In: Accounting
The following selected accounts and their current balances
appear in the ledger of Kanpur Co. for the fiscal year ended June
30, 2019:
Please let me know the answer of Note payable (current portion) and
Note payable (final payment due 2032) using below information.
Cash | $92,000 | Gerri Faber, Drawing | $300,000 | |
Accounts Receivable | 450,000 | Sales | 8,925,000 | |
Merchandise Inventory | 370,000 | Cost of Merchandise Sold | 5,620,000 | |
Estimated Returns Inventory | 5,000 | Sales Salaries Expense | 850,000 | |
Office Supplies | 10,000 | Advertising Expense | 420,000 | |
Prepaid Insurance | 12,000 | Depreciation Expense—Store Equipment | 33,000 | |
Office Equipment | 220,000 | Miscellaneous Selling Expense | 18,000 | |
Accumulated Depreciation—Office Equipment | 58,000 | Office Salaries Expense | 540,000 | |
Store Equipment | 650,000 | Rent Expense | 48,000 | |
Accumulated Depreciation—Store Equipment | 87,500 | Insurance Expense | 24,000 | |
Accounts Payable | 38,500 | Depreciation Expense—Office Equipment | 10,000 | |
Customer Refunds Payable | 10,000 | Office Supplies Expense | 4,000 | |
Salaries Payable | 4,000 | Miscellaneous Administrative Exp. | 6,000 | |
Note Payable (final payment due 2032) | 140,000 | Interest Expense | 12,000 | |
Gerri Faber, Capital | 431,000 |
KANPUR CO. Balance Sheet June 30, 2019 |
||||||
---|---|---|---|---|---|---|
Assets | Liabilities | |||||
Current assets: | Current liabilities: | |||||
Cash | Accounts payable | |||||
Accounts receivable | Customer refunds payable | |||||
Merchandise inventory | Salaries payable | |||||
Estimated returns inventory | Note payable (current portion) | |||||
Office supplies | Total current liabilities | |||||
Prepaid insurance | Long-term liabilities: | |||||
Total current assets | Note payable (final payment due 2032) | |||||
Property, plant, and equipment: | Total liabilities | |||||
Office equipment | ||||||
Less accumulated depreciation-Office equipment | Owner's equity | |||||
Store equipment | Gerri Faber, capital | |||||
Less accumulated depreciation-Store equipment | ||||||
Total property, plant, and equipment | ||||||
Total assets | Total liabilities and owner's equity |
--Requirement asked
--Notes Payable (Current Portion) is stated in Requirement 1 of
Multi Step Income Statement where Current Portion is stated to be $
7,000 in the question itself.
--Based on that, the Long Term Portion would be 140000 - 7000 = $
133,000
--Check correct answers below, along with required workings.
Balance Sheet | |||||||
June 30, 2019 | |||||||
Assets | Liabilities | ||||||
Current assets: | Current liabilities: | ||||||
Cash | $92,000 | Accounts payable | $38,500 | ||||
Accounts receivable | $450,000 | Customer refunds payable | $10,000 | ||||
Merchandise inventory | $370,000 | Salaries payable | $4,000 | ||||
Estimated returns inventory | $5,000 | Note payable (current portion) [check Requirement 1 Multi Step Income Statement instruction carefully] | $7,000 | ||||
Office supplies | $10,000 | Total current liabilities | $59,500 | ||||
Prepaid insurance | $12,000 | Long-term liabilities: | |||||
Total current assets | $939,000 | Note payable (final payment due 2032) | $133,000 | ||||
Property, plant, and equipment: | Total liabilities | $192,500 | |||||
Office equipment | $220,000 | ||||||
Less accumulated depreciation-Office equipment | $58,000 | $162,000 | Owner's equity | ||||
Store equipment | $650,000 | Gerri Faber, capital | [see working below] | $1,471,000 | |||
Less accumulated depreciation-Store equipment | $87,500 | $562,500 | |||||
Total property, plant, and equipment | $724,500 | ||||||
Total assets | $1,663,500 | Total liabilities and owner's equity | $1,663,500 |
--Working for Capital Balance used above
Beginning balance Gerri Faber, Capital | $431,000 | |
Add: Net Income | ||
Sales | $8,925,000 | |
Cost of Merchandise Sold | ($5,620,000) | |
Sales Salaries Expense | ($850,000) | |
Advertising Expense | ($420,000) | |
Depreciation Expense—Store Equipment | ($33,000) | |
Miscellaneous Selling Expense | ($18,000) | |
Office Salaries Expense | ($540,000) | |
Rent Expense | ($48,000) | |
Insurance Expense | ($24,000) | |
Depreciation Expense—Office Equipment | ($10,000) | |
Office Supplies Expense | ($4,000) | |
Miscellaneous Administrative Exp. | ($6,000) | |
Interest Expense | ($12,000) | |
Net Income | $1,340,000 | |
Less: Gerri Faber, Drawing | $300,000 | |
Ending balance Gerri Faber, Capital | $1,471,000 |