App C
App C
APPENDIX C
Ite LO
BT Ite LO BT Ite LO BT Ite LO BT Ite LO BT
m m m m m
Brief Exercises
1. 1 K 4. 2,3 AP 7. 3 AP 10. 5 AP
2. 1 AP 5. 2,3 AP 8. 3,5 AP 11. 4,5 AP
3. 2,3 AP 6. 3 AP 9. 5 AP
Exercises
1. 2,3,4 AP 4. 2,3 AP 7. 3 AP 10. 3,5 AP 13. 6 AP
2. 2,6 AP 5. 3 AP 8. 3,5 AP 11. 5 AP 14. 6 AP
3. 2,3 AP 6. 3 AP 9. 3,5 AP 12. 5 AN 15. 6 AP
Problems
1. 3,4 AP 4. 3,5 AP 7. 3 AP 10. 3,5 AP 13. 5,6 AP
2. 3 AP 5. 3 AP 8. 3,5 AP 11. 2,3 AP 14. 6, AP
3. 3 AP 6. 3,4 AP 9. 3,5 AP 12. 2,3 AP 15. 3,4,5,6 AP
7. Closing 10 9, 11 4, 8, 13, 15
8. Reversing entries 8 8, 9, 10 9, 10
7 Supplies............................................. 600
Accounts Payable...................... 600
12 Cash................................................... 1,300
Accounts Receivable........................ 670
Service Revenue........................ 1,970
= $ 9,600 X 6
8 12
= $ 600
LO 3 BT: AP Difficulty: S Time: 10 min. AACSB: None CPA: cpa-t001 CM: Reporting
LO 5 BT: AP Difficulty: S Time: 15 min. AACSB: None CPA: cpa-t001 CM: Reporting
SOLUTIONS TO EXERCISES
EXERCISE C.1
2 No entry—not a transaction.
3 Supplies............................................ 1,200
Accounts Payable..................... 1,200
12 Cash.................................................. 4,200
Unearned Revenue................... 4,200
17 Cash.................................................. 2,900
Service Revenue....................... 2,900
LO 2,3,4 BT: AP Difficulty: S Time: 20 min. AACSB: None CPA: cpa-t001 CM: Reporting
EXERCISE C.2
Mis-Match Inc.
Work Sheet
July 31, 2023
Adjusted Trial
Trial Balance Adjustments Balance
Account Titles Dr. Cr. Dr. Cr. Dr. Cr.
Cash $2,870 $1,320 $2,125 $2,065
Accounts Receivable 3,231 3,890 1,320 5,801
Supplies 800 400 725 475
Equipment 3,800 500 4,300
Accounts Payable $2,666 2,125 400 500 1,160 $2,601
Salaries and Wages Payable 670 670
Dividends Payable 575 575
Unearned Revenue 1,200 825 375
Common Shares 6,000 6,000
Retained Earnings 2,795 2,795
Dividends 575 575
Service Revenue 2,380 825 3,890 7,095
Salaries and Wages Expense 3,400 670 4,070
Office Expense 940 1,160 2,100
Supplies Expense 725 725
Totals $15,041 $ 15,041 $12,190 $12,190 $20,111 $20,111
A step-by-step solution for this section of the problem can be found in the student
resources section of the online course.
LO 2,6 BT: AP Difficulty: S Time: 20 min. AACSB: None CPA: cpa-t001 CM: Reporting
EXERCISE C.3
a.
Mar. 1 Cash....................................................... 80,000
Common Shares............................... 80,000
10 Equipment............................................. 5,500
Accounts Payable............................ 5,500
25 Dividends............................................... 1,500
Cash................................................... 1,500
28 Salaries and Wages Expense............... 1,900
Cash................................................... 1,900
30 Prepaid Rent.......................................... 2,500
...................................................Cash 2,500
31 Cash....................................................... 750
Unearned Revenue........................... 750
EXERCISE C.4
Unearned Revenue
Jan.31 7,600
EXERCISE C.5
EXERCISE C.6
a.
1. Depreciation Expense1............................... 1,050
Accumulated Depreciation–
Equipment...................................... 1,050
1
($350 X 3)
EXERCISE C.7
Debit Credit
Cash $ 6,700
Accounts Receivable 800
Prepaid Insurance ($3,500 – $2,625) 875
Supplies ($1,800 – $1,150) 650
Land 20,000
Buildings 142,000
Accumulated Depreciation—Buildings
($20,448 + $1,278) $ 21,726
Equipment 16,000
Accumulated Depreciation—Equipment
($4,320 + $360) 4,680
Accounts Payable 4,800
Unearned Rent Revenue ($4,600 + $8,000 – 10,300
$2,300)
Salaries and Wages Payable 375
Interest Payable 1,540
Notes Payable 77,000
Common Shares 81,000
Retained Earnings 4,680
Dividends 5,000
Rent Revenue ($68,002 - $8,000 + $2,300 + 63,102
$800)
Salaries and Wages Expense ($43,200 + $375) 43,575
Utilities Expense 7,720
Insurance Expense ($12,250 + $2,625) 14,875
Repairs and Maintenance Expense 3,600
Supplies Expense 1,150
Depreciation Expense ($1,278 + $360) 1,638
Interest Expense ($3,080 + $1,540) 4,620 ________
$269,203 $269,203
LO 3 BT: AP Difficulty: M Time:30 min. AACSB: None CPA: cpa-t001 CM: Reporting
EXERCISE C.8
EXERCISE C.9
Service Revenue
Dec. 31 Closing 110,000 Dec. 31 Balance 110,000
Jan. 1 Reversing 9,700 Jan. 10 9,700
Interest Payable
Jan. 1 Reversing 6,400 Dec. 31 Balance 6,400
Interest Expense
Dec. 31 Balance 12,800 Dec. 31 Closing 12,800
Jan. 15 6,400 Jan. 1 Reversing 6,400
LO 3,5 BT: AP Difficulty: M Time:20 min. AACSB: None CPA: cpa-t001 CM: Reporting
EXERCISE C.10
a. Adjusting Entries:
1. Rent Expense1........................................ 1,800
Prepaid Rent................................... 1,800
1
($7,200 / 12 X 3)
b. Reversing Entries:
1. No reversing entry required.
LO 3,5 BT: AP Difficulty: M Time:20 min. AACSB: None CPA: cpa-t001 CM: Reporting
EXERCISE C.11
a.
Sales Revenue.......................................... 390,000
Investment Income ……………………….. 3,000
Cost of Goods Sold.......................... 222,700
Sales Returns and Allowances........ 2,000
Sales Discounts................................ 5,000
Administrative Expenses................. 31,000
Income Tax Expense........................ 30,000
Income Summary.............................. 102,300
(or)
Sales Revenue.......................................... 390,000
Investment Income ……………………….. 3,000
Income Summary.............................. 393,000
To close revenue accounts
EXERCISE C.12
LO 5 BT: AN Difficulty: M Time:25 min. AACSB: Analytic CPA: cpa-t001 CM: Reporting
EXERCISE C.13
LO 6 BT: AP Difficulty: M Time:15 min. AACSB: None CPA: cpa-t001 CM: Reporting
EXERCISE C.14
AIRBOURNE TRAVEL INC.
Work Sheet
For the Month Ended March 31, 2023
Account Titles Trial Balance Adjustments Adj. Trial Balance Income Stat. SFP
Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr.
Cash 1,800 1,800 1,800
Accounts Receivable 2,600 2,600 2,600
Supplies 600
(a) 80 520 520
Equipment 6,000 6,000 6,000
Accumulated Depr. -
Equipment 400 (b) 100 500 500
Accounts Payable 1,100 1,100 1,100
Unearned Revenue 500 (c) 400 100 100
Common Shares 6,400 6,400 6,400
Retained Earnings 600 600 600
Sales Revenue 2,600 (c) 400 3,000 3,000
Salaries and Wages
Expense 500 (d) 850 1,350 1,350
Miscellaneous Exp. 100 100 100
Totals 11,600 11,600
Supplies Expense (a) 80 80 80
Depreciation Expense (b) 100 100 100
Salaries and Wages
Payable (d) 850 850 850
Totals 1,430 1,430 12,550 12,550 1,630 3,000 10,920 9,550
Net Income 1,370 1,370
Totals 3,000 3,000 10,920 10,920
Key: (a) Record supplies expense (c) Record ticket revenue earned
(b) Record depreciation expense (d) Accrue salaries
LO 6 BT: AP Difficulty: M Time:20 min. AACSB: None CPA: cpa-t001 CM: Reporting
EXERCISE C.15
NORTH BAY CORPORATION
Work Sheet (Partial)
For the Year Ended December 31, 2023
Assets
Current Assets
Cash $117,600
FV-NI investments 42,150
Accounts receivable 56,720
Prepaid rent 11,000
Total current assets 227,470
FV-OCI investments 33,990
Property, plant, and equipment
Equipment $219,000
Less: accumulated depreciation (81,000) 138,000
Total assets $399,460
1
Beg. Balance + Net Income = Ending Balance
$133,440 + $40,550 = $173,990
LO 6 BT: AP Difficulty: M Time:20 min. AACSB: None CPA: cpa-t001 CM: Reporting
Problem C.2
Problem C.3
Problem C.4
Problem C.5
Problem C.6
Problem C.8
Problem C.9
Problem C.10
Problem C.11
Purpose—to provide an opportunity for the student to analyze errors and prepare
the necessary correcting entries for several errors in the original recording of
transactions. The student must first document the incorrect entry that was made,
the entry that should have been made and conclude with the correcting entry.
The student is also required to arrive at a corrected trial balance.
Problem C.12
Purpose—to provide an opportunity for the student to deal with the alternative
method of recording prepayments when recording cash receipts and
disbursements. The student must adapt the adjustment process at the end of the
year to deal with this alternative method. This is a short question.
Problem C.13
Problem C.14
Purpose—to provide an opportunity for the student to complete a work sheet and
then prepare a multi-step income statement, statement of retained earnings, and
a classified statement of financial position.
Problem C.15
SOLUTIONS TO PROBLEMS
PROBLEM C.1
Cash Equipment
Sep. 1 32,000Sept. 4 1,300 Sep. 2 12,500
8 3,560 5 900 Bal 30 12,500
20 2,100 10 680
18 6,300 E. Cain, Capital
19 2,000 Sep. 1 32,000
30 1,400 Sep. 30 2,000 30 7,727
30 85 Bal. 30 37,727
30Bal 24,995
Accounts Receivable
Sep. 14 4,740Sep. 20 2,100
25 2,780 Accounts Payable
Bal. 30 5,420 Sep. 18 6,300Sep. 2 12,500
Bal. 30 6,200
Prepaid Rent
Sept. 4 1,300Sept. 30 650
Bal 30 650
Supplies Expense
Sep. 30 330Sep. 30 330
Rent Expense
Sep. 30 650
Sep. 30 Bal 650Sep. 30 650
E. Cain, Drawings
Sep. 19 2,000 Sep. 30 2,000
Debit Credit
Cash $24,995
Accounts Receivable 5,420
Supplies 570
Prepaid Rent 650
Equipment 12,500
Accumulated Depreciation – Equipment $208
Accounts Payable 6,200
E. Cain, Capital 32,000
E. Cain, Drawings 2,000
Service Revenue 11,080
Rent Expense 650
Miscellaneous Expense 765
Salaries and Wages Expense 1,400
Supplies Expense 330
Depreciation Expense 208 _____
$49,488 $49,488
PROBLEM C.1 (CONTINUED)
Solutions Manual C.43 Chapter 3
Copyright © 2022 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is strictly prohibited.
Kieso, Weygandt, Warfield, Wiecek, McConomy Intermediate Accounting, Thirteenth Canadian Edition
Debit Credit
Cash $24,995
Accounts Receivable 5,420
Supplies 570
Prepaid Rent 650
Equipment 12,500
Accumulated Depreciation – Equipment $ 208
Accounts Payable 6,200
E. Cain, Capital ______ 37,727
Totals $44,135 $44,135
LO 3,4 BT: AP Difficulty: M Time:40 min. AACSB: None CPA: cpa-t001 CM: Reporting
PROBLEM C.2
31 Unearned Revenue.............................................................................
1,400
Service Revenue..........................................................................
1,400
To record revenue previously collected
31 Supplies Expense................................................................................
5,400
Supplies.......................................................................................
5,400
To adjust for supplies used
31 Depreciation Expense.........................................................................
5,000
Accumulated Depreciation—
Equipment.................................................................................
5,000
To record depreciation expense
31 Interest Expense.................................................................................
150
Interest Payable...........................................................................
150
To accrue interest expense
31 Insurance Expense..............................................................................
850
Prepaid Insurance........................................................................
850
To record expired insurance
b. (continued)
MASON ADVERTISING AGENCY INC.
Statement of Financial Position
December 31, 2023
Assets
Cash................................................................................$11,000
Accounts receivable........................................................ 23,500
Supplies.......................................................................... 3,000
Prepaid insurance........................................................... 2,500
Equipment.......................................................................
$60,000
Less: Accumulated depreciation—
equipment.......................................................................
33,000 27,000
Total assets..............................................................$67,000
PROBLEM C.3
a.
LO 3 BT: AP Difficulty: M Time:20 min. AACSB: None CPA: cpa-t001 CM: Reporting
PROBLEM C.4
Sales revenue
Sales revenue.......................................... $718,000
Less: Sales returns and allowances......... 8,000
Net sales revenue.......................................... 710,000
Cost of goods sold......................................... 412,700
Gross profit.................................................... 297,300
Operating expenses
Selling expenses
Sales salaries and wages expense..... $76,000
Sales commission expense................ 14,500
Depreciation expense—equipment..... 13,300
Utilities expense1................................ 6,600
Insurance expense2............................ 4,320
a. (continued)
Assets
Current assets
Cash............................................. $ 68,000
Accounts receivable..................... 95,300
Inventory....................................... 75,000
Prepaid insurance......................... 2,400
Total current assets............... 240,700
Property, plant, and equipment
Buildings....................................... $190,000
Less: Accumulated depreciation
—buildings 52,500 $137,500
Equipment.................................... 110,000
Less: Accumulated
depreciation—equipment. . . 42,900 67,100 204,600
Total assets....... $445,300
a. (continued)
PROBLEM C.5
a. -1-
1
Depreciation Expense ................................. 57,500
Accumulated Depreciation – 57,5
Equipment......................................... 00
1
(($960,000–$40,000) X 1/16)
-2-
2
Interest Expense .......................................... 3,669
Interest Payable.................................... 3,669
2
($186,000 X 10% X 72/365)
-3-
Sales Revenue............................................. 50,000
Unearned Revenue............................... 50,000
-4-
Prepaid Rent................................................. 1,100
Rent Expense........................................ 1,100
-5-
Salaries and Wages Expense....................... 11,800
Salaries and Wages Payable................ 11,800
PROBLEM C.6
a. -1-
Service Revenue...................................................................................
6,900
Unearned Revenue........................................................................
6,900
-2-
Accounts Receivable.............................................................................
7,300
Service Revenue............................................................................
7,300
-3-
Bad Debt Expense................................................................................
6,300
Allowance for Doubtful Accounts...................................................
6,300
-4-
Prepaid Insurance.................................................................................
6,000
Insurance Expense........................................................................
6,000
-5-
1
Depreciation Expense ..........................................................................
7,000
Accumulated Depreciation —Equipment....................................... 7,000
1
($85,000-15,000)/10
-6-
2
Interest Expense ..................................................................................
71
Interest Payable.............................................................................
71
2
($7,200 X 12% X 30/365)
-7-
Prepaid Rent.........................................................................................
750
Rent Expense................................................................................
750
-8-
Salaries and Wages Expense......................... 2,598
Salaries and Wages Payable................... 2,598
-9-
Dividends........................................................ 80,000
Dividends Payable.................................. 80,000
Dr. Cr.
Cash...........................................................................
$83,700
Accounts receivable................................................... 88,400
Allowance for doubtful accounts................................ $7,050
Supplies......................................................................
1,960
Prepaid insurance...................................................... 6,000
Prepaid rent................................................................. 750
Equipment ..................................................................
85,000
Accumulated depreciation—equipment 13,250
Unearned revenue ..................................................... 6,900
Interest payable........................................................... 71
Salaries and wages payable...................................... 2,598
Dividends payable...................................................... 80,000
Notes payable ............................................................ 7,200
Common shares......................................................... 35,010
Retained earnings...................................................... 161,100
Dividends....................................................................
80,000
Service revenue.......................................................... 100,400
Salaries and wages expense..................................... 31,098
Utilities expense......................................................... 1,080
Rent expense............................................................. 9,000
Insurance expense..................................................... 12,500
Bad debt expense...................................................... 6,300
Depreciation expense................................................ 7,000
Miscellaneous expense..............................................720
Interest expense......................................................... 71 _______
$413,579 $413,579
c. (continued)
Assets
Current assets
Cash............................................................................ $83,700
Accounts receivable.....................................................
$88,400
Less: Allowance for
doubtful accounts...........................................(7,050) 81,350
Supplies....................................................................... 1,960
Prepaid insurance........................................................ 6,000
Prepaid rent................................................................. 750
Total current assets............................................... 173,760
Equipment....................................................................
85,000
Less: Accumulated depreciation.................................. (13,250) 71,750
Total assets $245,510
c. (continued)
LO 3,4 BT: AP Difficulty: M Time:50 min. AACSB: None CPA: cpa-t001 CM: Reporting
PROBLEM C.7
-1-
Prepaid Rent........................................... 335
Rent Expense.................................. 335
-2-
1
Interest Expense .................................... 250
Interest Payable.............................. 250
1
($15,000 X 10% X 2/12)
-3-
Salaries and Wages Expense................. 2,480
Salaries and Wages Payable.......... 2,480
-4-
Interest Receivable................................. 500
Interest Income................................ 500
-5-
Bad Debt Expense.................................. 1,560
Allowance for Doubtful Accounts..... 1,560
-6-
Supplies.................................................. 110
Office Expense................................ 110
-7-
Rent Expense......................................... 1,000
Rent Payable................................... 1,000
-8-
2
Insurance Expense ................................ 195
Prepaid Insurance........................... 195
2
($1,170 X 2/12)
-9-
Property Tax Expense................................ 1,670
Property Tax Payable......................... 1,670
-10-
Interest Receivable.................................... 75
Interest Income3.................................. 75
3
($6,000 X 15% X 1/12)
-11-
Unearned Rent Revenue........................... 860
Rent Revenue4.................................... 860
4
($2,580 X 2/6)
-12-
5
Rent Expense ........................................... 5,533
Prepaid Rent ...................................... 5,533
5
($8,300 X 4/6)
-13.
Utilities Expense......................................... 510
Utilities Payable.................................. 510
-14-
Depreciation Expense................................ 1,400
Accumulated Depreciation—
Equipment.................................... 1,400
LO 3 BT: AP Difficulty: M Time:30 min. AACSB: None CPA: cpa-t001 CM: Reporting
PROBLEM C.8
a., b., d.
Cash Rent Receivable
Bal. 115,000 Adj. 4,000
Buildings Equipment
Bal. 600,000 Bal. 300,000
Sales Revenue
Adj. 9,900 Bal. 413,000
Close 403,100 ______
413,000 413,000
Rent Revenue
Close 48,000 Bal. 44,000
_____ Adj. 4,000
48,000 48,000
Depreciation Expense
Adj. 20,000 Close 38,000
Adj. 18,000
38,000
Income Summary
Exp. 271,020 Rev. 451,100
Cl. 180,080 ______
451,100 451,100
b. -1-
1
Depreciation Expense ............................. 20,000
Accumulated Depreciation— 20,0
Buildings.......................................... 00
1
(1/30 X $600,000)
-2-
2
Depreciation Expense ............................. 18,000
Accumulated Depreciation— 18,00
Equipment........................................ 0
2
10% X ($300,000-$120,000)
-3-
Insurance Expense.................................. 5,300
Prepaid Insurance............................ 5,300
-4-
Rent Receivable...................................... 4,000
Rent Revenue3................................. 4,000
3
(1/11 X $44,000)
-5-
4
Bad Debt Expense .................................. 6,120
Allowance for Doubtful Accounts...... 6,120
4
(24% X $63,000 = $15,120, less
existing balance of $9,000)
-6-
Salaries and Wages Expense.................. 3,600
Salaries and Wages Payable........... 3,600
-7-
Sales Revenue ....................................... 9,900
Unearned Revenue.......................... 9,900
Dr. Cr.
Cash............................................................................
$115,000
Accounts Receivable................................................... 63,000
Allowance for Doubtful Accounts................................ $15,120
Rent Receivable..........................................................4,000
Prepaid Insurance.......................................................6,700
Land............................................................................
350,000
Buildings......................................................................
600,000
Accumulated Depreciation—Buildings........................ 60,000
Equipment...................................................................
300,000
Accumulated Depreciation—Equipment..................... 138,000
Salaries and Wages Payable...................................... 3,600
Unearned Revenue..................................................... 9,900
Common Shares......................................................... 880,000
Retained Earnings....................................................... 152,000
Sales Revenue ........................................................... 403,100
Rent Revenue............................................................. 48,000
Utilities Expense.......................................................... 74,000
Bad Debt Expense......................................................6,120
Salaries and Wages Expense..................................... 93,600
Repairs and Maintenance Expense............................ 54,000
Depreciation Expense................................................. 38,000
Insurance Expense.....................................................5,300
$1,709,720 $1,709,720
d. -Dec. 31-
Sales Revenue............................................ 403,100
Rent Revenue............................................. 48,000
Income Summary................................. 451,100
To close revenue accounts
-31-
Income Summary........................................ 271,020
Utilities Expense.................................. 74,000
Bad Debt Expense............................... 6,120
Salaries and Wages Expense.............. 93,600
Repairs and Maintenance Expense..... 54,000
Depreciation Expense.......................... 38,000
Insurance Expense.............................. 5,300
To close expense accounts
-31-
Income Summary........................................ 180,080
Retained Earnings............................... 180,080
To close Income Summary
LO 3,5 BT: AP Difficulty: M Time:50 min. AACSB: None CPA: cpa-t001 CM: Reporting
PROBLEM C.9
a.
1. Prepaid Rent1................................................ 4,500
Rent Expense........................................ 4,500
1
($1,500 X 3)
a. (continued)
8. Depreciation Expense7................................. 2,800
Accumulated Depreciation–Equipment.. 2,800
7
($33,600 / 12 years)
PROBLEM C.10
a.
1. Rent Revenue.............................................. 8,500
Unearned Rent Revenue1...................... 8,500
1
($10,200 X 10/12)
a. (continued)
PROBLEM C.11
3. Utilities Expense.......................................... 30
Cash...................................................... 30
5. Equipment................................................... 90
Cash...................................................... 90
2. Equipment................................................... 900
Accounts Payable.................................. 900
3. Advertising Expense.................................... 30
Cash...................................................... 30
a. (continued)
1. Cash............................................................ 180
Accounts Receivable............................ 180
2. Equipment................................................... 900
Supplies................................................. 900
3. Advertising Expense.................................... 30
Utilities Expense.................................... 30
4. Salaries and Wages Payable...................... 600
Salaries and Wages Expense............... 600
5. Repairs and Maintenance Expense............. 90
Equipment............................................. 90
5.1 Equipment......................................................... 90
Cash............................................................ 90
5.2 Repairs and Maintenance Expense................... 90
Cash............................................................ 90
5.3 Repairs and Maintenance Expense................... 90
Solutions Manual C.75 Chapter 3
Copyright © 2022 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is strictly prohibited.
Kieso, Weygandt, Warfield, Wiecek, McConomy Intermediate Accounting, Thirteenth Canadian Edition
Equipment................................................... 90
PROBLEM C.12
a.
1. Jan. 1 Supplies..............................................................................................
4,100
Cash............................................................................................
4,100
3. Nov.15 Cash...................................................................................................
1,200
Service Revenue.........................................................................
1,200
4. Dec. 1 Cash...................................................................................................
1,100
Rent Revenue.............................................................................
1,100
PROBLEM C.13
Revenues
Service revenue......................................................... $142,000
Expenses
Repairs and maintenance expense........................... $ 13,200
Depreciation expense................................................28,800
Insurance expense....................................................
18,800
Salaries and wages expense..................................... 106,600
Utilities expense........................................................
3,500
Total expenses................................................... 170,900
Net loss............................................................................... $(28,900)
Other comprehensive income
Unrealized gain - OCI 6,800
Comprehensive income (loss) $(22,100)
a. (continued)
CANNED HEAT LIMITED
Statement of Financial Position
December 31, 2023
Assets
Current assets
Cash.......................................................................... $ 18,000
Accounts receivable.................................................. 42,000
Prepaid insurance...................................................... 1,800
Total current assets........................................... 61,800
FV-OCI Investments 25,500
Property, plant, and equipment
Equipment.................................................................
$98,000
Less: Accumulated depreciation................................ 28,600 69,400
Total assets....................................................... $156,700
b. General Journal
Date Account Titles and Explanation Ref. Debit Credit
Accumulated other
Comprehensive Income 310 6,800
To close Unrealized Gain or Loss-OCI
b. (continued)
CANNED HEAT LIMITED
Post-Closing Trial Balance
December 31, 2023
Debit Credit
Cash $ 18,000
Accounts Receivable 42,000
Prepaid Insurance 1,800
FV-OCI Investments 25,500
Equipment 98,000
Accumulated Depreciation -
Equipment $ 28,600
Accounts Payable 31,600
Salaries and Wages Payable 7,200
Common Shares 80,000
Retained Earnings 31,100
Accumulated Other Comprehensive
Income _______ ___6,800
$185,300 $185,300
PROBLEM C.14
a.
SLUM DOG FASHION CENTRE INC.
Work Sheet
For the Year Ended November 30, 2023
Adjusted Trial Statement of
Account Titles Trial Balance Adjustments Balance Income Statement Financial Position
Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr.
Cash 29,200 29,200 29,200
Accounts Receivable 82,000 82,000 82,000
Inventory 105,000 105,000 105,000
Supplies 8,600 (1) 5,500 3,100 3,100
Equipment 225,000 225,000 225,000
Accumulated Depr.-
Equipment 86,000 (2a) 40,000 126,000 126,000
Vehicles 128,000 128,000 128,000
Accumulated Depr.
Vehicles 39,000 (2b) 30,000 69,000 69,000
Notes Payable 85,000 85,000 85,000
Accounts Payable 78,500 78,500 78,500
Common Shares 300,000 300,000 300,000
Retained Earnings 38,000 38,000 38,000
Sales Revenue 950,200 950,200 950,200
Sales Returns and
Allowances 24,200 24,200 24,200
Cost of Goods Sold 611,500 611,500 611,500
a. (continued)
Statement of
Account Titles Trial Balance Adjustments Adjusted Trial Balance Income Statement Financial Position
Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr.
Salaries and Wages
Expense 150,000 150,000 150,000
Advertising Expense 46,400 46,400 46,400
Utilities Expense 24,000 24,000 24,000
Repairs and Maint.
Expense 32,100 32,100 32,100
Advertising Expense 46,700 46,700 46,700
Rent Expense 64,000 64,000 64,000
Totals 1,576,700 1,576,700
Supplies Expense (1) 5,500 5,500 5,500
Depreciation Expense (2a) 40,000 40,000 40,000
(2b) 30,000 30,000 30,000
Interest Expense (3) 9,000 9,000 9,000
Interest Payable (3) 9,000 9,000 9,000
Totals 84,500 84,500 1,655,700 1,655,7001,083,400 950,200 572,300 705,500
Net Loss 133,200 133,200
Totals 1,083,4001,083,400 705,500 705,500
Key:
1 4
($150,000 x 60%) ($150,000 x 40%)
2 5
($64,000 x 90%) ($64,000 x 10%)
3 6
($24,000 x 90%) ($24,000 x 10%)
7
No taxes are payable as the company is in a loss position. Taxes recoverable
(and/or a deferred tax debit) are assumed to be zero. These topics are addressed
further in Chapter 18 (Volume 2).
b. (continued)
SLUM DOG FASHION CENTRE INC.
Statement of Retained Earnings (Deficit)
For the Year Ended November 30, 2023
LO 6 BT: AP Difficulty: M Time:50 min. AACSB: None CPA: cpa-t001 CM: Reporting
PROBLEM C.15
a.
TUDOR SERVICES LTD.
Work Sheet
For the Year Ended August 31, 2023
Adjusted Trial Statement of
Account Titles Trial Balance Adjustments Balance Income Statement Financial Position
Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr.
Cash 35,420 35,420 35,420
Supplies 6,000 (2) 4,000 2,000 2,000
Equipment 140,000 140,000 140,000
Accumulated Depr.-
Equipment 42,000 (1) 14,000 56,000 56,000
Vehicles 110,000 110,000 110,000
Accumulated Depr.
Vehicles 48,125 (1) 13,750 61,875 61,875
Accounts Payable 7,950 7,950 7,950
Notes Payable 60,000 60,000 60,000
Common Shares 20,000 20,000 20,000
Retained Earnings 55,750 55,750 55,750
Dividends 36,000 36,000 36,000
Service Revenue 200,525 200,525 200,525
Supplies Expense 28,038 (2) 4,000 32,038 32,038
Insurance Expense 9,500 9,500 9,500
Interest Expense 3,392 (4) 275 3,667 3,667
Rent Expense 21,000 21,000 21,000
a. (continued)
Statement of
Account Titles Trial Balance Adjustments Adjusted Trial Balance Income Statement Financial Position
Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr.
Salaries and Wages
Expense 45,000 (3) 2,550 47,550 47,550
Totals 434,350 434,350
Depreciation Expense (1) 27,750 27,750 27,750
Salaries and Wages
Payable (4(3) 2,550 2,550 2,550
Interest Payable (4) 275 275 275
Totals 34,575 34,575 464,925 464,925 141,505 200,525 323,420 264,400
Net Income 59,020 59,020
Totals 200,525 200,525 323,420 323,420
a. (continued)
b.
TUDOR SERVICES LTD.
Income Statement
For the Year Ended August 31, 2023
Revenues
Service revenue............................................. $200,525
Expenses
Depreciation expense.................................... $27,750
Salaries and wages expense......................... 47,550
Insurance expense......................................... 9,500
Interest expense............................................. 3,667
Rent expense................................................. 21,000
Supplies expense........................................... 32,038 141,505
Net income.......................................................... $59,020
b. (continued)
TUDOR SERVICES LTD.
Statement of Financial Position
August 31, 2023
Assets
Current assets
Cash............................................................................ $ 35,420
Supplies...................................................................... 2,000
Total current assets................................................ 37,420
c.
LO 3,4,5,6 BT: AP Difficulty: M Time:50 min. AACSB: None CPA: cpa-t001 CM: Reporting
LEGAL NOTICE
Copyright © 2022 by John Wiley & Sons Canada, Ltd. or related companies. All
rights reserved.
The data contained in these files are protected by copyright. This manual is
furnished under licence and may be used only in accordance with the terms of such
licence.
MMXXI xii F1