Professional Documents
Culture Documents
Problem 4
Problem 4
xlsx Journal
ate
D Description Debit Credit
30Jun P rofit & Loss Account 23,400
Wage Expense 23,400
(Wages ExpenseClosed)
30Jun Profit & Loss Account 720
Insurance Expense 720
(Insurance ExpenseClosed)
30Jun Profit & Loss Account 266
Supply Expense 266
(Supply ExpenseClosed)
30Jun Profit & Loss Account 2,400
Depreciation ExpenseTrailer 2,400
(Depreciation ExpenseClosed)
30Jun Profit & Loss Account 10,782
Other Expense 10,782
(Other ExpenseClosed)
30Jun Trailers Rental Revenue 45,546
Profit & Loss Account 45,546
Revenue Account closed
30Jun A. Tropp Capital 7,200
A. Tropp Withdrawls 7,200
(Withdrawls Account Closed)
30Jun Profit & Loss Account 7,978
A. Tropp Capital 7,978
Profit Transfer to A. Tropp Capital
1
Problem 4.xlsx Ledgers
Assets Expenses
Cash Wages Expens
Date Description Dr Date Description Cr Date Description
30Jun B
alance as per trial Balance 692 30Jun Balance as per trial Balance
30Jun B
alance C/d 692
Total 692 Total 692 Total
Insurance Expe
Account Receivable Date Description
ate
D Description Dr Date Description Cr 30Jun Balance as per trial Balance
30Jun Balance as per trial Balance 972
30Jun B
alance C/d 972 Total
Total 972 Total 972
upplies
S Supplies Expen
Date Description Dr Date Description Cr Date Description
30Jun B
alance as per trial Balance 119 30Jun Balance as per trial Balance
2
Problem 4.xlsx Ledgers
Expenses Revenues
Wages Expense Trailer Rentals Revenue
Dr Date Description Cr Date Description Dr Date Description Cr
23,400 30Jun Balance as per Trial Balance
45,546
30Jun P
rofit & Loss Account
23,400 30Jun P
rofit & Loss Account
45,546
23,400 Total 23,400 Total 45,546 Total 45,546
Insurance Expense
Dr Date Description Cr
720
30Jun P
rofit & Loss Account 720
720 Total 720
Supplies Expense
Dr Date Description Cr
266
3
Problem 4.xlsx Ledgers
Liabilities Owner's Equity
Accounts Payable A. Tropp Capital
Date Description Dr Date Description Cr Date Description Dr
30Jun Balance as per Trial Balance 271 30Jun A Tropp Withdrawls 7,200
30Jun B
alance C/d 271 30Jun B
alance C/d 6,472
Total 271 Total 271 Total 13,672
Wages Payable A. Tropp Withdrawls
Date Description Dr Date Description Cr ate
D Description Dr
30Jun Balance as per Trial Balance 200 30Jun Balance as per trial Balance 7,200
30Jun B
alance C/d 200
Total 200 Total 200 Total 7,200
Profit & Loss Account
ate
D escription
D Dr
30Jun Wage Expense 23,400
30Jun Insurance Expense 720
30Jun Supply Expense 266
30Jun Depreciation ExpenseTrailer 2400
30Jun Other Expense 10,782
4
Problem 4.xlsx Ledgers
Owner's Equity
. Tropp Capital
Date Description Cr
30Jun B alance as per Trial Balance 5,694
30Jun Profit & Loss Account 7,978
Total 13,672
Tropp Withdrawls
Date Description Cr
30Jun A
. Tropp Capital 7,200
Total 7,200
t & Loss Account
Date Description Cr
30Jun Trailers Rental Revenue 45,546
5
Problem 4.xlsx Ledgers
Prepaid Insurance
Date Description Dr Date Description Cr Depreciation Expens
30Jun B
alance as per trial Balance 360 ate
D Description
30Jun Balance as per trial Balance
30Jun B
alance C/d 360
Total 360 Total 360
Total
Other Expens
Trailers Date Description
ate
D Description Dr Date Description Cr 30Jun Balance as per trial Balance
30Jun Balance as per trial Balance
12,000
30Jun B
alance C/d 12,000 Total
Total 12,000 Total 12,000
ccumulated DepreciationTrailer
A
Date Description Dr Date Description Cr
30Jun Balance as per trial Balance 7,200
6
Problem 4.xlsx Ledgers
Depreciation ExpenseTrailer
Dr Date Description Cr
2,400
30Jun P
rofit & Loss Account
2,400
2,400 Total 2,400
Other Expense
Dr Date Description Cr
10,782
30Jun P
rofit & Loss Account
10,782
10,782 Total 10,782
7
Problem 4.xlsx Ledgers
30Jun N
et IncomeA. Tropp Capital 7,978
Total 45,546
8
Problem 4.xlsx Ledgers
Total 45,546
9
Problem 4.xlsx Ledgers
30Jun B
alance C/d 7,200
Total 7,200 Total 7,200
10
Problem 4.xlsx Ledgers
11
Problem 4.xlsx Ledgers
12
Problem 4.xlsx Ledgers
13
Problem 4.xlsx Financial Statements
AFFORDABLE TRAILER RENTAL
Income Statement
For the year ended, 30th June,2011
Trailers Rental Revenue Rs 45,546
Total Revenue 45,546
Less Opperationg Expenses
Wages Expense 23400
Requirment: 04
Insurance Expense 720
Supplies Expense 266
Other Expense 10782 I f Closing Entries are not made, a company’s income
Depreciation ExpenseTrailers 2400 accounts are not ready to record revenue and expense tr
Total Opperationg Expenses 37568 the next accounting period, and the amount of retained e
Net Income Rs 7,978 correctly stated, causing the balance sheet to be unb
FFORDABLE TRAILER RENTAL
A
Statement of Changes in Equity
For the year ended, 30th June,2011
A. Tropp Capital, Beginning Balance Rs 5,694
Add: Net Income 7,978
Change in capital due to operations 13,672
Less: A. Tropp's drawings 7,200
A. Tropp capital, Ending Balance Rs 6,472
AFFORDABLE TRAILER RENTAL
Balance Sheet Statement
as on 3oth June, 2011
Assets Rs
Current Assets
Cash 692
Accounts Receivable 972
Supplies 119
Prepaid Insurance 360
2,143
14
Problem 4.xlsx Financial Statements
: 04
mpany’s income statement
e and expense transactions for
unt of retained earnings is not
e sheet to be unbalanced.
15
Problem 4.xlsx Financial Statements
onCurrent Assets
N
Trailers Rs 12,000
Accumulated depreciation, Trailers Rs 7,200 Rs 4,800
Total NonCurrent Assets 4,800
Total Assets 6,943
Liabilities and Equity Rs
Current Liabilities
Accounts Payable 271
Wages Payable 200
Total Current Liabilities 471
Long Term Liabilities
Total Liabilities 471
Equity
A. Tropp Capital, Ending Balance 6,472
Total Liabilities Plus Equity 6,943
16
Problem 4.xlsx Financial Statements
17
Problem 4.xlsx Trial Balance
As Given in Problem
Affordable Trailer Rental ffordable Trailer Rental
A
Adjusted Trial Balance PostClosingTrial Balance
30Jun11 30Jun11
Cash $692 Particulars Dr. Cr.
Accounts Receivable 972 Cash 692
Supplies 119 Accounts Receivable 972
Prepaid Insurance 360 Supplies 119
Trailers 12,000 Prepaid Insurance 360
Accumulated Depreciation–
$7,200 Trailers 12,000
Trailers
Accumulated
Accounts Payable 271 7,200
Depreciation–Trailers
Wages Payable 00
2 Accounts Payable 271
A. Tropp, Capital 5,694 Wages Payable 200
A. Tropp, Withdrawals 7200 Owner's Equity 6,472
Trailer Rentals Revenue 45546 Total 14,143 14,143
Wages Expense 23,400
Insurance Expense 720
Supplies Expense 266
Depreciation Expense–Trailers ,400
2
Other Expenses 10,782
Total $58,911 $58,911
18