Question
I have made the journal entries for everything at the bottom, but I can't figure out #12 . Also, can you please help me make
I have made the journal entries for everything at the bottom, but I can't figure out #12. Also, can you please help me make a trial balance for the info below using the table?
The 2015 balance sheet of the Captain Jet Inc. is attached. During 2016, the following events occurred.
1. On January 10, sell merchandise on account to Rayms $9,600 and Fischer $8,800. Terms 2/10, n/30. Freight $100 for each sale, F.O.B. destination (merchandise delivered the next day).
Transaction 1 | Accounts Receivable [$9,600 + 8,800] | 18,400 | |
Sales revenue | 18,400 | ||
Freight-out [100 + 100] | 200 | ||
Cash | 200 |
2. On January 12, purchase merchandise on account from Zapfel $3,000 and Liotta $2,400. Terms 1/10, n/30. Freight $120 for each sale, F.O.B. shipping point. Merchandise received the next day.
Transaction 2 | Purchase [or Merchandise inventory] | 5,400 | |
Accounts payable [3,000 + 2,400] | 5,400 | ||
Freight-in [120 + 120] | 240 | ||
Cash | 240 |
3. On January 14, receive checks, $4,000 from Longhini and $2,000 from Hall, for sales on account after discount period has lapsed (within 30 days). Sale terms were 2/10, n/30.
Transaction 3 | Cash [4,000 + 2,000] | 6,000 | |
Accounts receivable | 5,880 | ||
Sales discounts forfeited | 120 |
4. On January 15, send checks to Joosten for $9,000 less 2% cash discount, and to Maida for $11,000 less 1% cash discount.
Transaction 4 | Accounts payable [(9,000 x 0.98) + (11,000 x 0.99)] | 19,710 | |
Cash | 19,710 |
5. On January 16, issue credit of $400 to Fieber for merchandise returned.
Transaction 5 | Sales return and allowances | 400 | |
Accounts receivable | 400 |
6. On January 18, summary daily cash sales total $15,500.
Transaction 6 | Cash | 15,500 | |
Sales revenue | 15,500 |
7. On January 21, pay off the balances to Zapfel and Liotta for the purchases on January 12.
Transaction 7 | Accounts payable | 5,400 [from January 12] | |
Merchandise inventory [5,400 x 0.02] | 108 | ||
Cash [5,400 x 0.98] | 5,292 |
8. On February 15, receive payment in full from Rayms and Fischer.
Transaction 8 | Cash | 18,400 | |
Accounts receivable | 18,400 |
9. On April 1, sell merchandise on account to Dunlap $1,600, term 2/10, n/30. Freight $80, F.O.B. Destination (merchandise delivered the next day).
Transaction 9 | Accounts recievable | 1,600 | |
Sales revenue | 1,600 | ||
Freight-in | 80 | ||
Cash | 80 |
10. On April 3, pay $400 cash for office supplies and record as expense.
Transaction 10 | Office supplies | 400 | |
Expense | 400 |
11. Cash dividends totaling $800 are declared on June 13 and paid to stockholders on June 23.
Transaction 11 | Dividends | 900 | |
Dividend payable | 900 | ||
Dividend payable | 900 | ||
Cash | 900 |
12. On July 1, pay rent of $6,000 for a two-year term (expires on 7/1/2015).
Transaction 12 | |||
13. On July 1, issue a note of $120,000 to bank (one year, annual interest rate 3%) for cash.
Transaction 13 | Cash | 120,000 | |
Notes payable | 120,000 |
14. On July 5, purchase merchandise from Maida $33,000, terms 3/10, n/30. FOB destination.
Transaction 14 | Merchandise inventory | 33,000 | |
Accounts payable | 33,000 |
15. On July 7, issue common stock 1000 shares, $10 par, for $15,000 cash.
Transaction 15 | Land | 15,000 | |
Common stock [1,000 x 10] | 10,000 | ||
Gain on purchase of land | 5,000 |
16. On August 1, sell merchandise to Lachey on account $80,000, term 1/10, n/30. Freight $1,500, F.O.B. destination (merchandise delivered the next day).
Transaction 16 | Accounts receivable | 80,000 | |
Sales revenue | 80,000 | ||
Freight-out | 1,500 | ||
Cash | 1,500 |
17. Pay off the balance to Maida on August 4.
Transaction 17 | Accounts payable | 33,000 | |
Cash | 33,000 |
18. On August 10, receive total payment from Lachey.
Transaction 18 | Cash | 80,000 | |
Accounts receivable | 80,000 |
19. On August 14, write off $1,300 bad debt for one account, Tooket.
Transaction 19 | Bad debt expense | 1,300 | |
Accounts receivable | 1,300 |
20. On August 15, pay utilities expense, $10, 902.
Transaction 20 | Utilities expense | 10,902 | |
Cash | 10,902 |
21. On September 1, pay cash $7,500 to Farmington for merchandise purchased last year (there is no discount in the sales term).
Transaction 21 | Cash | 7,500 | |
Accounts receivable | 7,500 |
22. On October 1, pay off notes payable $110,000 and associated accrued interest $6,000, of which $1,500 was shown on the balance sheet.
Transaction 22 | Notes payable | 110,000 | |
Interest expense [6,000 1,500] | 4,500 | ||
Interest payable | 1,500 | ||
Cash | 116,000 |
23. Over the year, sales and office employees earned $45,500 in salaries and wages, of which $1,500 was still payable at the end of year.
Transaction 23 | Wages and salaries expense | 45,500 | |
Wages and salaries payable | 45,500 | ||
Wages and salaries payable | 44,000 | ||
Cash [45,500 1,500] | 44,000 |
24. An unpaid utilities bill (December, $1,250) is due on January 10 next year.
Transaction 24 | Utilities expense | 1,250 | |
Utilities payable | 1,250 |
I have to use the table below to make a trial balance.
TRIAL BALANCE SHEET | ||
Debit | Credit | |
Cash | ||
Notes Receivable | ||
Accounts Receivable | ||
Allowance for Doubtful Accounts | ||
Inventories | ||
Prepaid Insurance | ||
Prepaid Rent | ||
Investments in held-for-maturity securities | ||
Land held for future development | ||
Land | ||
Buildings | ||
Accumulated Depreciation | ||
Capitalized Development Costs | ||
Goodwill | ||
Other Identifiable Intangible Assets | ||
Salary and Wages Payable | ||
Interest Payable | ||
Accounts Payable | ||
Utilities Payable | ||
Income Tax Payable | ||
Property Tax Payable | ||
Notes Payable | ||
Unearned Revenues | ||
Provisions Related to Pensions | ||
Bonds Payable | ||
Common Stock | ||
Preferred Stock | ||
Paid-in-capital - Common Stock | ||
Paid-in-capital - Preferred Stock | ||
Retained Earnings | ||
Accumulated Other Comprehensive Income | ||
Treasury Stock | ||
Sales Revenue | ||
Cash Dividends | ||
Utilities Expenses | ||
Sales Return | ||
Sales Discount forfeited | ||
Interest Expenses | ||
Salary and Wages Expenses | ||
Supplies Expenses | ||
Rent Expenses | ||
Depreciation Expenses | ||
Income Tax Expenses | ||
Cost of Goods Sold | ||
Bad Debt Expenses | ||
Freight-out | ||
purchase discount lost | ||
Total |
Here is additional information:
CAPTAIN JET INC. | |
BALANCE SHEET | |
DECEMBER 31, 2015 | |
Current Assets | |
Cash | 41,200 |
Notes Receivable | 16,000 |
Accounts Receivable | 41,800 |
Less: Allowance for Doubtful Accounts | (3,000) |
Inventories | 40,000 |
Prepaid Insurance | 540 |
Prepaid Rent | 500 |
Total Current Assets | 137,040 |
Non-Current Assets | |
Long-term Investments | |
Investments in held-for-maturity securities | 51,000 |
Land held for future development | 45,500 |
Property, Plant, and Equipment | |
Land | 85,000 |
Buildings | 675,000 |
Less: Accumulated Depreciation | (187,500) |
Intangible Assets | |
Capitalized Development Costs | 8,000 |
Goodwill | 76,000 |
Other Identifiable Intangible Assets | 48,000 |
Total Non-Current Assets | 801,000 |
Total Assets | 938,040 |
Current Liabilities | |
Notes Payable | 110,000 |
Accounts Payable | 33,500 |
Unearned Revenues | 12,000 |
Income Taxes Payable | 8,440 |
Property Taxes Payable | 6,600 |
Interest Payable | 1,500 |
Total Current Liabilities | 172,040 |
Non-Current Liabilities | |
Provisions Related to Pensions | 84,000 |
Bonds Payable | 300,000 |
Total Non-Current Liabilities | 384,000 |
Total Liabilities | 556,040 |
Stockholders' Equity | |
Common Stock | 100,000 |
Preferred Stock | 100,000 |
Paid-in-capital - Common Stock | 27,500 |
Paid-in-capital - Preferred Stock | 10,000 |
Retained Earnings | 152,250 |
Accumulated Other Comprehensive Income | 5,000 |
Less: Treasury Stock | (12,750) |
Total Stockholders' Equity | 382,000 |
Total Liabilities and Stockholders' Equity | 938,040 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started