Landry Medical Services

Trial Balance as at June 30, 2020

	Dr $	Cr $
Cash	127,000
Accounts Receivable	151,000
Allowance for Bad-Debts		12,500
Merchandise Inventory	187,500
Store Supplies	58,000
Prepaid Insurance	72,000
Prepaid Rent	56,000
Furniture & Fixtures	800,000
Accumulated Depreciation: Furniture & Fixtures		256,000
Computer Equipment	450,000
Accumulated Depreciation: Computer Equipment
Accounts Payable		133,500
Salaries Payable
Interest Payable		27,000
Unearned Sales Revenue		82,000
Long-Term Loan		360,000
Eva Ready, Capital		898,500
Eva Ready, Withdrawals	104,000
Sales Revenue		1,043,000
Sales Discount	7,000
Sales Returns & Allowances	5,500
Cost of Goods Sold	403,000
Salaries Expense	165,000
Insurance Expense
Utilities Expense	87,500
Rent Expense	126,000
Depreciation Expense Furniture & Fixtures
Depreciation Expense Computer Equipment
Store Supplies Expense
Gain on Disposal of Old Computer Equipment		14,000
Bad-Debt Expense
Interest Expense	_ 27,000	________
Total	2,826,500	2,826,500

The following additional information is available at June 30, 2020:

(i) Store Supplies on hand at June 30, 2020 amounted to $25,000.

(ii) Insurance of $72,000 was paid on May 1, 2020 for the 6-months to October 31, 2020

(iii) Rent was paid on March 31, 2020 for the 4-months to July 31, 2020.

(iv) The furniture and fixtures have an estimated useful life of 10 years and is being depreciated on the straight-line method down to a residual value of $160,000.

(v) The computer equipment was acquired on March 31, 2020 and is being depreciated over 5 years on the double-declining balance method of depreciation, down to a residue of $30,000

(vi) Salaries earned by employees not yet paid amounted to $14,000 at June 30, 2020.

(vii) Accrued interest expense as of June 30, 2020, $9,000.

(viii) At June 30, 2020, $48,000 of the previously unearned sales revenue had been earned

(ix) The aging of the Accounts Receivable schedule at June 30, 2020 indicated that the Allowance for Bad Debts should be $19,500

(x) After making all other adjustments, a physical count of inventory was done, which

reveals that there was $186,000 worth of inventory on hand at June 30,2020

Other data:

(xi) The business is expected to make principal payments totalling $90,000 towards the loan during the fiscal year to June 30 ,2021

Required:

a) Prepare the necessary adjusting journal entries on June 30, 2020. [Narrations are not required]

b) Prepare the Adjusted Trial balance for the period ending June 30, 2020.

c) Using the Adjusted trial balance, generate the statements requested by MNB, i.e.

A Multiple-step income statement & a Statement of owners equity for the year ended June 30, 2020

d) A Classified balance sheet, in report format, at June 30, 2020.