Ap HW
Ap HW
Ap HW
10(126)
a. Prepare journal entries
date accounts DR(debit) CR(credit)
3-May cash 950000
capital stock 950000
4-May rent expense 1800
cash 1800
5-May office supplies 600
cash 600
15-May office equiment 12400
accounts payable 12400
18-May vehicles 45000
cash 15000
note payable 30000
20-May account receivable 120000
revenues 120000
26-May devidend 8000
devidends payable 8000
29-May ulitilities expense 500
cash 500
30-May cash 90000
account receviable 90000
31-May salary expense 32000
cash 320000
cash captital stock
950000 1800 950000
90000 600
15000
500
320000
990100 337900
revenues devidend
120000 8000
Utilities Expense Salary Expense
5000 32000
Dr CR
rent expense Cash 990100
1800 Capital stock 950000
Office rent expense 1800
Office Supplies 600
Office Equipment 12400
Accounts Payable 12400
Vehiclaes 45000
Note Payable 30000
Accounts Receivable 30000
Revenues 120000
office equiment Dividens 8000
12400 Dividens payable 8000
Utilities Expense 5000
Salary Expense 32000
Total 1124900 1120400
account receivable
120000 90000
devidends payable
8000
T6. Sale budget
Sales budget reference evening smart casual holiday weartotal
unit sales for year 900 1200 1500
unit selling price 510 210 150
budgeted sales (£) 459000 252000 225000 936000
T7.budget
Debtor BudgeReference Evening Smart casual Holiday wearToatal
budget sales (T6 459000 252000 22500 936000
Divided by 12, multiplied 1.5
Budget debtors (£) 573750 315000 28125 1170000
3.11
a) journal entries b) T account
date accounts DR CR
2-Sep cash 975000 cash
capital stock 975000 975000
4-Sep land 200000 110000
building 700000
cash 100000 1085000
notes payable 800000
12-Sep office supplies 500
accounts payable 500
19-Sep accounts receivable 180000
clients revenue 180000 925000
29-Sep salary expense 60000
cash 60000
30-Sep cash 110000 land
accounts receivable 110000 200000
notes payable
accounts payable
salary expense
60000
c)
cash
cash capital stock capital stock
100000 975000 land
60000 building
land building
700000
800000
500
500
70000
60000
180000
1955500 1955000
3.12
Date Accounts DR CR cash
1-Feb Cash 800000 800000
capital stock 800000 100000
5-Feb cash 100000 14000
note payable 100000
8-Feb land 150000
building 540000
office equipment 60000 700900
cash 200000
note payable 550000
11-Feb office supplies 800 note payable
accounts payable 800
14-Feb Advertising Expense 500
cash 500
20-Feb office supplies 200
account payable 200
22-Feb client service revenue 14000
cash 14000
24-Feb client service revenue 16000
accounts receivable 16000
25-Feb salaries expense 12000 building
cash 12000 540000
28-Feb account payable 600
cash 600
1694100 1694100
office supplies
800
Advertising Expense
500
accounts receivable
16000
c)
cash capital stock Cash
200000 800000 capital stock
500 note payable
12000 land
600 building
office equipment
office supplies
accounts payable
Advertising Expense
client service revenue
note payable land accounts receivable
100000 150000 salaries expense
550000
Elaine consulting
office supplies accounts payable statement of finnacial position
200 800 at 28 february 2015
600 Assets
cash
office supplies
account receivable
office equipment
0 building
land
total assets
Advertising Expense client service revenue
14000
16000
30000
finacial statements
aine consulting
come statement
r february 2015
vertising Expense
aries expense 500
12000 12500
17500
Elaine consulting
statement of finnacial position
at 28 february 2015
liablilities
700900 note payable 650000
600 total liabilities 650000
16000 owner's equity
60000 capital stock 800000
540000 retained earnings 17500
150000 total owner's equity 817500
1467500 1467500