On November 1, 2017, the account balances of Pine Equipment Repair were as follows:
During
Nov. 8 November, the following summary transactions were completed.
10 Paid $1,100 for salaries due employees, of which $600 is for November salaries.
12 Received $1,200 cash from customers on account.
15 Received $1,400 cash for services performed in November.
17 Purchased equipment on account, $3,000.
20 Purchased supplies on account, $500.
22 Paid creditors on account, $2,500.
25 Paid November rent of $300. Paid salaries of $1,300.
27 Performed services on account and billed customers for services provided, $900.
29 Received $550 from customers for future service.
Adjustment data consist of:
1. Supplies on hand, $1,000.
2. Accrued salaries payable, $500.
3. Depreciation for the month is $100.
4. Unearned service revenue of $1,150 is earned during the month.
Instructions
(a) Enter the November 1 balances in the ledger accounts (use T accounts).
(b) Journalize the November transactions.
(c) Post the November transactions.
(d) Prepare a trial balance at November 30.
(e) Journalize and post adjusting entries.
(f) Prepare an adjusted trial balance.
(g) Prepare an income statement and a statement of owner’s equity for November and a balance sheet at November 30.
TAKING IT FURTHER
Comment on the company’s results of operations and its financial position. In your analysis, refer to specific items in the financial statements.
SOLUTION
(b) Nov. 8 Salaries Payable 500
Salaries Expense 600
Cash 1,100
10 Cash 1,200
Accounts Receivable 1,200
12 Cash 1,400
Service Revenue 1,400
15 Equipment 3,000
Accounts Payable 3,000
17 Supplies 500
Accounts Payable 500
20 Accounts Payable 2,500
Cash 2,500
22 Rent Expense 300
Cash 300
25 Salaries Expense 1,300
Cash 1,300
27 Accounts Receivable 900
Service Revenue 900
29 Cash 550
Unearned Revenue 550
(d)
PINE EQUIPMENT REPAIR
Trial Balance
November 30, 2017
DebitCredit
Cash $ 740
Accounts receivable 2,210
Supplies 2,500
Equipment 13,000
Accumulated depreciation—equipment $ 500
Accounts payable 3,100
Unearned revenue 1,950
S. Seed, capital 12,800
Service revenue 2,300
Salaries expense 1,900
Rent expense 300 ______
$20,650$20,650
(e)
Nov. 30 Supplies Expense 1,500
Supplies 1,500
($2,500 - $1,000 = $1,500)
30 Salaries Expense 500
Salaries Payable 500
🔒
Unlock the complete assignment
You are viewing the free preview. Purchase this assignment once to reveal the complete resource.
$9.99 USD
Secure checkout is completed by Stripe.
30 Depreciation Expense 100
Accumulated Depreciation—
Equipment 100
30 Unearned Revenue 1,150
Service Revenue 1,150
(a), (c) and (e)
101
Cash
Cash
Nov. 1
2,790
Nov. 8
1,100
Nov. 10
1,200
Nov. 20
2,500
Nov. 12
1,400
Nov. 22
300
Nov. 29
550
Nov. 25
1,300
Bal.
740
112 Accounts Receivable
Nov. 1
2,510
Nov. 10
1,200
Nov. 27
900
Bal.
2,210
126
Supplies
Supplies
Nov. 1
2,000
Nov. 17
500
Bal.
2,500
Nov. 30
1,500
Bal.
1,000
153 Equipment
Nov. 1
10,000
Nov. 15
3,000
Bal.
13,000
154 Accumulated Depreciation-Equipment
Nov. 1
500
Nov. 30
100
Bal.
600
(a), (c) and (e)
201 Accounts Payable
Nov. 1
2,100
Nov. 20
2,500
Nov. 15
3,000
Nov. 17
500
Bal.
3,100
209 Unearned Revenue
Nov. 1
1,400
Nov. 29
550
Bal.
1,950
Nov. 30
1,150
Bal.
800
212 Salaries Payable
Nov. 1
500
Nov. 8
500
Nov. 30
500
Bal.
500
301 S. Seed, Capital
Nov. 1
12,800
Service Revenue
Nov. 12
1,400
Nov. 27
900
Bal.
2,300
Nov. 30
1,150
Bal.
3,450
(a), (c) and (e)
Salaries Expense
Nov. 8
600
Nov. 25
1,300
Bal.
1,900
Nov. 30
500
Bal.
2,400
Rent Expense
Nov. 22
300
Bal.
300
Depreciation Expense
Nov. 30
100
Bal.
100
Supplies Expense
Nov. 30
1,500
Bal.
1,500
(f)
PINE EQUIPMENT REPAIR
Adjusted Trial Balance
November 30, 2017
DebitCredit
Cash $ 740
Accounts receivable 2,210
Supplies 1,000
Equipment 13,000
Accumulated depreciation—equipment $ 600
Accounts payable 3,100
Salaries payable 500
Unearned revenue 800
S. Seed, capital 12,800
Service revenue 3,450
Salaries expense 2,400
Depreciation expense 100
Supplies expense 1,500
Rent expense 300 ______
$21,250$21,250
(g)
PINE EQUIPMENT REPAIR
Income Statement
Month Ended November 30, 2017
Revenues
Service revenue $3,450
Expenses
Depreciation expense $ 100
Rent expense 300
Salaries expense 2,400
Supplies expense 1,500
Total expenses 4,300
Loss $(850)
(g)
PINE EQUIPMENT REPAIR
Statement of Owner's Equity
Month EndedNovember 30, 2017
S. Seed, capital, November 1, 2017 $12,800
Less: Loss 850
S. Seed, capital, November 30, 2017 $11,950
PINE EQUIPMENT REPAIR
Balance Sheet
November 30, 2017
Assets
Cash $ 740
Accounts receivable 2,210
Supplies 1,000
Equipment $13,000
Less: Accumulated depreciation 600 12,400
Total Assets $16,350
Liabilities and Owner’s Equity
Liabilities
Accounts payable $3,100
Unearned revenue 800
Salaries payable 500
Total liabilities 4,400
Owner’s Equity
S. Seed, capital 11,950
Total liabilities and owner’s equity $16,350
Taking It Further:
The results from operations for the month of November, 2017 are negative with a loss of $850 experienced as shown on the income statement. Salaries expense is very high when compared to service revenue. As well, the supplies expense is very high. There is very little cash left to pay off the accounts payable. Even if the accounts receivable are collected immediately, there would not be enough cash. As a result, S. Seed was unable to withdraw any cash from the business in November.