
EXTRA CREDIT TWO SOLUTION – Name ________________________
DS ____________
Part a, e and f
|
Extra Credit 2 – General Journal |
Debit |
Credit |
||
|
a.1. |
|
|
|
|
|
|
|
|
|
|
|
a.2. |
|
|
|
|
|
|
|
|
|
|
|
a.3. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a.4. |
|
|
|
|
|
|
|
|
|
|
|
a.5. |
|
|
|
|
|
|
|
|
|
|
|
a.6. |
|
|
|
|
|
|
|
|
|
|
|
a.7. |
|
|
|
|
|
|
|
|
|
|
|
a.8. |
|
|
|
|
|
|
|
|
|
|
|
a.9. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a.10. |
|
|
|
|
|
|
|
|
|
|
|
a.11. |
|
|
|
|
|
|
|
|
|
|
|
a.12. |
|
|
|
|
|
|
|
|
|
|
|
a.13. |
|
|
|
|
|
|
|
|
|
|
|
a.14. |
|
|
|
|
|
|
|
|
|
|
|
a.15. |
|
|
|
|
|
|
|
|
|
|
|
a.16. |
|
|
|
|
|
|
|
|
|
|
Part b, c and d
|
|
General Ledger
|
|
|
|
|
b. |
CASH |
DR |
CR |
BALANCE |
|
|
Beginning |
|
|
|
|
|
item 2 |
|
|
|
|
|
item 3 |
|
|
|
|
|
item 4 |
|
|
|
|
|
item 5 |
|
|
|
|
|
item 6 |
|
|
|
|
|
item 7 |
|
|
|
|
|
item 9 |
|
|
|
|
|
Item 15 |
|
|
|
|
|
|
|
|
|
|
b. |
ACCOUNTS RECEIVABLE |
DR |
CR |
BALANCE |
|
|
Beginning |
|
|
|
|
|
item 1 |
|
|
|
|
|
item 4 |
|
|
|
|
|
item 8 |
|
|
|
|
|
|
|
|
|
|
b. |
ALLOW FOR DOUBTFUL ACCTS |
DR |
CR |
BALANCE |
|
|
Beginning |
|
|
|
|
|
item 8 |
|
|
|
|
|
item 11 |
|
|
|
|
|
|
|
|
|
|
b. |
EQUIPMENT |
DR |
CR |
BALANCE |
|
|
Beginning |
|
|
|
|
|
Item 3 |
|
|
|
|
|
Item 9 |
|
|
|
|
|
|
|
|
|
|
b. |
ACCUM DEPR EQUIPMENT |
DR |
CR |
BALANCE |
|
|
Beginning |
|
|
|
|
|
item 9 |
|
|
|
|
|
item 9 |
|
|
|
|
|
Item 12 |
|
|
|
|
|
|
|
|
|
|
b. |
LAND |
DR |
CR |
BALANCE |
|
|
Beginning |
|
|
|
|
|
|
|
|
|
|
b. |
BUILDING |
DR |
CR |
BALANCE |
|
|
Beginning |
|
|
|
|
|
|
|
|
|
|
b. |
ACCUM DEPR BUILDING |
DR |
CR |
BALANCE |
|
|
Beginning |
|
|
|
|
|
item 13 |
|
|
|
|
|
|
|
|
|
|
b. |
PATENTS |
DR |
CR |
BALANCE |
|
|
item 7 |
|
|
|
|
|
item 14 |
|
|
|
|
|
|
|
|
|
|
b. |
ACCOUNTS PAYABLE |
DR |
CR |
BALANCE |
|
|
Beginning |
|
|
|
|
|
item 3 |
|
|
|
|
|
item 5 |
|
|
|
|
|
|
|
|
|
|
b. |
UNEARNED REVENUE |
DR |
CR |
BALANCE |
|
|
item 2 |
|
|
|
|
|
item 10 |
|
|
|
|
|
|
|
|
|
|
b. |
INCOME TAXES PAYABLE |
DR |
CR |
BALANCE |
|
|
item 16 |
|
|
|
|
|
|
|
|
|
|
b. |
COMMON STOCK |
DR |
CR |
BALANCE |
|
|
Beginning |
|
|
|
|
|
|
|
|
|
|
b. |
RETAINED EARNINGS |
DR |
CR |
BALANCE |
|
|
Beginning |
|
|
|
|
|
|
|
|
|
|
b. |
SERVICE REVENUE |
DR |
CR |
BALANCE |
|
|
item 1 |
|
|
|
|
|
item 10 |
|
|
|
|
|
|
|
|
|
|
b. |
OPERATING EXPENSES |
DR |
CR |
BALANCE |
|
|
item 6 |
|
|
|
|
|
Item 15 |
|
|
|
|
|
|
|
|
|
|
b. |
DEPRECIATION EXPENSE |
DR |
CR |
BALANCE |
|
|
item 9 |
|
|
|
|
|
item 12 |
|
|
|
|
|
item 13 |
|
|
|
|
|
|
|
|
|
|
b. |
AMORTIZATION EXPENSE |
DR |
CR |
BALANCE |
|
|
item 14 |
|
|
|
|
|
|
|
|
|
|
b. |
GAIN ON DISPOSAL |
DR |
CR |
BALANCE |
|
|
item 9 |
|
|
|
|
|
|
|
|
|
|
b. |
BAD DEBT EXPENSE |
DR |
CR |
BALANCE |
|
|
item 11 |
|
|
|
|
|
|
|
|
|
|
b. |
INCOME TAX EXPENSE |
DR |
CR |
BALANCE |
|
|
item 16 |
|
|
|
Worksheet (d)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1