Answer:
3D Family Fireworks
1. Journal Entries for Transactions:
Jan. 2 Debit Cash $49,100
Credit Service Revenue $49,100
To record services rendered for cash.
Jan. 6 Debit Accounts Receivable $86,400
Credit Service Revenue $86,400
To record services rendered on account.
Jan. 15 Debit Allowance for Uncollectible Accounts $3,300
Credit Accounts Receivable $3,300
To record uncollectible written off.
Jan. 20 Debit Salaries Expense $32,800
Credit Cash $32,800
To record payment for salaries expense.
Jan. 22 Debit Cash $84,000
Credit Accounts Receivable $84,000
To record cash collected on accounted.
Jan. 25 Debit Accounts Payable $6,900
Credit Cash $6,900
To record payment on account.
Jan. 30 Debit Utilities Expense $15,100
Credit Cash $15,100
To record utilities expense paid.
Income Statement for the month ended January 31, 2021:
Service Revenue $135,500
Interest Revenue 1,080
Total Revenue $136,580
Salaries Expense $32,800
Utilities Expense 15,100
Bad Debts Expense 1,060 48,960
Net Income $87,620
Explanation:
a) Data and Calculations:
Trial Balance as of January 1, 2021:
Debit Credit
Cash $26,700
Accounts Receivable 15,000
Allowance for Uncollectible Accounts $3,600
Supplies 3,900
Notes Receivable (6%, due in 2 years) 18,000
Land 80,300
Accounts Payable 8,500
Common Stock 98,000
Retained Earnings 33,800
Totals $ 143,900 $ 143,900
Transaction Analysis:
Jan. 2 Cash $49,100 Service Revenue $49,100
Jan. 6 Accounts Receivable $86,400 Service Revenue $86,400
Jan. 15 Allowance for Uncollectible Accounts $3,300 Accounts Receivable $3,300
Jan. 20 Salaries Expense $32,800 Cash $32,800
Jan. 22 Cash $84,000 Accounts Receivable $84,000
Jan. 25 Accounts Payable $6,900 Cash $6,900
Jan. 30 Utilities Expense $15,100 Cash $15,100
Jan. 31 Adjustments:
Allowance for Uncollectibles:
$4,300 Allowance for Uncollectibles $860 ($4,300 * 20%)
$9,800: Allowance for Uncollectible $490 ($9,800 * 5%)
$14,100 Allowance for Uncollectible $1,350
Allowance for Uncollectibles
Account Titles Debit Credit
Beginning balance $3,600
Accounts receivable $3,300
Bad Debts Expense 1,060
Ending balance 1,350
Interest Receivable $1,080
Interest Revenue $1,080
Service Revenue:
Service Revenue $49,100
Service Revenue $86,400
Service Revenue $135,500
