Answer:
Red Flash Photography
a. Journal Entries:
1. Feb. 15:
Debit Cash $33,000
Credit Common Stock $33,000
2. May 20:
Debit Cash $48,000
Debit Accounts Receivable $43,000
Credit Service Revenue $91,000
3. Aug. 31:
Debit Salaries Expense $36,000
Credit Cash $36,000
4. Oct. 1:
Debit Prepaid Rent $25,000
Credit Cash $25,000
5. Nov. 17:
Debit Supplies $35,000
Credit Account Payable $35,000
6. Dec. 30:
Debit Dividends $3,300
Credit Cash $3,300
b. Adjusting Journal Entries:
a. Debit Salaries Expense $5,300
Credit Salaries Payable $5,300
b. Debit Rent Expense $6,250
Credit Prepaid Rent $6,250
c. Debit Supplies Expense $38,000
Credit Supplies $38,000
d. Debit Deferred Revenue $6,300
Credit Service Revenue $6,300
c. Income Statement for the year ended December 31, 2022:
Service Revenue $97,300
Salaries Expense 41,300
Rent Expense 6,250
Supplies Expense 38,000
Dividends 3,300 $88,850
Net Income $8,450
d. Statement of Stockholders' Equity
For the year ended December 31, 2022:
Common Stock $96,000
Beginning retained earnings 38,000
Net Income 8,450
Dividends (3,300)
Ending Equity $139,150
Explanation:
a) Data and Calculations:
Trial balance
Account Titles Debit Credit
Cash $25,000
Supplies $9,300
Land $73,000
Deferred Revenue $6,300
Common Stock $63,000
Retained Earnings $38,000
Totals $107,300 $107,300
Analysis of Transactions:
1. Feb. 15: Cash $33,000 Common Stock $33,000
2. May 20: Cash $48,000 Accounts Receivable $43,000 Service Revenue $91,000
3. Aus. 31: Salaries Expense $36,000 Cash $36,000
4. Oct. 1: Prepaid Rent $25,000 Cash $25,000
5. Nov. 17: Supplies $35,000 Account Payable $35,000
6. Dec. 30: Dividends $3,300 Cash $3,300
Adjustments:
a. Salaries Expense $5,300 Salaries Payable $5,300
b. Rent Expense $6,250 Prepaid Rent $6,250
c. Supplies Expense $38,000 Supplies $38,000 ($9,300+35,000-6,300)
d. Deferred Revenue $6,300 Service Revenue $6,300
T-accounts:
Cash
Account Titles Debit Credit
Beginning balance $25,000
Common stock 33,000
Service Revenue 48,000
Salaries $36,000
Prepaid Rent 25,000
Dividends 3,300
Ending balance 41,700
Prepaid Rent
Account Titles Debit Credit
Cash $25,000
Rent Expense $6,250
Ending balance 18,750
Accounts Receivable
Account Titles Debit Credit
Service Revenue $43,000
Supplies
Account Titles Debit Credit
Beginning balance $9,300
Accounts payable 35,000
Supplies Expense $38,000
Ending balance $6,300
Land
Account Titles Debit Credit
Beginning balance $73,000
Deferred Revenue
Account Titles Debit Credit
Beginning balance $6,300
Service Revenue $6,300
Accounts Payable
Account Titles Debit Credit
Supplies $35,000
Salaries Payable
Account Titles Debit Credit
Salaries expense $5,300
Common Stock
Account Titles Debit Credit
Beginning balance $63,000
Cash 33,000
Ending balance $96,000
Retained Earnings
Account Titles Debit Credit
Beginning balance $38,000
Service Revenue
Account Titles Debit Credit
Cash $48,000
Accounts Receivable 43,000
Deferred Revenue 6,300
Income Summary $97,300
Salaries Expense
Account Titles Debit Credit
Cash $36,000
Salaries Payable 5,300
Income Summary $41,300
Rent Expense
Account Titles Debit Credit
Prepaid Rent $6,250
Income Summary $6,250
Supplies Expense
Account Titles Debit Credit
Supplies $38,000
Income Summary $38,000
Dividends
Account Titles Debit Credit
Cash $3,300
Retained earnings $3,300
Adjusted Trial Balance
Account Titles Debit Credit
Cash $41,700
Prepaid Rent 18,750
Accounts receivable 43,000
Supplies 6,300
Land 73,000
Accounts payable $35,000
Salaries payable 5,300
Common Stock 96,000
Retained earnings 38,000
Service Revenue 97,300
Salaries Expense 41,300
Rent Expense 6,250
Supplies Expense 38,000
Dividends 3,300
Totals $271,600 $271,600
