Ethan Wong
Professor Albrecht
ACCT 342
21 November 2013
Dandy Haberdashery Company
Manager’s Diary
For the Year ended, Month 13, Year 3
3/1 - Beginning Cash 1619
Landed on Connecticut avenue, owned by me. Safe Haven!
3/2 -
Car company landed on Water Works, received $16
[1619 + 16 = $1635]
Landed on St. James place, owned by Car company
Paid $14.
[1635 – 14 = 1621]
3/3 -
Landed in Indiana Avenue, owned by Car company. Disappointing.
[1621 – 18 = 1603
3/4 - Received Tax refund from excess of prepaid taxes paid last year
[1603 + 63 = 1666]
Landed on Short Line owned by me, but went again due to doubles. Landed on Community Chest , Passed go [1666+ 200 = 1866] but advanced to go AGAIN, receiving $200 more.
[1866+ 200 = $2066]
3/5 -
Car Company Landed on Connecticut avenue, receiving $8 of rent revenue
[2066+ 8= 2074]
Ship Company landed on Atlantic Avenue, receiving $22 of rent revenue.
[2074 +22 = 2096]
Landed on Community Chest, received another income tax refund of $20
[2096 + 20 = 2116]
D
Went again due to Doubles, landed on St. Charles place, owned by Car Company.
Paid $10.
[2116 – 10 = 2106]
3/6 –
Car Company landed on Pennsylvania Railroad paying me $50 of investment revenue
[2106 + 50 = 2156]
The trade to gain all sky blue properties mentioned from Year one has now come to fruition.
Traded with Dog company. Gave him Tennessee Avenue +and $100 to gain Oriental Avenue, and gained a monopoly of sky blue properties.
[2156 – 100= 2056]
Landed on Tennessee Avenue, owned now by Dog Company. Paid him $14
[2056- 14 = 2042]
Purchased 3 houses for my sky blue properties. [2042- 150 = 1892]
Dog Company landed on Short Line, owned by me [1892 + 50 = 1942]
3/7 -
Landed on Kentucky avenue, owned by Do company. Due to color set, I pay him $36
[1942 – 36 = 1906]
3/8 -
Landed on Illinois avenue, owned by Dog company. Disappointing. Paid $40.
[1906 – 40 = 1866]
Dog company landed on Oriental Avenue, owned by me, received $30!
[1866 + 30 = 1896]
3/9 –
landed on Pennsylvania Avenue,, owned by Car company.
Paid a devastating $150
[1896 – 150 = 1746]
3/10
Landed on Boardwalk which is owned by Ship Company.
Paid $200.
[1756- 200 = 1546]
3/11-
Car company lands on Atlantic, still owed by me, giving me $22
[1546 + 22 = 1568 ]
Ship company lands on Water Works, owned by me, giving me $28
[1568 + 28 = 1596]
Landed on Connecticut Avenue wed by me but received $200 by passing go
[1596 + 200 =1796]
3/12-
Landed on St. James Place, owned by Car company.
Paid him $70.
[1796- 70 = 1726]
3/13 - Landed on Atlantic owned by me. No payment.
Ending Entry for Diary
Year 3, Ended Month 13
Dandy Haberdashery Corporation
Properties Owned
Vermont Avenue
Connecticut Avenue
Oriental
Atlantic Avenue
Short Line
Pennsylvania Railroad
Water Works
Ending Cash: $1726
Ending Location: Atlantic Avenue
Free Parking is $950
Dog : 1696
Ship
Hat 1619
Car 1032
Dandy Haberdashery Corporation
List of Assets
For the Year ended Month 13, Year Three
Cash
|
$1726
|
Accounts Receivable
|
$100
|
Utilities
|
Water Works
|
Investments
|
Short Line, Pennsylvania Railroad
|
Land
|
Oriental Avenue
|
|
Connecticut Avenue
|
|
Ventor Avenue
|
|
Atlantic Avenue
|
Buildings
|
$150 (3 x $50)
|
Dandy Haberdashery Corporation
Computations for Adjusting Entries
For the Year ended Month 13, Year Three
Ending point for accrued revenue: Landed on Atlantic Avenue. Accrue $100 for Salary Revenue
Income Tax: Pretax Income: $205
200 x .1 (10% of first thousand)= $20.
5 x .2 (20% of second thousand) = $1
$20 + $1 = $21
Income tax payable = $21
Depreciation Expense: Three buildings worth $50 each .
$50 (Price) – $25 (Salvage Value) ÷ 50 years of life = $0.50 a month.
$0.50 x 6 months (erected month 7) x 3 buildings = $9 for Depreciation Expense
Dandy Haberdashery Corporation
Cash Memo
For the Year ended Month 13, Year Three
Company
|
Player
|
Amount
|
Car
|
Emu
|
|
Hat (Dandy Haberdashery)
|
Ethan Wong
|
$1726
|
Dog
|
Scott Espanola
|
|
Ship
|
Michael Uruma
|
|
Free Parking:
|
|
$900
|
Verified By:
Share with your friends: |