Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Please answer with clear photos or information for questions 3,6,8,9,10. (3,6, Multi step income statement, Statement of stockholders equity, year end balance sheet) Thank you
Please answer with clear photos or information for questions 3,6,8,9,10. (3,6, Multi step income statement, Statement of stockholders equity, year end balance sheet)
Thank you :)
Part 2 - General Journal (LO3-2) - Post the following journal entries to the general journal. Trans. Date Description Sell 45,000 shares of no-par value common stock for $130,000 to obtain Dec. 1 the funds necessary to start your business. Borrow $30,000 from the local bank and sign a one-year note. Interest Dec. 1 and principal to be paid at maturity. The interest rate is 6%. Purchase equipment necessary for business operations for $25,000 cash. Dec. 1 The equipment has a five-year life with a residual value of $4,000. Dec. 1 Pay one year of rent in advance, $24,000 ($2,000 per month). Dec. 1 Purchased vehicle for $40,000. It has a 4-year useful life with residual value of $4,000. Dec. 3 Purchase supplies on account, $1,000. Dec. 3 Purchase 300 units of inventory with cash. Dec. 6 Provide 25 hours of services to customers for cash (calculate using your hourly service rate) no terms specified. Dec. 10 Sell 200 units of inventory on account. (Perpetual method = 2 entries) Dec. 12 Dec. 15 12 Dec. 20 Sell 50 units of inventory to a customer on account with a sales discount of 2/10, n/30. (Perpetual method= 2 entries) Purchase an additional 300 units of inventory on account with terms 4/10 net 30. The customer who purchased product on December 12th pays the amount due (within discount period). Receive cash in advance for 25 hours of services to be completed in the future. Company pays invoice for inventory purchased on December 15th within discount terms. Sell 200 units of inventory to a customer who signs a 6-month promissory note at 10% interest for the balance due. (end of month so Dec. 23 Dec. 25 Dec. 31 Dec. 31 Pay employee salaries, $4,000. 17 Dec. 31 Pay cash dividends to shareholders, $1,000. 18 Vehicle did not meet expectations sold back to dealership for $38,000. Dec. 31 (Record depreciation at date of sale and then record sale). Part 3 - General Ledger (L03-2) - Post the information from the journal entries into the general ledger an calculate balances. Part 4 - Trial Balance (LO3-2) - Prepare a trial balance from the information in the general ledger. Part 5 - Adjusting journal Entries - (L03-3) - Post the following adjusting entries to the general journal Adj-1 Dec. 31 Record the portion of the Prepaid Rent used in December. Adj-2 Dec. 31 The company has $400 of supplies left at month end. Adj-3 Dec. 31 Record one month of depreciation for the equipment purchased on December 1st. The equipment has a useful life of 5 years and a $4,000 residual value. Provide 10 hours of services that were paid in advance on December Adj-4 Dec. 31 23rd Adj-5 Dec. 31 Record the receipt of a December $300 utility bill to be paid on January 5th Adj-6 Dec. 31 Adj-7 Dec. 31 Record accrued interest on the $30,000 - 1 year note payable. The annual interest rate is 6%. Interest is paid on note maturity. Employees earned $1,000 the last week in December that will be paid on January 10th of next year. Estimate that 3% of the accounts receivable at the end of the year will not be collected and record bad debt adjustment. Record Income Tax at a 21% rate to be paid next year. Adj-8 Dec. 31 Adj-9 Dec. 31 Service Provided & Cost of Service: Service Price per hour provided: $96.00 Retail Product Sold & Sale Price and Cost of Product Sold: Sales Price per Unit Sold: $84 Cost per Unit Sold: $38.75 General Journal Account Name Transaction Credit Date Dec 1 Dec 1 Dec 1 Dec 1 Dec 1 Dec 3 Dec 3 Dec 6 Dec 10 Dec 12 Dec 15 Part 2- Continued... 12 Dec 20 Dec 23 14 | Dec 31 15 Dec 25 16 Dec 31 Dec 31 18 Dec. 31 Dec. 31 GENERAL LEDGER Part 3 -Post External Entries and Ending balances to general ledger Accounts Receivable Equipment Cash Inventory Vehicle Allowance for Uncollectible Accounts Accumulated Depreciation Supplies Notes Receivable Pre-Paid Rent Deferred Revenue ATB Accounts Payable Notes Payable ATB Interest Payable Utilities Payable Salaries Payable ATB Income Tax Payable ATB ATE Services Revenue Sales Revenue Sales Discount Salary Expense | Utilities Payable | ATB ATB Cost of Goods Sold Depreciation Expense Supplies Expense Interest Expense Bad Debt Expense Utility Expense Common Stock Retained Earnings Loss on Sale Rent Expense ATB Income Tax Expense ATB Dividends Trial Balance December 31,2019 Debit Account Credit Cash Accounts Receivable Allowance for Uncollectible Accounts Inventory Supplies Pre-Paid Rent Note Receivable Equipment Vehicle Accumulated Depreciation Accounts Payable Notes Payable Deferred (Unearned Revenue) Salaries Payable Interest Payable Common Stock Dividends Retained Earnings (Beginning) Service Revenue Sales Revenue Sales Disc Salaries Expense Supplies Expense Cost of Goods Sold Depreciation Expense Loss on Sale Bad Debt Expense Interest Expense Total IS Part 5 - Adjusting journal Entries - (LO3-3) - Record the adjusting entries to the general journal Adj-1 Dec. 31 Adj-2 Dec. 31 Adj-3 Dec. 31 Adj-4 | Dec. 31 Adj-5 Dec. 31 Adj-6 Dec. 31 Adi-7 Dec. 31 Adj-8 | Dec. 31 Adj-9 Dec. 31 Credit Adjusted Trial Balance December 31, 2019 Account Debit Cash Accounts Receivable Allowance for Uncollectible Accounts Inventory Supplies Pre-Paid Rent Note Receivable Equipment Vehicle Accumulated Depreciation Accounts Payable Notes Payable Deferred (Unearned Revenue) Salaries Payable Utilities Payable Interest Payable Income Tax Payable Common Stock Dividends Retained Earnings (Beginning) Service Revenue Sales Revenue Sales Disc Salaries Expense Supplies Expense Cost of Goods Sold Depreciation Expense Rent Expense Utility Expense Bad Debt Expense Income Tax Expense Interest Expense Loss on Sale Total Multi-Step Income Statement For the Year Ended December 31, 2019 Revenue: Total Revenue Less: Gross Profit Expenses: Salaries Expense Supplies Expense Depreciation Expense Rent Expense Utility Expense Bad Debt Expense Total Operating Expenses Operating Income Income Before Income Taxes Income Tax Expense 21% rate round to nearest whole dollar Net Income art 9 - Prepare the end of the year Statement of Stockholders' Equity (LO3-4). Statement of Stockholders' Equity For the year ended Dec. 31, 2019 Common Stock $ Retained Earnings $ Total Stockholder's Equity $ Beginning Balances Issued Stock Net Income Dividends Ending Balances Part 10 - Prepare the end of year Balance Sheet (LO3-4). Balance Sheet December 31, 2019 Liabilities Assets Current Assets: $ Current Liabilities S Less: Total Current Assets Total Current Liabilities Long-Term Assets: Long-Term Liabilities Total Liabilities Less: Stockholders' Equity: Total Long-Term Assets Common Stock Retained Earnings Total Stockholders' Equity Total Assets Total Liabilities and Stockholders' Equity Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you. Part 1,2 and 5 Part 3&6 Date Account Debit Credit Account Credit Balance $ 130,000.00 Accounts Payable $ 11,625.00 $ 11,625.00 1-Dec Cash 1-Dec common Stock $ 130,000.00 12/15 12/25 $ 11,625.00 Adj 5 $ 300.00 $ 300.00 $ 20,000.00 1-Dec Cash 1-Dec Note Payable $ 30,000.00 Accounts Receivable 12/10 $ 12/12 $ 12/20 16.800.00 4,200.00 $ $ 4,200.00 $ 16,800.00 21,000.00 16,800.00 $ 25,000.00 $ 1-Dec Equipment 1-Dec Cash $ 25,000.00 Accumulated Depreciation-Equipment Adj 3 $ 350.00 $ 350.00 1-Dec Prepaid Rent 1-Dec Cash $ 24,000.00 $ 24,000.00 Accumulated Depreciation-Vehicle 12/31 $ 750.00 $ 750.00 $ $ 40,000.00 Allowance for doubtful accounts Adj 8 S 504.00 $ 1-Dec Vehicle 1-Dec Cash 504.00 $ 40,000.00 Bad Debt Expense Adj 8 $ 504.00 $ 504.00 3-Dec Supplies 3 Dec Cash $ 1,000.00 $ 1,000.00 Cash 160,000.00 $ 5 $ 11,625.00 3-Dec Inventory 3-Dec Cash (300*$38.75) $ 11,625.00 12/1 $ 12/3 12/6 $ 12/20 $ 12/23 $ 12/25 12/31 $ 2,400.00 4,116.00 2,400.00 89,000.00 $ 12,625.00 $ $ $ $ 11,160.00 $ 5,000.00 $ 71,000.00 58,375.00 60,775.00 64,891.00 67,291.00 56,131.00 89,131.00 $ $ $ 2,000.00 38,000.00 6-Dec Cash 6-Dec Service Revenue (25 Hour"$95) $ 2,400.00 Common Stock 12/1 $ 130,000.00 $ 130,000.00 $ 16,800.00 Cost of Goods Sold 10-Dec Accounts Receivable 10-Dec Sales Revenue (200584) $ 16,800.00 12/10 $ 12/12 $ 12/31 $ 7.750.00 1,937.50 7,750.00 $ $ $ 7,750.00 9,687.50 17,437.50 $ 7,750.00 Deprecation Expense-Equipment Adj 3 $ 350.00 $ 350.00 10-Dec Cost of Goods Sold 10-Dec Inventory (200 $38.75) $ 7,750.00 Deprecation Expense Vehicle 12/31 $ 750.00 $ 750.00 $ 4,200.00 Dividends 12/31 $ 1,000.00 $ 1,000.00 12-Dec Accounts Receivable 12-Dec Sales Revenue (50*584) $ 4,200.00 Equipment 12/1 $ 25,000.00 $ 25,000.00 $ 1,937.50 Income Tax Expense Ad 9 $ 2,345.49 $ 2,345.49 12-Dec Cost of Goods Sold 12-Dec Inventory (50938.75) $ 1,937.50 Income Tax Payable Adj 9 $ 2,345.49 $ 2,345.49 $ 11,625.00 Interest Expense $ 150.00 $ 150.00 15-Dec Inventory 15 Dec Accounts Payable (300"$38.75) $ 11,625.00 Interest Payable $ 150.00 $ 150.00 Inventory 20-Dec Cash 20-Dec Sales Discount 20-Dec Accounts Receivable $ $ 4,116.00 84.00 11,625.00 $ 4,200.00 $ $ 12/3 $ 12/10 12/12 12/15 $ 12/25 12/31 $ 7.750.00 $ 1,927.50 $ $ 465.00 $ ,750.00 $ 11,625.00 3,875.00 1,937.50 13,562.50 13,097.50 5,347.50 11,625.00 $ 2,400.00 $ 23 Dec Cash 23-Dec Uneared Service Revenue (25 Hour"$96) $ 2,400.00 5 7 Loss on sale of Vehicle 12/31 $ 1,250.00 $ 1,250.00 $ 11,625.00 25-Dec Accounts Payable 25-Dec Inventory 25 Dee Cash Note Payable 12/1 $ $ 465.00 11,150.00 $ 30,000.00 $ 30,000.00 Note Receivable 12/31 $ 16,800.00 $ 16,800.00 $ 16,800.00 31-Dec Note Receivable 31-Dec Sales Revenue (200584) $ 16,800.00 Prepaid Rent 12/1 $ 24,000.00 $ $ 24,000.00 22,000.00 Adj 1 2,000.00 $ 7,750.00 Rent Expense Ad 1 $ 2,000.00 $ 2,000.00 31-Dec Cost of Goods Sold 31-Dec Inventory (200*$38.75) $ 7,750.00 Salaries Expense 12/31 $ $ 4,000.00 1,000.00 $ $ Adj 7 4,000.00 5,000.00 $ 4,000.00 31-Dec Salaries Expense 31-Dec Cash $ 4,000.00 Salaries Payable Adj 7 $ 1,000.00 $ 1,000.00 $ 1,000.00 Sales Discount 12/20 $ 34.00 84.00 31-Dec Dividends 31-Dec Cash $ 1,000.00 Sales Revenue S 250.00 ($40,000 $4,000)/48 Months 31-Dec Depreication Expense Vehicle 31-Dec Accumulated Depreciation-Vehicle 12/10 12/12 12/31 $ $ $ 16.800.00 4,200.00 16,800.00 $ $ $ 16.800.00 21.000.00 37,800.00 $ 750.00 Service Revenue 12/6 $ $ $ 33,000.00 750.00 1,250.00 Ad 4 $ $ 2,400.00 900.00 31-Dec Cash 31-Dec Accumulated Depreciation-Vehicle 31-Dec Loss on sale of Vehicle 31-Dec Vehicle $ $ 2,400.00 3,360.00 $ 40,000.00 Supplies 12/3 $ 1,000.00 $ $ 1,000.00 400.00 Adj 2 600.00 Adjusting Date Account Debit Credit Supplies Expense Adj 2 $ 600.00 $ 600,00 Adj 1 Adil $ Rent Expense Prepaid Rent 2,000.00 Uneamed Service Revenue $24,000/12 Months 12/23 $ 2,400.00 1,440.00 $ 2,400.00 $ $ 2,000.00 Ad 4 $ 960.00 $ 600.00 $1,000-$100 Utilities Expense Adj $ 300.00 $ 300.00 Adj2 Adj 2 Supplies Expense Supplies $ 600.00 Vehicle 40,000.00 40,000.00 12/1 $ 12/31 $ $ $ 350.00 ($25,000 $4,0001/60 Months $ 40,000.00 Adj 3 Adj 3 Deprecation Expense Equipment Accumulated Depreciation-Equipment $ 350.00 $ 960.00 109596 Adj 4 Adj 4 Unearned Service Revenue Service Revenue $ 950.00 $ 300.00 Adj 5 Adj 5 Utilities Expense Accounts Payable $ 300.00 $ 150.00 $20,000*6% 1/12 Adj 6 Adj 5 Interest Expense Interest Payable $ 150.00 $ 1,000.00 Adj 7 Adj 7 Salaries Expense Salaries Payable $ 1,000.00 $ Bad Debt Expense Allowance for doubtful accounts 504.00 $15,800*3% Adj 8 Adje $ 504.00 $ 2,674.25 $12,734.5021% Adj 9 Adj 9 Income Tax Expense Income Tax Payable $ 2,674.25 Part 4 & 7 Unadjusted Trial Credit Adjustment Credit Adjusted Credit Debit Debit Debit $ $ 89,131.00 16,800.00 89,131.00 16,800.00 $ $ 504.00 $ $ $ $ $ 16,800.00 5,347.50 24,000.00 1,000.00 25,000.00 $ $ 504.00 $ $ 2,000.00 $ 600.00 $ $ 350.00 300.00 $ $ 16,800.00 5,347.50 22,000.00 400.00 25,000.00 $ $ 30,000.00 $ $ $ $ $ $ $ 1,000.00 2,674.25 150.00 350.00 300.00 30,000.00 1,000.00 2,674.25 150.00 1,440.00 $ $ $ 2,400.00 $ 960.00 Cash Accounts Receivable Allowance for doubtful accounts Note Receivable Inventory Prepaid Rent Supplies Equipment Accumulated Depreciation-Equipment Accounts Payable Note Payable Salaries Payable Income Tax Payable Interest Payable Unearned Service Revenue Dividends Common Stock Sales Revenue Service Revenue Sales Discount Cost of Goods Sold Depreication Expense-Equipment Depreication Expense-Vehicle Loss on sale of Vehicle Rent Expense Salaries Expense Supplies Expense Utilities Expense Bad Debt Expense Interest Expense Income Tax Expense $ 1,000.00 $ 1,000.00 $ $ $ 130,000.00 37,800.00 2,400.00 $ $ $ 130,000.00 37,800.00 3,360.00 960.00 84.00 17,437.50 $ $ $ 350.00 $ $ $ 750.00 1,250.00 84.00 17,437.50 350.00 750.00 1,250.00 2,000.00 5,000.00 600.00 300.00 504.00 150.00 2,674.25 $ 2,000.00 1,000.00 600.00 300.00 504.00 150.00 2,674.25 4,000.00 $ $ Total $ 202,600.00 $ 202,600.00 $ 8,538.25 $ 8,538.25 $ 207,578.25 $ 207,578.25
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