PROBLEM 3-1
(a) (Explanations are omitted.) and (d)
Cash
Furniture and Equipment
Sept.
1
20,000
Sept.
4
680
Sept.
2
17,280
8
1,690
5
942
20
980
10
430
18
3,600
Yasunari Kawabata, Capital
19
3,000
Sept.
19
3,000
Sept.
1
20,000
30
1,800
30
6,007
30
85
Bal.
30
23,007
30
Bal
12,133
Accounts Receivable
Sept.
14
5,820
Sept.
20
980
25
2,110
Accounts Payable
Bal.
30
6,950
Sept.
18
3,600
Sept.
2
17,280
Bal.
30
13,680
Rent Expense
Sept.
4
680
Sept.
30
680
Supplies on Hand
Service Revenue
Sept.
5
942
Sept.
30
330
Sept.
30
9,620
Sept.
8
1,690
Bal.
30
612
14
5,820
25
2,110
9,620
9,620
Miscellaneous Office Expense
Accumulated Depreciation
Sept.
10
430
Sept.
30
515
Sept.
30
288
30
85
515
515
Office Salaries Expense
Sept.
30
1,800
Sept.
30
1,800
Supplies Expense
Sept.
30
330
Sept.
30
330
PROBLEM 3-1 (Continued)
Depreciation Expense
Income Summary
Sept.
30
288
Sept.
30
288
Sept.
30
680
Sept.
30
9,620
30
515
30
1,800
30
330
30
288
30
Inc.
6,007
9,620
9,620
(b) YASUNARI KAWABATA, D.D.S.
Trial Balance
September 30
Debit Credit
Cash
12,133
Accounts Receivable
6,950
Supplies on Hand
612
Furniture and Equipment
17,280
Accumulated Depreciation
288
Accounts Payable
13,680
Yasunari Kawabata, Capital
17,000
Service Revenue
9,620
Rent Expense
680
Miscellaneous Office Expense
515
Office Salaries Expense
1,800
Supplies Expense
330
Depreciation Expense 288 Totals
40,588
40,588
PROBLEM 3-1 (Continued)
(c) YASUNARI KAWABATA, D.D.S.
Income Statement
For the Month of September
Service revenue
$9,620
Expenses:
Office salaries expense
$1,800
Rent expense
680
Supplies expense
330
Depreciation expense
288
Miscellaneous office expense 515
Total expenses
3,613
Net income
$6,007
YASUNARI KAWABATA, D.D.S.
Statement of Owner’s Equity
For the Month of September
Kawabata, Capital September 1
$20,000
Add: Net income for September
6,007
26,007
Less: Withdrawal by owner
3,000
Kawabata, Capital September 30
$23,007
PROBLEM 3-1 (Continued)
YASUNARI KAWABATA, D.D.S.
Balance Sheet
As of September 30
Assets
Liabilities and Owner’s Equity
Cash
$12,133
Accounts payable
$13,680
Accounts receivable
6,950
Yasunari Kawabata, Capital
23,007
Supplies on Hand
612
Furniture and equip.
17,280
Accum. depreciation (288)
Total liabilities and Total assets
$36,687
owner’s equity
$36,687
(e) YASUNARI KAWABATA, D.D.S.
Post-Closing Trial Balance
September 30
Debit Credit
Cash
12,133
Accounts Receivable
6,950
Supplies on Hand
612
Furniture and Equipment
17,280
Accumulated Depreciation
288
Accounts Payable
13,680
Yasunari Kawabata, Capital 23,007 Totals
36,975