In: Accounting
The following transactions apply to Jova Company for Year 1, the first year of operation:
Issued $19,000 of common stock for cash.
Recognized $219,000 of service revenue earned on account.
Collected $171,900 from accounts receivable.
Paid $134,000 cash for operating expenses.
Adjusted the accounts to recognize uncollectible accounts expense. Jova uses the allowance method of accounting for uncollectible accounts and estimates that uncollectible accounts expense will be 1 percent of sales on account.
The following transactions apply to Jova for Year 2:
Recognized $329,000 of service revenue on account.
Collected $344,000 from accounts receivable.
Determined that $2,600 of the accounts receivable were uncollectible and wrote them off.
Collected $1,700 of an account that had previously been written off.
Paid $214,000 cash for operating expenses.
Adjusted the accounts to recognize uncollectible accounts expense for Year 2. Jova estimates uncollectible accounts expense will be 0.5 percent of sales on account.
Complete the following requirements for Year 1 and Year 2. Complete all requirements for Year 1 prior to beginning the requirements for Year 2.
Effects of transaction on financial statement
General Journal
Income Statement
Statement of Changes in Stockholders' Equity
Balance Sheet
Statement of Cash Flows
Closing entries
Use the straight-line method to compute the depreciation expense for Year 1 and Year 2
Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you. | ||||
Year -1 | ||||
Journal: | ||||
Date | Account | Debit | Credit | |
a | Cash | $ 19,000 | ||
Common Stock | $ 19,000 | |||
b | Accounts Receivable | $219,000 | ||
Service Revenue | $ 219,000 | |||
c | Cash | $171,900 | ||
Accounts Receivable | $ 171,900 | |||
d | Operating Expense | $134,000 | ||
Cash | $ 134,000 | |||
e | Bad Debt Expense | $ 2,190 | ||
Allowance for Doubtful Accounts | $ 2,190 | |||
(219000*1%) | ||||
Income Statement | ||||
Service Revenue | $ 219,000 | |||
Less: Operating Expense | $ 134,000 | |||
Less: Bad debt Expense | $ 2,190 | |||
Net Income | $ 82,810 | |||
Statement of Retained Earning | ||||
Beginning, Retained Earning | $ - | |||
Add: Net Income | $ 82,810 | |||
Less: Withdrawal | $ - | |||
Ending, Retained Earning | $ 82,810 | |||
Balance Sheet | ||||
Assets | ||||
Current Assets: | ||||
Cash | $ 56,900 | |||
Accounts Receivable | $ 47,100 | |||
Less: allowance for doubtful accounts | $ -2,190 | $ 44,910 | ||
Total Assets | $ 101,810 | |||
Common Stock | $ 19,000 | |||
Retained Earning | $ 82,810 | |||
Total Liabilities and Equity | $ 101,810 | |||
Statement of Cash Flow | ||||
Cash Received from Receivables | $ 171,900 | |||
Cash paid for Operating Expense | $-134,000 | |||
Net Cash flow from Operating Activities | $ 37,900 | |||
Cash flow from Investing activities: | ||||
Net Cash from Investing Activities | $ - | |||
Cash flow from financing activities: | ||||
Issue of Common Stock | $ 19,000 | |||
Net Cash from Financing Activities | $ 19,000 | |||
Net Increase in Cash | $ 56,900 | |||
Add: Beginning Balance | $ - | |||
Ending Balance | $ 56,900 | |||
Closing Entries: | ||||
Date | Account | Debit | Credit | |
a | Service Reveune | $219,000 | ||
Income Summary | $ 219,000 | |||
b | Income Summary | $136,190 | ||
Operating Expense | $ 134,000 | |||
Bad Debt Expense | $ 2,190 | |||
c | Income Summary | $ 82,810 | ||
Retained Earning | $ 82,810 |
Year -2 | |||
Journal: | |||
Date | Account | Debit | Credit |
a | Accounts Receivable | $ 329,000 | |
Service Revenue | $ 329,000 | ||
b | Cash | $ 344,000 | |
Accounts Receivable | $ 344,000 | ||
c | Allowance for Doubtful Accounts | $ 2,600 | |
Accounts Receivable | $ 2,600 | ||
d1 | Accounts Receivable | $ 1,700 | |
Allowance for Doubtful Accounts | $ 1,700 | ||
d2 | Cash | $ 1,700 | |
Accounts Receivable | $ 1,700 | ||
e | Operating Expense | $ 214,000 | |
Cash | $ 214,000 | ||
f | Bad Debt Expense | $ 1,645 | |
Allowance for Doubtful Accounts | $ 1,645 | ||
(329000*0.5%) | |||
Income Statement | |||
Service Revenue | $ 329,000 | ||
Less: Operating Expense | $ 214,000 | ||
Less: Bad debt Expense | $ 1,645 | ||
Net Income | $ 113,355 | ||
Statement of Retained Earning | |||
Beginning, Retained Earning | $ 82,810 | ||
Add: Net Income | $ 113,355 | ||
Less: Withdrawal | $ - | ||
Ending, Retained Earning | $ 196,165 | ||
Balance Sheet | |||
Assets | |||
Current Assets: | |||
Cash | $ 188,600 | ||
Accounts Receivable | $ 29,500 | ||
Less: allowance for doubtful accounts | $ -2,935 | $ 26,565 | |
Total Assets | $ 215,165 | ||
Common Stock | $ 19,000 | ||
Retained Earning | $ 196,165 | ||
Total Liabilities and Equity | $ 215,165 | ||
Statement of Cash Flow | |||
Cash Received from Receivables | $ 345,700 | ||
Cash paid for Operating Expense | $ -214,000 | ||
Net Cash flow from Operating Activities | $ 131,700 | ||
Cash flow from Investing activities: | |||
Net Cash from Investing Activities | $ - | ||
Cash flow from financing activities: | |||
Issue of Common Stock | $ - | ||
Net Cash from Financing Activities | $ - | ||
Net Increase in Cash | $ 131,700 | ||
Add: Beginning Balance | $ 56,900 | ||
Ending Balance | $ 188,600 | ||
Closing Entries: | |||
Date | Account | Debit | Credit |
a | Service Reveune | $ 329,000 | |
Income Summary | $ 329,000 | ||
b | Income Summary | $ 215,645 | |
Operating Expense | $ 214,000 | ||
Bad Debt Expense | $ 1,645 | ||
c | Income Summary | $ 113,355 | |
Retained Earning | $ 113,355 |