SUSQUEHANNA EQUIPMENT RENTALS Worksheet December 31, Year 1 Trial Balance Adjustments Adjusted Trial Balance Income Statement Balance Sheet Debit Credit Debit Credit Debit Credit Debit Credit Debit Credit Balance sheet accounts: Cash 122,220 $ 122,220 $ 122,220 Accounts receivable 7,800 $ 1,740 9,540 9,540 Prepaid rent 9,900 $ 3,300 6,600 6,600 Unexpired insurance 8,880 3,880 8,880 Office supplies 1,400 740 660 660 Rental equipment 220,800 220,800 220,800 Notes payable $ 81,800 81,800 $ 81,800 Accounts payable 2,020 2,020 2,020 Unearned rental fees 8,900 3,700 5,200 5,200 Dividends payable 2,500 2,500 2,500 Capital stock 250,000 250,000 250,000 Retained earnings Dividends 2,500 2,500 2,500 Interest payable 409 409 409 Accumulated depreciation: rental equipment 2,300 2,300 2,300 Salaries payable 1,300 1,300 1,300 ncome taxes payable 10,268 10,268 10,268 Income statement accounts: Rental fees earned 38,400 5,440 43,840 Salaries expense 9,000 1,300 10,300 $ 10,300 Maintenance expense 500 500 500 Utilities expense 620 620 620 $ 383,620 $ 383,620 Rent expense 3,300 3,300 3,300 Interest expense 409 409 409 Depreciation expense 2,300 2,300 2,300 Office supplies expense 740 740 740 Income taxes expense 10,268 0,268 0,268 $ 23,757 $ 23,757 $ 399,637 $ 399,637 $ 28,437 $ 0 $ 371,200 $ 355,797 Net income Totals $ 28,437 $ 0 $ 371,200 $ 355,797Comprehensive Problem 1 [The following information applies to the questions displayed below.] On December 1, Year 1, John and Patty Driver formed a corporation called Susquehanna Equipment Rentals. The new corporation was able to begin operations immediately by purchasing the assets and taking over the location of Rent-It, an equipment rental company that was going out of business. The newly formed company uses the following accounts. Cash Accounts Receivable Prepaid Rent Unexpired Insurance Office Supplies Rental Equipment Accumulated Depreciation: Rental Equipment Notes Payable Accounts Payable Interest Payable Salaries Payable Dividends Payable Unearned Rental Fees Income Taxes Payable Capital Stock Retained Earnings Dividends Income Summary Rental Fees Earned Salaries Expense Maintenance Expense Utilities Expense Rent Expense Office Supplies Expense Depreciation Expense Interest Expense Income Taxes Expense [ The corporation performs adjusting entries monthly. Closing entries are performed annually on December 31. During December, the corporation entered into the following transactions. Issued to John and Patty Driver 25,000 shares of capital stock in exchange for a total of Purchased for $220,300 all of the equipment formerly owned by Rent-It. Paid $139,000 cash and issued a 1-year note payable for $81,800. The note, plus all 12 months of accrued interest, Paid $9,900 to Shapiro Realty as three months' advance rent on the rental yard and office Purchased office supplies on account from Modern Office Co., $1,400. Payment due in 30 days. {These supplies are expected to last for several months; debit the Office Supplies asset Received $0,900 cash as advance payment on equipment rental from McNamer Construction Company. Paid salaries for the first two weeks in December, $4,500. Excluding the McNamer advance, equipment rental fees earned during the first December amounted to $18,400, of which $12,300 was received in cash. Purchased on account from Earth Movers, Inc., $500 in parts needed to repair a rental tractor. {Debit an expense account.) Payment is due in 10 days. Collected $2,200 of the accounts receivable recorded on December 15. Rented a backhoe to Mission Landscaping at a price of $290 per day, to be paid when the backhoe is returned. Mission Landscaping expects to keep the backhoe for about two or three 15 days of Paid the account payable to Earth Movers, Inc., $500. Declared a dividend of 10 cents per share, payable on January 15, Year 2. Dec. 1 $250,000 cash. Dec. 1 are due November 30, Year 2. Dec. 1 formerly occupied by Rent-It. Dec. 4 account.) Dec. 8 (Credit Unearned Rental Fees.) nec.12 Dec.15 nec.17 nec.23 nec.26 weeks. Dec.26 Paid biweekly salaries, $4,500. Dec.27 nec.28 Dec.29 Susquehanna Equipment Rentals was named, along with Mission Landscaping and Collier Construction, as a co-defendant in a $24,000 lawsuit filed on behalf of Kevin Davenport. Mission Landscaping had left the rented backhoe in a fenced construction site owned by Collier Construction. After working hours on December 26, Davenport had climbed the fence to play on parked construction equipment. While playing on the backhoe, he fell and broke his arm. The extent of the company's legal and financial responsibility for this accident, if any, cannot Dec.26 Paid biweekly salaries, $4,500. Dec.27 Paid the account payable to Earth Movers, Inc., $500. Dec.28 Declared a dividend of 10 cents per share, payable on January 15, Year 2. Dec.29 Susquehanna Equipment Rentals was named, along with Mission Landscaping and Collier Construction, as a co-defendant in a $24,000 lawsuit filed on behalf of Kevin Davenport. Mission Landscaping had left the rented backhoe in a fenced construction site owned by Collier Construction. After working hours on December 26, Davenport had climbed the fence to play on parked construction equipment. While playing on the backhoe, he fell and broke his arm. The extent of the company's legal and financial responsibility for this accident, if any, cannot be determined at this time. (Hots: This event does not require a journal entry at this time, but may require disclosure in notes accompanying the statements.) Dec.29 Purchased a 12-month public liability insurance policy for $8,880. This policy protects the company against liability for injuries and property damage caused by its equipment. However, the policy goes into effect on January 1, Year 2, and affords no coverage for the injuries sustained by Kevin Davenport on December 26. Dec.31 Received a bill from Universal Utilities for the month of December, $620. Payment is due in 30 days. Dec.31 Equipment rental fees earned during the second half of December amounted to $20,000, of which $16,100 was received in cash. Da ta for Adjusting Entries a. The advance payment of rent on Decemberi covered a period of three months. b. The annual interest rate on the note payable to Rent-It is 6 percent. c. The rental equipment is being depreciated by the straightline method over a period of eight years. d. Ofce supplies on hand at December 31 are estimated at $660. a. During December, the company earned $3,700 ofthe rental fees paid in advance by McNamer Construction Company on December 8. f. As of December 31, six days' rent on the backhoe rented to Mission Landscaping on December 26 has been earned. 9. Salaries earned by employees since the last payroll date (December 26) amounted to $1,300 at month-end. h. It is estimated that the company is subject to a combined federal and state income tax rate of 40 percent of income before income taxes (total revenue minus all expenses other than income taxes). These taxes will be payable in Year 2