mba 501a--financial accounting: accounting cycle project ...€¦ · web viewmba 501a--financial...
TRANSCRIPT
MBA 502A--Financial Accounting: Accounting Cycle Project (KidKare, Inc. 2011) General Journal G15Date Account Titles & Explanations Ref Debit Credit
Adjusted Trial Balance as of December 31, 2011Ref. # Account Title Debit Credit101 Cash 110 Accounts Receivable 112 Allowance for Uncollectible Accounts 120 Supplies on Hand 135 Prepaid Insurance 140 Prepaid Rent 145 Other Prepaids 150 Office Equipment 155 Accumulated Depreciation—Office Equipment 160 Play Equipment 165 Accumulated Depreciation—Play Equipment 170 Van 175 Accumulated Depreciation—Van 190 KidKare Trademark 201 Accounts Payable 210 Revenue Received in Advance 215 Utilities Payable 220 Salaries & Wages Payable 235 Interest Payable 240 Income Tax Payable 245 Dividends Payable 250 Other Short-term Obligations 260 Notes Payable, 6%,due through 2014 310 Common Stock, $1 par value (20,000 shares) 315 Additional Paid-in Capital 340 Retained Earnings 380 Dividends 390 Income Summary 410 Childcare Revenue 425 Interest Revenue 430 Miscellaneous Revenue 515 Salaries & Wages Expense 525 Rent Expense 530 Utilities Expense 532 Insurance Expense 535 Supplies Expense 540 Bad Debt Expense 550 Depreciation Expense 560 Miscellaneous Expense 570 Interest Expense 580 Income Tax Expense
Totals
General Journal G17Date Account Titles & Explanations Ref Debit Credit
MBA 501A--Financial Accounting: Accounting Cycle Project (KidKare, Inc. 2011)Cash 101
Date Explanations Ref Debit Credit BalanceDec. 23 Balance 12,094
Accounts Receivable 110Date Explanations Ref Debit Credit BalanceDec. 23 Balance 240
Allowance for Uncollectible Accounts 112Date Explanations Ref Debit Credit BalanceDec. 23 Balance 122
Supplies on Hand 120Date Explanations Ref Debit Credit BalanceDec. 23 Balance 1025
Prepaid Insurance 135Date Explanations Ref Debit Credit BalanceDec. 23 Balance 420
Prepaid Rent 140Date Explanations Ref Debit Credit Balance
Other Prepaids 145Date Explanations Ref Debit Credit Balance
Dec. 23 Balance 150
Office Equipment 150Date Explanations Ref Debit Credit BalanceDec. 23 Balance 3,120
Accumulated Depreciation--Office Equipment 155Date Explanations Ref Debit Credit BalanceDec. 23 Balance 325
Play Equipment 160Date Explanations Ref Debit Credit BalanceDec. 23 Balance 9,200
Accumulated Depreciation--Play Equipment 165Date Explanations Ref Debit Credit BalanceDec. 23 Balance 375
Van 170Date Explanations Ref Debit Credit BalanceDec. 23 Balance 25,000
Accumulated Depreciation--Van 175Date Explanations Ref Debit Credit BalanceDec. 23 Balance 1,600
KidKare Trademark 190Date Explanations Ref Debit Credit BalanceDec. 23 Balance 210
Accounts Payable 201Date Explanations Ref Debit Credit BalanceDec. 23 Balance 280
Revenue Received in Advance 210Date Explanations Ref Debit Credit Balance
Utilities Payable 215Date Explanations Ref Debit Credit Balance
Salaries & Wages Payable 220Date Explanations Ref Debit Credit Balance
Interest Payable 235Date Explanations Ref Debit Credit Balance
Income Tax Payable 240Date Explanations Ref Debit Credit BalanceDec. 23 Balance 200
Dividends Payable 245Date Explanations Ref Debit Credit Balance
Other Short-term Obligations 250Date Explanations Ref Debit Credit Balance
Notes Payable 260Date Explanations Ref Debit Credit BalanceDec. 23 Balance 15,687
Common Stock 310Date Explanations Ref Debit Credit BalanceDec. 23 Balance 20,000
Additional Paid-in Capital 315Date Explanations Ref Debit Credit BalanceDec. 23 Balance 10,000
Retained Earnings 340Date Explanations Ref Debit Credit Balance
Dividends 380Date Explanations Ref Debit Credit Balance
Income Summary 390Date Explanations Ref Debit Credit Balance
Childcare Revenues 410
Date Explanations Ref Debit Credit BalanceDec. 23 Balance 60,600
Interest Revenue 425
Date Explanations Ref Debit Credit BalanceDec. 23 Balance 61
Miscellaneous Revenue 430Date Explanations Ref Debit Credit Balance
Salaries & Wages Expense 515Date Explanations Ref Debit Credit BalanceDec. 23 Balance 42,500
Rent Expense 525Date Explanations Ref Debit Credit BalanceDec. 23 Balance 5,400
Utilities Expense 530Date Explanations Ref Debit Credit BalanceDec. 23 Balance 940
Insurance Expense 532Date Explanations Ref Debit Credit BalanceDec. 23 Balance 300
Supplies Expense 535Date Explanations Ref Debit Credit BalanceDec. 23 Balance 5,040
Bad Debt Expense 540Date Explanations Ref Debit Credit BalanceDec. 23 Balance 202
Depreciation Expense 550Date Explanations Ref Debit Credit BalanceDec. 23 Balance 2,300
Miscellaneous Expense 560Date Explanations Ref Debit Credit BalanceDec. 23 Balance 132
Interest Expense 570Date Explanations Ref Debit Credit BalanceDec. 23 Balance 427
Income Tax Expense 580Date Explanations Ref Debit Credit BalanceDec. 23 Balance 550