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: Store Supplies on hand at June 30, 2020 amounted to $25,000. Insurance of $72,000 was paid on May 1, 2020 for the 6-months to October 31, 2020 Rent was paid on March 31, 2020 for the 4-months to July 31, 2020. 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. 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 Salaries earned by employees not yet paid amounted to $14,000 at June 30, 2020. Accrued interest expense as of June 30, 2020, $9,000. At June 30, 2020, $48,000 of the previously unearned sales revenue had been earned The aging of the Accounts Receivable schedule at June 30, 2020 indicated that the Allowance for Bad Debts should be $19,500 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: Prepare the necessary adjusting journal entries on June 30, 2020. [Narrations are not required] 2. Prepare the Adjusted Trial balance for the period ending June 30, 2020.
|
Dr $ |
Cr $ |
Cash |
127,000 |
|
|
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 |
|
|
|
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:
- Store Supplies on hand at June 30, 2020 amounted to $25,000.
- Insurance of $72,000 was paid on May 1, 2020 for the 6-months to October 31, 2020
- Rent was paid on March 31, 2020 for the 4-months to July 31, 2020.
- 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.
- 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
- Salaries earned by employees not yet paid amounted to $14,000 at June 30, 2020.
- Accrued interest expense as of June 30, 2020, $9,000.
- At June 30, 2020, $48,000 of the previously unearned sales revenue had been earned
- The aging of the Accounts Receivable schedule at June 30, 2020 indicated that the
Allowance for
- 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:
- Prepare the necessary
adjusting journal entries on June 30, 2020.
[Narrations are not required]
2. Prepare the Adjusted
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 5 images