Worksheet, Including Inventory Surian Motors Company prepared a
Additional information: (a) The equipment is being
Required:
- 1. Complete the worksheet.
- 2. Prepare financial statements for 2019.
- 3. Prepare closing entries in the general journal.
1.
Prepare the worksheet for the year ended December 31, 2019.
Explanation of Solution
Worksheet: A worksheet is a tool that is used while preparing a financial statement. It is a type of form, having multiple columns and it is used in the adjustment process.
Prepare the worksheet for the year ended December 31, 2019:
Table (1)
2.
Prepare the financial statements of Company S for the year ended December 31, 2019.
Explanation of Solution
Income statement: The financial statement which reports revenues and expenses from business operations and the result of those operations as net income or net loss for a particular time period is referred to as income statement.
Prepare income statement of Company S for the year ended December 31, 2019:
Company S | ||
Income statement | ||
For the Year Ended December 31, 2019 | ||
Particulars | Amount($) | Amount($) |
Sales revenue | 45,000 | |
Less: Cost of goods sold | (21,000) | |
Gross profit | 24,000 | |
Less: Operating expenses: | ||
Salaries expense | 7,600 | |
Utilities expense | 3,300 | |
Advertising expense | 4,400 | |
Depreciation expense | 3,000 | |
Rent expense | 1,200 | |
Bad debt expense | 450 | |
Total operating expense | (19,950) | |
Income from operations | 4,050 | |
Other items: | ||
Interest expense | (400) | |
Income before income taxes | 3,650 | |
Less: Income tax expense | (1,460) | |
Net income | $2,190 | |
Earnings per share (1,000 shares) | $2.19 |
Table (2)
Working notes 1: Calculate the amount of salaries expense.
Working note 2: Calculate the amount of rent expense.
Working note 3: Calculate the amount of depreciation expense.
Working note 4: Calculate the amount of income tax expense.
Working note 5: Calculate the amount of bad debt expense.
Working note 6: Calculate earnings per share.
Statement of Retained Earnings: Statement of retained earnings shows, the changes in the retained earnings, and the income left in the company after payment of the dividends, for the accounting period.
Prepare statement of retained earnings of Company S for the year ended December 31, 2019:
Company S | ||
Statement of Retained Earnings | ||
For the Year Ended December 31, 2019 | ||
Particulars | Amount ($) | Amount ($) |
Retained earnings, January 1, 2019 | 10,200 | |
Add: Net income | 2,190 | |
Subtotal | 12,390 | |
Less: Dividends | (1,000) | |
Retained earnings at December 31, 2019 | $11,390 |
Table (3)
Balance Sheet: Balance Sheet is one of the financial statements which summarize the assets, the liabilities, and the Shareholder’s equity of a company at a given date. It is also known as the statement of financial status of the business.
Prepare the balance sheet of Company S for the year ended December 31, 2019:
Company S | ||
Balance Sheet | ||
As on December 31, 2019 | ||
Assets | ||
Current assets: | Amount ($) | Amount ($) |
Cash | 2,500 | |
Accounts receivable | 4,000 | |
Less: Allowance for doubt accounts | (750) | 3,250 |
Inventory | 8,200 | |
Prepaid rent | 2,400 | |
Total current assets | ||
Property, plant and equipment: | ||
Equipment | 30,000 | |
Less: Accumulated depreciation | (15,000) | |
Net property, plant and equipment | 15,000 | |
Total assets | $31,350 | |
Liabilities and Equity | ||
Liabilities: | ||
Current liabilities: | ||
Accounts payable | 3,700 | |
Notes payable | 5,000 | |
Salaries payable | 500 | |
Interest payable | 400 | |
Income taxes payable | 1,460 | |
Total liabilities | 11,060 | |
Shareholders’ Equity | ||
Contributed Capital: | ||
Common stock | 8,900 | |
Retained earnings | 11,390 | |
Total shareholders’ equity | 20,290 | |
Total liabilities and shareholders’ equity | $31,350 |
Table (4)
3.
Prepare the closing entries for the year ended December 31, 2019 in the general journal.
Explanation of Solution
Prepare the closing entries:
Date | Accounts title and explanation | Post Ref. | Debit | Credit |
($) | ($) | |||
December 31, 2019 | Sales Revenue | 45,000 | ||
Income Summary | 45,000 | |||
(To close the revenue accounts) | ||||
December 31, 2019 | Income Summary | 42,810 | ||
Cost of Goods Sold | 21,000 | |||
Salaries Expense | 7,600 | |||
Utilities Expense | 3,300 | |||
Advertising Expense | 4,400 | |||
Depreciation Expense | 3,000 | |||
Rent Expense | 1,200 | |||
Bad Debt Expense | 450 | |||
Interest Expense | 400 | |||
Income Tax Expense | 1,460 | |||
(To close the expense accounts) | ||||
December 31, 2019 | Income Summary | 2,190 | ||
Retained Earnings | 2,190 | |||
(To close the income summary account) | ||||
December 31, 2019 | Retained Earnings | 1,000 | ||
Dividends | 1,000 | |||
(To close the dividends account) |
Table (5)
Want to see more full solutions like this?
Chapter 3 Solutions
Intermediate Accounting: Reporting And Analysis
- During 2019, Ryel Companys controller asked you to prepare correcting journal entries for the following three situations: 1. Machine A was purchased for 50,000 on January 1, 2014. Straight-line depreciation has been recorded for 5 years, and the Accumulated Depreciation account has a balance of 25,000. The estimated residual value remains at 5,000, but the service life is now estimated to be 1 year longer than estimated originally. 2. Machine B was purchased for 40,000 on January 1, 2017. It had an estimated residual value of 5,000 and an estimated service life of 10 years. it has been depreciated under the double-declining-balance method for 2 years. Now, at the beginning of the third year, Ryel has decided to change to the straight-line method. 3. Machine C was purchased for 20,000 on January 1, 2018, Double-declining-balance depreciation has been recorded for 1 year. The estimated residual value of the machine is 2,000 and the estimated service life is 5 years. The computation of the depreciation erroneously included the estimated residual value. Required: Prepare any necessary correcting journal entries for each situation. Also prepare the journal entry necessary for each situation to record depreciation expense for 2019.arrow_forwardAt the end of 2020, while auditing Sandlin Companys books, before the books have been closed, you find the following items: a. A building with a 30-year life (no residual value, depreciated using the straight-line method) was purchased on January 1, 2020, by issuing a 90,000 non-interest-bearing, 4-year note. The entry made to record the purchase was a debit to Building and a credit to Notes Payable for 90,000; 12% is a fair rate of interest on the note. b. The inventory at the end of 2020 was found to be overstated by 15,000. At the same time, it was discovered that the inventory at the end of 2019 had been overstated by 35,000. The company uses the perpetual inventory system. c. For the last 3 years, the company has failed to accrue salaries and w-ages. The correct amounts at the end of each year were: 2018, 12,000; 2019, 18,000; and 2020, 10,000. Required: 1. Prepare journal entries to correct the errors. Ignore income taxes. 2. Assume, instead, that the company discovered the errors after it had closed the books. Prepare journal entries to correct the errors. Ignore income taxes.arrow_forwardThe following are independent errors: a. In January 2019, repair costs of 9,000 were debited to the Machinery account. At the beginning of 2019, the book value of the machinery was 100,000. No residual value is expected, the remaining estimated life is 10 years, and straight-line depreciation is used. b. All purchases of materials for construction contracts still in progress have been immediately expensed. It is discovered that the use of these materials was 10,000 during 2018 and 12,000 during 2019. c. Depreciation on manufacturing equipment has been excluded from manufacturing costs and treated as a period expense. During 2019, 40,000 of depreciation was accounted for in that manner. Production was 15,000 units during 2019, of which 3,000 remained in inventory at the end of the year. Assume there was no inventory at the beginning of 2019. Required: Prepare journal entries for the preceding errors discovered during 2020. Ignore income taxes.arrow_forward
- At the beginning of 2020, Holden Companys controller asked you to prepare correcting entries for the following three situations: 1. Machine X was purchased for 100,000 on January 1, 2015. Straight-line depreciation has been recorded for 5 years, and the Accumulated Depreciation account has a balance of 45,000. The estimated residual value remains at 10,000, but the service life is now estimated to be 1 year longer than originally estimated. 2. Machine Y was purchased for 40,000 on January 1, 2018. It had an estimated residual value of 4,000 and an estimated service life of 8 years. It has been depreciated under the sum-of-the-years-digits method for 2 years. Now, the company has decided to change to the straight-line method. 3. Machine Z was purchased for 80,000 on January 1, 2019. Double-declining-balance depreciation has been recorded for 1 year. The estimated residual value is 8,000 and the estimated service life is 5 years. The computation of the depreciation erroneously included the estimated residual value. Required: Prepare any necessary correcting journal entries for each situation. Also prepare the journal entry for each situation to record the depreciation for 2020. Ignore income taxes.arrow_forwardSoon after December 31, 2019, the auditor requested a depreciation schedule for trucks of Jarrett Trucking Company, showing the additions, retirements, depreciation, and other data affecting the income of the company in the 4-year period 2016 to 2019, inclusive. The following data were in the Trucks account as of January 1, 2016: The Accumulated DepreciationTrucks account, previously adjusted to January 1,2016, and duly entered in the ledger, had a balance on that date of 16,460. This amount represented the straight-line depreciation on the four trucks from the respective dates of purchase, based on a 5-year life and no residual value. No debits had been made to this account prior to January 1, 2016. Transactions between January 1,2017, and December 31, 2019, and their record in the ledger were as follows: 1. July 1, 2016: Truck no. 1 was sold for 1,000 cash. The entry was a debit to Cash and a credit to Trucks, 1,000. 2. January 1, 2017: Truck no. 3 was traded for a larger one (no. 5) with a 5-year life. The agreed purchase price was 12,000. Jarrett paid the other company 1,780 cash on the transaction. The entry was a debit to Trucks, 1,780, and a credit to Cash, 1,780. 3. July 1, 2018: Truck no. 4 was damaged in a wreck to such an extent that it was sold as junk for 50 cash. Jarrett received 950 from the insurance company. The entry made by the bookkeeper was a debit to Cash, 1,000, and credits to Miscellaneous Revenue, 50, and Trucks, 950, 4. July 1, 2018: A new truck (no. 6) was acquired for 20,000 cash and debited at that amount to the Trucks account. The truck has a 5-year life. Entries for depreciation had been made at the close of each year as follows: 2016, 8,840; 2017, 5,436; 2018, 4,896; 2019, 4,356. Required: 1. Next Level For each of the 4 years, calculate separately the increase or decrease in earnings arising from the companys errors in determining or entering depreciation or in recording transactions affecting trucks. 2. Prove your work by one compound journal entry as of December 31, 2019; the adjustment of the Trucks account is to reflect the correct balances, assuming that the books have not been closed for 2019.arrow_forwardKoolman Construction Company began work on a contract in 2019. The contract price is 3,000,000, and the company determined that its performance obligation was satisfied over time. Other information relating to the contract is as follows: Required: 1. Compute the gross profit or loss recognized in 2019 and 2020. 2. Prepare the appropriate sections of the income statement and ending balance sheet for each year.arrow_forward
- Hathaway Company purchased a copying machine for 8,700 on October 1, 2019. The machines residual value was 500 and its expected service life was 5 years. Hathaway computes depreciation expense to the nearest whole month. Required: 1. Compute depredation expense (rounded to the nearest dollar) for 2019 and 2020 using the: a. straight-line method b. sum-of-the-years-digits method c. double-declining-balance method 2. Next Level Which method produces the highest book value at the end of 2020? 3. Next Level Which method produces the highest charge to income in 2020? 4. Next Level Over the life of the asset, which method produces the greatest amount of depreciation expense?arrow_forwardWorksheet Devlin Company has prepared the following partially completed worksheet for the year ended December 31, 2019: The following additional information is available: (a) salaries accrued but unpaid total 250; (b) the 80 heat and light bill for December has not been recorded or paid; (c) depreciation expense totals 810 on the buildings and equipment; (d) interest accrued on the note payable totals 380 (this will be paid when the note is repaid); (e) the company leases a portion of its floor space to KT Daniel Specialty Company for 50 per month, and KT Daniel has not yet paid its December rent; (f) interest accrued on the note receivable totals 80; (g) bad debts expense is 70; and (h) the income tax rate is 30% on current income and is payable in the first quarter of 2017. Required: 1. Complete the worksheet. (Round to the nearest dollar.) 2. Prepare the companys financial statements. 3. Prepare (a) adjusting and (b) closing entries in the general journal.arrow_forwardBarrow_forward
- Blue Company shows the following entries in its Equipment account for 2021. All amounts are based on historical cost. Equipment 2021 2021 Jan. 1 Balance 126,630 June 30 Cost of equipment sold Aug. 10 Purchases 31,540 (purchased prior to 2021) 21,250 12 Freight on equipment purchased 820 25 Installation costs 2,510 Nov. 10 Repairs 450 Assuming that company policy is to charge a full year depreciation in the year of purchase and the year of sale, compute the proper depreciation charge for 2021 under each of the methods listed below. Assume an estimated life of 10 years, with no salvage value. The machinery included in the January 1, 2021, balance was purchased in 2019. (Round answers to 0 decimal places, e.g. 45,892.) (1) Straight-line $ (2) Sum-of-the-years'-digitsarrow_forwardOn December 29, 2021, Patel Products, Incorporated, sells a delivery van that cost $20,000. The equipment had accumulated depreciation of $16,000 at December 31, 2020. Annual depreciation on this equipment is $2,000 computed using straight-line depreciation. Complete the necessary journal entry to bring the accumulated depreciation up-to-date by selecting the account names from the drop-down menus and entering the dollar amounts in the debit or credit columns. On December 29, 2021, Patel Products, Inc., sells a delivery van that cost $20,000. The equipment had accumulated depreciation of $16,000 at December 31, 2020. Annual depreciation on this equipment is $2,000 computed using straight-line depreciation.arrow_forwardOn December 29, 2021, Patel Products, Incorporated, sells a delivery van that cost $20,000. The equipment had accumulated depreciation of $16,000 at December 31, 2020. Annual depreciation on this equipment is $2,000 computed using straight-line depreciation. Complete the necessary journal entry to bring the accumulated depreciation up-to-date by selecting the account names from the drop- down menus and entering the dollar amounts in the debit or credit columns. View transaction list Journal entry worksheet 1 On December 29, 2021, Patel Products, Inc., sells a delivery van that cost $20,000. The equipment had accumulated depreciation of $16,000 at December 31, 2020. Annual depreciation on this equipment is $2,000 computed using straight-line depreciation. Note: Enter debits before credits. Date Dec. 29 General Journal Debit Creditarrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning