The Matching Concept and The Adjusting Process
The Matching Concept and The Adjusting Process
The Matching Concept and The Adjusting Process
Revenue
Revenue reported
reported when
when earned
earned
Expense
Expense reported
reported when
when
incurred
incurred
Properly
Properly matches
matches revenues
revenues and
and
expenses
expenses in
in determining
determining net
net
income
income
Requires
Requires adjusting
adjusting entries
entries at
at
end
end of
of period
period
The
The matching
matching concept
concept supports
supports
reporting
reporting revenues
revenues and
and related
related
expenses
expenses inin the
the same
same period.
period.
2004 2005
NetSolutions
Trial Balance
December 31, 2005
Cash 2 065 00
Accounts Receivable 2 220 00
Supplies 2 000 00
Prepaid Insurance 2 400 00
Land 20 000 00
Office Equipment 1 800 00
Accounts Payable
Unearned Rent
Unadjusted
Unadjusted 900 00
360 00
Chris Clark, Capital trial
trial 25 000 00
Chris Clark, Drawing 4 000 00
Fees Earned balance
balance 16 340 00
Wages Expense 4 275 00
Rent Expense 1 600 00
Utilities Expense 985 00
Supplies Expense 800 00
Miscellaneous Expense 455 00
42 600 00 42 600 00
NetSolutions
Trial Balance
December 31, 2005
Cash 2 065 00
Accounts Receivable 2 220 00
Supplies 2 000 00
Prepaid Insurance 2 400 00
Land 20 000 00
Office Equipment 1 800 00
Accounts Payable 900 00
Unearned Rent 360 00
Chris Clark, Capital 25 000 00
Chris Clark, Drawing 4 000 00
Fees Earned Assets
Assets 16 340 00
Wages Expense 4 275 00
Rent Expense 1 600 00
Utilities Expense 985 00
Supplies Expense 800 00
Miscellaneous Expense 455 00
42 600 00 42 600 00
NetSolutions
Trial Balance
December 31, 2005
Cash 2 065 00
Accounts Receivable 2 220 00
Supplies 2 000 00
Prepaid Insurance 2 400 00
Land 20 000 00
Office Equipment 1 800 00
Accounts Payable 900 00
Unearned Rent 360 00
Chris Clark, Capital 25 000 00
Chris Clark, Drawing 4 000 00
Fees Earned 16 340 00
Wages Expense Liabilities
Liabilities 4 275 00
Rent Expense 1 600 00
Utilities Expense 985 00
Supplies Expense 800 00
Miscellaneous Expense 455 00
42 600 00 42 600 00
NetSolutions
Trial Balance
December 31, 2005
Cash 2 065 00
Accounts Receivable 2 220 00
Supplies 2 000 00
Prepaid Insurance 2 400 00
Land 20 000 00
Office Equipment 1 800 00
Accounts Payable 900 00
Unearned Rent 360 00
Chris Clark, Capital 25 000 00
Chris Clark, Drawing 4 000 00
Fees Earned 16 340 00
Wages Expense 4 275 00
Rent Expense 1 600 00
Utilities Expense Owner’s
Owner’s 985 00
Supplies Expense 800 00
Miscellaneous Expense Equity
Equity 455 00
42 600 00 42 600 00
NetSolutions
Trial Balance
December 31, 2005
Cash 2 065 00
Accounts Receivable 2 220 00
Supplies 2 000 00
Prepaid Insurance 2 400 00
Land 20 000 00
Office Equipment 1 800 00
Accounts Payable 900 00
Unearned Rent 360 00
Chris Clark, Capital 25 000 00
Chris Clark, Drawing 4 000 00
Fees Earned 16 340 00
Wages Expense 4 275 00
Rent Expense 1 600 00
Utilities Expense 985 00
Supplies Expense Revenue
Revenue 800 00
Miscellaneous Expense 455 00
42 600 00 42 600 00
NetSolutions
Trial Balance
December 31, 2005
Cash 2 065 00
Accounts Receivable 2 220 00
Supplies 2 000 00
Prepaid Insurance 2 400 00
Land 20 000 00
Office Equipment 1 800 00
Accounts Payable 900 00
Unearned Rent 360 00
Chris Clark, Capital Expenses
Expenses 25 000 00
Chris Clark, Drawing 4 000 00
Fees Earned 16 340 00
Wages Expense 4 275 00
Rent Expense 1 600 00
Utilities Expense 985 00
Supplies Expense 800 00
Miscellaneous Expense 455 00
42 600 00 42 600 00
NetSolutions
Chart of Accounts
Balance Sheet Income Statement
1. Assets 4. Revenue
11 Cash 41 Fees Earned
12 Accounts Receivable 42 Rent Revenue
14 Supplies
5. Expenses
15 Prepaid Insurance
51 Wages Expense
17 Land
52 Rent Expense
18 Office Equipment
53 Depreciation Expense
19 Accumulated
54 Utilities Expense
Depreciation19
55 Supplies Expense
Accumulated Depreciation
2. Liabilities 56 Insurance Expense
21 Accounts Payable 59 Miscellaneous Expense
22 Wages Payable
23 Unearned Rent
3. Owner’s Equity
31 Chris Clark, Capital
32 Chris Clark, Drawing
Deferred
Expenses
(Prepaid
Expenses)
NetSolutions
Trial Balance
December 31, 2005
Cash 2 065 00
Accounts Receivable 2 220 00
Supplies 2 000 00
Prepaid Insurance 2 400 00
Land Some
Some of
of these
these supplies
20 have
supplies have00
000
Office Equipment been
been used.
used. OnOn December
December 31,
31,
1 800 00
Accounts Payable 900 00
Unearned Rent
aa count
count reveals
reveals that
that $760
$760 of
of 360 00
Chris Clark, Capital supplies
supplies are
are on
on hand.
hand. 25 000 00
Chris Clark, Drawing 4 000 00
Fees Earned 16 340 00
Wages Expense 4 275 00
Rent Expense 1 600 00
Utilities Expense 985 00
Supplies Expense 800 00
Miscellaneous Expense 455 00
42 600 00 42 600 00
Supplies (balance on trial balance) $2,000
Supplies on hand, December 31 – 760
Supplies used $1,240
2005
1 Dec. 31 Supplies Expense 55 1 240 00
2 Supplies 14 1 240 00
3
4
Note:
Note: You
You probably
probably have
have the
the idea
idea of
of
how
how posting
posting flows,
flows, so
so the
the rest
rest of
of
the
the slides
slides will
will omit
omit the
the arrows.
arrows.
Effect
Effect of
of Omitting
Omitting Adjustment
Adjustment
Deferred Revenue
(Unearned
Revenue)
NetSolutions
Trial Balance
December 31, 2005
Cash 2 065 00
Accounts Receivable 2 220 00
Supplies
Prepaid Insurance
Three
Three months’
months’ rent,
rent, $360,
$360, was
2
2
000
was
400
00
00
Land received
received on
on December
December 1.201. As
As of
000 of00
Office Equipment 1 800 00
Accounts Payable December
December 31,
31, only
only $120
$120 has
has 900 00
Unearned Rent been
been earned.
earned. 360 00
Chris Clark, Capital 25 000 00
Chris Clark, Drawing 4 000 00
Fees Earned 16 340 00
Wages Expense 4 275 00
Rent Expense 1 600 00
Utilities Expense 985 00
Supplies Expense 800 00
Miscellaneous Expense 455 00
42 600 00 42 600 00
7
31 Unearned Rent 23 120 00
8
Rent Revenue 42 120 00
9
10
16
17 31 Depreciation Expense 53 50 00
18 Accumulated Depreciation—
19 Office Equipment 19 50 00
Accumulated Depreciation—
Office Equipment
19 Depreciation Expense 53
Dec. 31 50 Dec. 31 50
NetSolutions’
NetSolutions’ balance
balance sheet
sheet
would
would show
show the
the office
office
equipment
equipment at
at cost,
cost, less
less the
the
accumulated
accumulated depreciation.
depreciation.
Book
value
Effect
Effect of
of Omitting
Omitting Adjustment
Adjustment
Summary
Summary of
of Basic
Basic Adjustments
Adjustments
NetSolutions’ Adjusted
Trial Balance for
December 31, 2005
NetSolutions 41
Adjusted Trial Balance
December 31, 2005
Cash 2 065 00
Accounts Receivable 2 720 00
Supplies 760 00
Prepaid Insurance 2 300 00
Land 20 000 00
Office Equipment 1 800 00
Accumulated Depreciation 50 00
Accounts Payable 900 00
Wages Payable 250 00
Unearned Rent 240 00
Chris Clark, Capital 25 000 00
Chris Clark, Drawing 4 000 00
Fees Earned 16 840 00
Rent Revenue 120 00
Wages Expense 4 525 00
Rent Expense 1 600 00
Utilities Expense 985 00
Continued
NetSolutions 42
Trial Balance
December 31, 2005
Cash 2 065 00
Accounts Receivable 2 720 00
Supplies 760 00
Prepaid Insurance 2 300 00
Land 20 000 00
Office Equipment 1 800 00
Utilities Expense 985 00
Supplies Expense 2 040 00
Insurance Expense 100 00
Miscellaneous Expense 455 00
43 400 00 43 400 00
Vertical
Analysis and
Interpretation
J. Holmes, Attorney-at-Law
Income Statements
For the Years Ended December 31, 2005 and 2006
2006 2005
Amount Percent Amount Percent
Fees earned $187,500 $150,000
Operating expenses:
Wages expense $60,000 $45,000
Rent expense 15,000 12,000
Utilities expense 12,500 9,000
Supplies expense 2,700 3,000
Miscellaneous exp. 2,300 1,800
Total operating
expenses $92,500 $70,800
Net income $95,000 $79,200
2006 2005
Amount Percent Amount Percent
Fees earned $187,500 100.0% $150,000 100.0%
Operating expenses:
Wages expense $60,000 $45,000
Rent expense 15,000 12,000
Utilities expense 12,500 9,000
Supplies expense 2,700 3,000
Miscellaneous exp. 2,300 1,800
Total operating
expenses $92,500 $70,800
Net income $95,000 $79,200
2006 2005
Amount Percent Amount Percent
Fees earned $187,500 100.0% $150,000 100.0%
Operating expenses: $60,000
$60,000
Wages expense $60,000 32.0% $45,000
$187,500
$15,000
$187,500
$15,000
Rent expense 15,000 38.0% 12,000
$187,500
$187,500
Utilities expense 12,500 9,000
Supplies expense 2,700 3,000
Miscellaneous exp. 2,300 1,800
Total operating
expenses $92,500 $70,800
Net income $95,000 $79,200
2006 2005
Amount Percent Amount Percent
Fees earned $187,500 100.0% $150,000 100.0%
Operating expenses:
Wages expense $60,000 32.0% $45,000 30.0%
Rent expense 15,000 38.0% 12,000 8.0%
Utilities expense 12,500 6.7% 9,000 6.0%
Supplies expense 2,700 1.4% 3,000 2.0%
Miscellaneous exp. 2,300 1.2% 1,800 1.2%
Total operating
expenses $92,500 49.3% $70,800 47.2%
Net income $95,000 50.7% $79,200 52.8%
Chapter 3
The
The End
End