Question

Problem 3-3 (Part Level Submission)

A review of the ledger of Windsor, Inc. at December 31 produces the following data for the preparation of annual adjusting entries:

1.		Salaries and Wages Payable, $0. There are 9 salaried employees. 4 employees receive a salary of $1,230 each per week, and 5 employees earn $750 each per week. Employees do not work weekends. All employees worked two days after the last pay period and before December 31.
2.		Unearned Rent Revenue, $376,020. The company began subleasing condos in its new building on November 1. Each tenant has to make a $5,400 security deposit that is not refundable until occupancy is ended. At December 31, the company had the following rental contracts that were paid in full for the entire term of the lease:

Date		Term (in months)		Monthly Rent		Number of Leases
Nov. 1		6		$3,910		6
Dec. 1		6		$10,370		3

3.

Prepaid Advertising, $14,820. This balance consists of payments on two advertising contracts. The contracts provide for monthly advertising in two trade magazines. The terms of the contracts are as follows:

Contract		Date		Amount		Number of magazines Issues
A650		May 1		$6,780		12
B974		Oct. 1		8,040		24

		The first advertisement runs in the month in which the contract is signed.
4.		Notes Payable, $80,520. This balance consists of a one year, 9%, note that is dated June 1. Windsor is preparing for a meeting with potential investors. What is the net effect of the adjusting entries on net income?

Answer 1

In Net effect the Net Income will increase by 64,809.70

Calculation is given below:

Rent Revenue
Nov 1 - (6*3910)*2	$   46,920.00
Dec 1- (3*10370)*1	$   31,110.00
Total Rent Revenue Recognised---- (A)		$    78,030.00
Salaries and Wages
Four Employees - (1230*4)/5*2	$      1,968.00
Five Employees - (750*5)/5*2	$      1,500.00
Total Salary Expenses --- (B)		$      3,468.00
Advertising Expenses
May 1 - 6780/12*8	$      4,520.00
Oct 1 - 8040/24*3	$      1,005.00
Total Advertising Expenses---©		$      5,525.00
Interest Expenses ( 80520*9%/12*7)---(D)		$      4,227.30
Net Effect (A - (B+C+D))		$    64,809.70

Dear Student,

Best effort has been made to give quality and correct answer. But if you find any issues please comment your concern. I will definitely resolve your query.