![Intermediate Accounting: Reporting And Analysis](https://www.bartleby.com/isbn_cover_images/9781337788281/9781337788281_smallCoverImage.jpg)
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.
![Check Mark](/static/check-mark.png)
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.
![Check Mark](/static/check-mark.png)
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 | $31,350 |
Table (4)
3.
![Check Mark](/static/check-mark.png)
Prepare the closing entries for the year ended December 31, 2019 in the general journal.
Explanation of Solution
Prepare the closing entries:
Date | Accounts title and explanation | Post Ref. | Debit | Credit |
($) | ($) | |||
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
- 1: Armand Giroux (single; 0 federal withholding allowances) earned weekly gross pay of $1,500. For each period, he makes a 401(k) retirement plan contribution of 8% of gross pay. The city in which he works (he lives elsewhere) levies a tax of 1% of an employee's taxable pay (which is the same for federal and local income tax withholding) on residents and 0.60% of an employee's taxable pay on nonresidents. Federal income tax withholding = $ State income tax withholding = $ Local income tax withholding = $ 144.10 69.00 8.28 2: Peter Quigley (married; 8 federal withholding allowances) earned weekly gross pay of $2,350. He contributed $100 to a flexible spending account during the period. The city in which he lives and works levies a tax of 2.7% of an employee's taxable pay (which is the same for federal and local income tax withholding) on residents and 1.9% of an employee's taxable pay on nonresidents. Federal income tax withholding = $ State income tax withholding = $ Local income tax…arrow_forwardCheck my work mode: This sh so hat is correct or incorrect for the work you have compl it does not indicate completion. Return to questi 1.5 9 points You've collected the following information about Fender, Incorporated: Sales Net income Dividends Total debt Total equity $ 170,000 $ 12,800 $ 8,400 $ 68,000 $ 56,000 a. What is the sustainable growth rate for the company? Note: Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g., 32.16. b. If it does grow at this rate, how much new borrowing will take place in the coming year, assuming a constant debt-equity ratio? Note: Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16. c. What growth rate could be supported with no outside financing at all? Note: Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g., 32.16. × Answer is complete but not entirely correct. a. Sustainable growth rate b.…arrow_forwardOn December 31, 2018, Blackpink Company, a financing institution lent ₱15,000,000 to YG Corp. due 3 years after. The loan is supported by an 12% note receivable. Based on the company’s initial estimates the present value of the 12 months expected credit loss (ECL) discounted at 10% is at 2,000,000. The probability of default (PD) is at 7%. Blackpink Company was able to collect interest as it became due at the end of 2019. There was no evidence of significant increase in credit risk by the end 2019 and that the receivable is determined to have “low credit risk”. There were no changes in its initial estimate of the 12 months expected credit loss either. By the end of 2020, Blackpink Company was able to collect interest as it became due. Based on available forward-looking information (determinable without undue cost or effort), however, there is evidence that there was a significant increase in credit risk by the end of 2020. Blackpink Company therefore had to change its basis…arrow_forward
- On December 31, 2018, Blackpink Company, a financing institution lent ₱15,000,000 to YG Corp. due 3 years after. The loan is supported by an 12% note receivable. Based on the company’s initial estimates the present value of the 12 months expected credit loss (ECL) discounted at 10% is at 2,000,000. The probability of default (PD) is at 7%. Blackpink Company was able to collect interest as it became due at the end of 2019. There was no evidence of significant increase in credit risk by the end 2019 and that the receivable is determined to have “low credit risk”. There were no changes in its initial estimate of the 12 months expected credit loss either. By the end of 2020, Blackpink Company was able to collect interest as it became due. Based on available forward-looking information (determinable without undue cost or effort), however, there is evidence that there was a significant increase in credit risk by the end of 2020. Blackpink Company therefore had to change its basis…arrow_forwardNeed correct answer general accounting questionarrow_forwardCalculate Federal Income Tax Withholding Using the Percentage Method (Pre-2020 Form W-4) Publication 15-T. round to two decimal places at each calculationarrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning
![Text book image](https://www.bartleby.com/isbn_cover_images/9781337788281/9781337788281_smallCoverImage.jpg)