/*! This file is auto-generated */ .wp-block-button__link{color:#fff;background-color:#32373c;border-radius:9999px;box-shadow:none;text-decoration:none;padding:calc(.667em + 2px) calc(1.333em + 2px);font-size:1.125em}.wp-block-file__button{background:#32373c;color:#fff;text-decoration:none} Q19E (L07) (Cash and Accrual Basis) W... [FREE SOLUTION] | 91Ó°ÊÓ

91Ó°ÊÓ

(L07) (Cash and Accrual Basis) Wayne Rogers Corp. maintains its financial records on the cash basis of accounting. Interested in securing a long-term loan from its regular bank, Wayne Rogers Corp. requests you as its independent to convert its cash-basis income statement data to the accrual basis. You are provided with the following summarized data covering 2016, 2017, and 2018

2016

2017

2018

Cash receipts from sale

On 2016 sales

\(295,000

\)160,000

\(30,000

On 2017 sales

0

\)355,000

\(90,000

On 2018 sales

0

0

\)408,000

Cash payments for expenses:

On 2016 expenses

\(185,000

\)67,000

\(25,000

On 2017 expenses

\)40,000a

\(160,000

\)55,000

On 2018 expenses

0

\(45,000b

\)218,000

a Prepayments of 2017 expenses.

b Prepayments of 2018 expenses.

Instructions

(a) Using the data above, prepare abbreviated income statements for the years 2016 and 2017 on the cash basis.

(b) Using the data above, prepare abbreviated income statements for the years 2016 and 2017 on the accrual basis.

Short Answer

Expert verified

Net income is calculated by subtracting the expenses from the sales revenue.

Step by step solution

01

Meaning of Income Statements

Business entities prepare a statement to ascertain the profit earned by the business entity during the financial year is the income statement. It includes all the income earned and expenses incurred during the year.

02

Part (a) Abbreviated Income Statement for Years 2016 and 2017 on Cash Basis

Wayne Rogers Corp

Income Statement (Cash Basis)

For the Year Ended December 31

Particulars

2016

2017

Sales

$295,000

$515,000

Less Expenses

$(225,000)

$(272,000)

Net Income

$70,000

$243,000

Working Note:

Cash Expenses of Year 2016=Cash Expenses for Year 2016+Prepayment of Expenses of Year2017=$185,000+$40,000=$225,000

Cash Sale of Year 2017=Cash Received for Sale in Year 2016+Cash Sale of Year2017=$160,000+$355,000=$515,000

Cash Expenses of Year 2017=Cash Expenses Paid for Year 2016+Cash Expenses of Year2017+Prepayment of Expenses of Year 2018=$67,000+$160,000+$45,000=$272,000

03

Part (b) Abbreviated Income Statement for Years 2016 and 2017 on Accrual Basis

Wayne Rogers Corp

Income Statement (Accrual Basis)

For the Year Ended December 31

Particulars

2016

2017

Sales

$485,000

$445,000

Less Expenses

$(277,000)

$(255,000)

Net Income

$208,000

$190,000

Working Note:

Sales for Year 2016=∑Summation of Sales Related to Year 2016=$295,000+$160,000+$30,000=$485,000

Expenses for Year 2016=∑Summation of Expenses Related to Year 2016=$185,000+$67,000+$25,000=$277,000

Sales for Year 2017=∑Summation of Sales Related to Year 2017=$355,000+$90,000=$445,000

Expenses for Year 2017=∑Summation of Expenses Related to Year 2017=$40,000+$160,000+$55,000=$255,000

Unlock Step-by-Step Solutions & Ace Your Exams!

  • Full Textbook Solutions

    Get detailed explanations and key concepts

  • Unlimited Al creation

    Al flashcards, explanations, exams and more...

  • Ads-free access

    To over 500 millions flashcards

  • Money-back guarantee

    We refund you if you fail your exam.

Over 30 million students worldwide already upgrade their learning with 91Ó°ÊÓ!

One App. One Place for Learning.

All the tools & learning materials you need for study success - in one app.

Get started for free

Most popular questions from this chapter

What are closing entries and why are they necessary?

BE3-9 (L03) Prepare the following adjusting entries at August 31 for Walgreens. (a) Interest on notes payable of \(300 is accrued. (b) Services performed but unbilled total \)1,400. (c) Salaries and wages earned by employees of \(700 have not been recorded. (d) Bad debt expense for year is \)900. Use the following account titles: Service Revenue, Accounts Receivable, Interest Expense, Interest Payable, Salaries and Wages Expense, Salaries and Wages Payable, Allowance for Doubtful Accounts, and Bad Debt Expense.

BE3-4 (L02,3) Using the data in BE3-3, journalize the entry on July 1 and the adjusting entry on December 31 for Zubin Insurance Co. Zubin uses the accounts Unearned Service Revenue and Service Revenue.

Question: Presented below is the trial balance of the Crestwood Golf Club, Inc. as of December 31. The books are closed annually on December 31.


CRESTWOOD GOLF CLUB, INC.

TRIAL BALANCE

DECEMBER 31

Debit

Credit

Cash

\(15,000

Accounts receivables

13,000

Allowance for doubtful accounts

\)1,100

Prepaid insurance

9,000

Land

350,000

Building

120,000

Accumulated depreciation – building

38,400

Equipment

150,000

Accumulated depreciation – equipment

70,000

Common stock

400,000

Retained earnings

82,000

Dues revenue

200,000

Green fees revenue

5,900

Rent revenue

17,600

Utilities expenses

54,000

Salaries and wages expenses

80,000

Maintenance and repair expenses

24,000

\(815,000

\)815,000

Instructions

(a) Enter the balances in ledger accounts. Allow five lines for each account.

(b) From the trial balance and the information given below, prepare annual adjusting entries and post to the ledger accounts. (Omit explanations.)

(1) The buildings have an estimated life of 30 years with no salvage value (straight-line method).

(2) The equipment is depreciated at 10% per year.

(3) Insurance expired during the year \(3,500.

(4) The rent revenue represents the amount received for 11 months for dining facilities. The December rent has not yet been received.

(5) It is estimated that 12% of the accounts receivable will be uncollectible.

(6) Salaries and wages earned but not paid by December 31, \)3,600.

(7) Dues received in advance from members $8,900 were recorded as Dues Revenue.

(c) Prepare an adjusted trial balance.

(d) Prepare closing entries and post.

(a) How are the components of revenues and expenses different for a merchandising company? (b) Explain the income measurement process for a merchandising company.

See all solutions

Recommended explanations on Business Studies Textbooks

View all explanations

What do you think about this solution?

We value your feedback to improve our textbook solutions.

Study anywhere. Anytime. Across all devices.