In: Accounting
On December 1, Year 1, John and Patty Driver formed a corporation called Susquehanna Equipment Rentals. The new corporation was able to begin operations immediately by purchasing the assets and taking over the location of Rent-It, an equipment rental company that was going out of business. The newly formed company uses the following accounts.
Cash | Capital Stock |
Accounts Receivable | Retained Earnings |
Prepaid Rent | Dividends |
Unexpired Insurance | Income Summary |
Office Supplies | Rental Fees Earned |
Rental Equipment | Salaries Expense |
Accumulated Depreciation: Rental Equipment | Maintenance Expense |
Notes Payable | Utilities Expense |
Accounts Payable | Rent Expense |
Interest Payable | Office Supplies Expense |
Salaries Payable | Depreciation Expense |
Dividends Payable | Interest Expense |
Unearned Rental Fees | Income Taxes Expense |
Income Taxes Payable | |
The corporation performs adjusting entries monthly. Closing entries are performed annually on December 31. During December, the corporation entered into the following transactions.
The corporation performs adjusting entries monthly. Closing entries are performed annually on December 31. During December, the corporation entered into the following transactions.
Dec. | 1 | Issued to John and Patty Driver 21,000 shares of capital stock in exchange for a total of $210,000 cash. | |
Dec. | 1 | Purchased for $220,800 all of the equipment formerly owned by Rent-It. Paid $132,000 cash and issued a 1-year note payable for $88,800. The note, plus all 12 months of accrued interest, are due November 30, Year 2. | |
Dec. | 1 | Paid $10,500 to Shapiro Realty as three months’ advance rent on the rental yard and office formerly occupied by Rent-It. | |
Dec. | 4 | Purchased office supplies on account from Modern Office Co., $1,500. Payment due in 30 days. (These supplies are expected to last for several months; debit the Office Supplies asset account.) | |
Dec. | 8 | Received $9,000 cash as advance payment on equipment rental from McNamer Construction Company. (Credit Unearned Rental Fees.) | |
Dec. | 12 | Paid salaries for the first two weeks in December, $4,500. | |
Dec. | 15 | Excluding the McNamer advance, equipment rental fees earned during the first 15 days of December amounted to $18,100, of which $12,800 was received in cash. | |
Dec. | 17 | Purchased on account from Earth Movers, Inc., $500 in parts needed to repair a rental tractor. (Debit an expense account.) Payment is due in 10 days. | |
Dec. | 23 | Collected $2,100 of the accounts receivable recorded on December 15. | |
Dec. | 26 | Rented a backhoe to Mission Landscaping at a price of $330 per day, to be paid when the backhoe is returned. Mission Landscaping expects to keep the backhoe for about two or three weeks. | |
Dec. | 26 | Paid biweekly salaries, $4,500. | |
Dec. | 27 | Paid the account payable to Earth Movers, Inc., $500. | |
Dec. | 28 | Declared a dividend of 10 cents per share, payable on January 15, Year 2. | |
Dec. | 29 | Susquehanna Equipment Rentals was named, along with Mission Landscaping and Collier Construction, as a co-defendant in a $22,000 lawsuit filed on behalf of Kevin Davenport. Mission Landscaping had left the rented backhoe in a fenced construction site owned by Collier Construction. After working hours on December 26, Davenport had climbed the fence to play on parked construction equipment. While playing on the backhoe, he fell and broke his arm. The extent of the company’s legal and financial responsibility for this accident, if any, cannot be determined at this time. (Note: This event does not require a journal entry at this time, but may require disclosure in notes accompanying the statements.) | |
Dec. | 29 | Purchased a 12-month public liability insurance policy for $9,360. This policy protects the company against liability for injuries and property damage caused by its equipment. However, the policy goes into effect on January 1, Year 2, and affords no coverage for the injuries sustained by Kevin Davenport on December 26. | |
Dec. | 31 | Received a bill from Universal Utilities for the month of December, $610. Payment is due in 30 days. | |
Dec. | 31 |
Equipment rental fees earned during the second half of December amounted to $20,000, of which $16,100 was received in cash. Data for Adjusting Entries The advance payment of rent on December 1 covered a period of three months. The annual interest rate on the note payable to Rent-It is 6 percent. The rental equipment is being depreciated by the straight-line method over a period of eight years. Office supplies on hand at December 31 are estimated at $630. During December, the company earned $4,200 of the rental fees paid in advance by McNamer Construction Company on December 8. As of December 31, six days’ rent on the backhoe rented to Mission Landscaping on December 26 has been earned. Salaries earned by employees since the last payroll date (December 26) amounted to $1,900 at month-end. It is estimated that the company is subject to a combined federal and state income tax rate of 30 percent of income before income taxes (total revenue minus all expenses other than income taxes). These taxes will be payable in Year 2. Comprehensive Problem 1 Part 1 1-a. Journalize the December transactions. Do not record adjusting entries at this point. 1-b. Prepare the necessary adjusting entries for December. 1-c. Prepare closing entries and post to ledger accounts. |
Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you. | ||||
Date | Account | Debit | Credit | |
Dec 1 | Cash | $ 210,000 | ||
Dec 1 | Capital Stock | $ 210,000 | ||
Dec 1 | Rental Equipment | $ 220,800 | ||
Dec 1 | Cash | $ 132,000 | ||
Dec 1 | Note Payable | $ 88,800 | ||
Dec 1 | Prepaid Rent | $ 10,500 | ||
Dec 1 | Cash | $ 10,500 | ||
Dec 4 | Office Supplies | $ 1,500 | ||
Dec 4 | Accounts Payable | $ 1,500 | ||
Dec 8 | Cash | $ 9,000 | ||
Dec 8 | Unearned Rental Fee | $ 9,000 | ||
Dec 12 | Salaries Expense | $ 4,500 | ||
Dec 12 | Cash | $ 4,500 | ||
Dec 15 | Cash | $ 12,800 | ||
Dec 15 | Accounts Receivable | $ 5,300 | ||
Dec 15 | Rental Fee Earned | $ 18,100 | ||
Dec 17 | Maintenance Expense | $ 500 | ||
Dec 17 | Accounts Payable | $ 500 | ||
Dec 23 | Cash | $ 2,100 | ||
Dec 23 | Accounts Receivable | $ 2,100 | ||
Dec 26 | Salaries Expense | $ 4,500 | ||
Dec 26 | Cash | $ 4,500 | ||
Dec 27 | Accounts Payable | $ 500 | ||
Dec 27 | Cash | $ 500 | ||
Dec 28 | Dividends | $ 2,100 | 21000*0.10 | |
Dec 28 | Dividend Payable | $ 2,100 | ||
Dec 29 | Unexpired Insurance | $ 9,360 | ||
Dec 29 | Cash | $ 9,360 | ||
Dec 31 | Utilities Expense | $ 610 | ||
Dec 31 | Accounts Payable | $ 610 | ||
Dec 31 | Cash | $ 16,100 | ||
Dec 31 | Accounts Receivable | $ 3,900 | ||
Dec 31 | Rental Fee Earned | $ 20,000 | ||
Adjusting Entries: | ||||
Date | Account | Debit | Credit | |
a | Rent Expense | $ 3,500 | 105000/3*1 | |
a | Prepaid Rent | $ 3,500 | ||
b | Interest Expense | $ 444 | 88800*6%*1/12 | |
b | Interest Payable | $ 444 | ||
c | Depreciation Expense | $ 2,300 | 220800/8*1/12 | |
c | Accumulated Depreciation | $ 2,300 | ||
d | Office Supplies Expense | $ 870 | 1500-630 | |
d | Office Supplies | $ 870 | ||
e | Unearned Rental Fee | $ 4,200 | ||
e | Rental Fee Earned | $ 4,200 | ||
f | Accounts Receivable | $ 1,980 | 330*6 days | |
f | Rental Fee Earned | $ 1,980 | ||
g | Salaries Expense | $ 1,900 | ||
g | Salaries Payable | $ 1,900 | ||
h | Income Tax Expense | $ 10,896 | ||
h | Income Tax Payable | $ 10,896 | ||
Closing Entries: | ||||
Dec 31 | Rent revenue | $ 44,280 | ||
Income Summary | $ 44,280 | |||
(To close Revenue Accounts) | ||||
Dec 31 | Income Summary | $ 29,186 | ||
Utilities Expense | $ 610 | |||
Maintenance Expense | $ 500 | |||
Salaries Expense | $ 10,900 | |||
Office Supplies Expense | $ 870 | |||
Rent Expense | $ 3,500 | |||
Depreciation Expense | $ 2,300 | |||
Interest Expense | $ 444 | |||
Income Tax Expense | $ 10,062 | |||
(to close Expense account) | ||||
Dec 31 | Income Summary | $ 15,094 | ||
Retained Earning | $ 15,094 | |||
(to close income summayr account) | ||||
Dec 31 | Retained Earning | $ 2,100 | ||
Dividends | $ 2,100 | |||
(to close Dividends account) |
Adjusted Trial Balance | ||||||||||
Unadjusted | Adjustments | Adjusted | Income Statement | Balance Sheet | ||||||
Account | Debit | Credit | Debit | Credit | Debit | Credit | Debit | Credit | Debit | Credit |
Cash | $ 88,640 | $ 88,640 | $ 88,640 | |||||||
Accounts Receivable | $ 7,100 | $ 1,980 | $ 9,080 | $ 9,080 | ||||||
Office supplies | $ 1,500 | $ 870 | $ 630 | $ 630 | ||||||
Prepaid Rent | $ 10,500 | $ 3,500 | $ 7,000 | $ 7,000 | ||||||
Unexpired Insurance | $ 9,360 | $ 9,360 | $ 9,360 | |||||||
Rental Equipment | $ 220,800 | $ 220,800 | $220,800 | |||||||
Accumulated Depreciation | $ 2,300 | $ 2,300 | $ 2,300 | |||||||
Accounts Payable | $ 2,110 | $ 2,110 | $ 2,110 | |||||||
Salaries Payable | $ 1,900 | $ 1,900 | $ 1,900 | |||||||
Income Tax Payable | $ 10,062 | $ 10,062 | $ 10,062 | |||||||
Note Payable | $ 88,800 | $ 88,800 | $ 88,800 | |||||||
Unearned Rental Fee | $ 9,000 | $ 4,200 | $ 4,800 | $ 4,800 | ||||||
Interest Payable | $ 444 | $ 444 | $ 444 | |||||||
Dividend Payable | $ 2,100 | $ 2,100 | $ 2,100 | |||||||
Capital Stock | $ 210,000 | $ 210,000 | $210,000 | |||||||
Retained Earnings | $ - | |||||||||
Dividends | $ 2,100 | $ 2,100 | $ - | $ 2,100 | ||||||
Rental Fee Earned | $ 38,100 | $ 6,180 | $ 44,280 | $ 44,280 | ||||||
Utilities Expense | $ 610 | $ 610 | $ 610 | |||||||
Maintenance Expense | $ 500 | $ 500 | $ 500 | |||||||
Salaries Expense | $ 9,000 | $ 1,900 | $ 10,900 | $ 10,900 | ||||||
Office Supplies Expense | $ 870 | $ 870 | $ 870 | |||||||
Income Tax Expenses | $ 10,062 | $ 10,062 | $ 10,062 | |||||||
Rent Expense | $ 3,500 | $ 3,500 | $ 3,500 | |||||||
Depreciation Expense | $ 2,300 | $ 2,300 | $ 2,300 | |||||||
Interest Expense | $ 444 | $ 444 | $ 444 | |||||||
Total | $ 350,110 | $ 350,110 | $ 25,256 | $ 25,256 | $ 366,796 | $ 366,796 | $ 29,186 | $ 44,280 | $337,610 | $322,516 |
Net Income | $ 15,094 | $ 15,094 | ||||||||
Grand Total | $337,610 | $337,610 | ||||||||
Income Statement: | ||||||||||
Rent revenue | $ 44,280 | |||||||||
Less operating expenses: | ||||||||||
Utilities Expense | $ 610 | |||||||||
Maintenance Expense | $ 500 | |||||||||
Salaries Expense | $ 10,900 | |||||||||
Office Supplies Expense | $ 870 | |||||||||
Rent Expense | $ 3,500 | |||||||||
Depreciation Expense | $ 2,300 | |||||||||
Total Operating Expenses: | $ 18,680 | |||||||||
Net Operating Income | $ 25,600 | |||||||||
Less: Interest Expense | $ 444 | |||||||||
Income before taxes | $ 25,156 | |||||||||
Less income taxes 40% | $ 10,062 | |||||||||
Net income | $ 15,094 | |||||||||
Statement of Retained Earning: | ||||||||||
Begingin Retained Earning | $ - | |||||||||
Add: Net Income | $ 15,094 | |||||||||
Less: Dividends | $ 2,100 | |||||||||
Ending Retained Earning | $ 12,994 | |||||||||
Balance Sheet: | ||||||||||
Cash | $ 88,640 | |||||||||
Accounts receivable | $ 9,080 | |||||||||
Office Supplies | $ 630 | |||||||||
Prepaid Rent | $ 7,000 | |||||||||
Unexpired Insurance | $ 9,360 | |||||||||
Total Current assets | $ 114,710 | |||||||||
Rental Equipment | $ 220,800 | |||||||||
Accumulated Depreciation | $ -2,300 | $ 218,500 | ||||||||
Total Assets | $ 333,210 | |||||||||
Liabilities: | ||||||||||
Accounts Payable | $ 2,110 | |||||||||
Salaries Payable | $ 1,900 | |||||||||
Income Tax Payable | $ 10,062 | |||||||||
Note Payable | $ 88,800 | |||||||||
Unearned Rental Fee | $ 4,800 | |||||||||
Interest Payable | $ 444 | |||||||||
Dividend Payable | $ 2,100 | |||||||||
Current Liabilities | $ 110,216 | |||||||||
Total liabilities | $ 110,216 | |||||||||
Stockholders’equity: | ||||||||||
Capital stock (21, 000 shares outstanding) | $ 210,000 | |||||||||
Retained earnings | $ 12,994 | |||||||||
Total stockholders’ equity | $ 222,994 | |||||||||
Total liabilities and stockholders’ equity | $ 333,210 |