Question

Alison and Chuck Renny began operations of their furniture repair shop (Lazy Sofa Furniture, Inc.) on January 1, 2017. The annual reporting period ends December 31. The trial balance on January 1, 2018, follows (amounts are rounded to thousands of dollars to simplify).

Account Titles	Debit				Credit
Cash	$	6
Accounts Receivable		3
Supplies		2
Equipment		5
Accumulated Depreciation					$	0
Software		10
Accumulated Amortization						4
Accounts Payable						6
Notes Payable (long-term)						0
Salaries and Wages Payable						0
Interest Payable						0
Income Tax Payable						0
Deferred Revenue						0
Common Stock						14
Retained Earnings						2
Service Revenue						0
Supplies Expense		0
Depreciation Expense		0
Salaries and Wages Expense		0
Amortization Expense		0
Interest Expense		0
Income Tax Expense		0
Totals	$	26			$	26

Transactions during 2018 (summarized in thousands of dollars) follow:

1. Borrowed $16 cash on July 1, 2018, signing a six-month note payable.
2. Purchased equipment for $23 cash on July 2.
3. Issued additional shares of common stock on July 3 for $5.
4. Purchased additional equipment on August 4, $3 cash.
5. Purchased, on account, supplies on September 5 for future use, $10.
6. On December 6, recorded revenues in the amount of $60, including $9 on credit and $51 received in cash.
7. Paid salaries and wages expenses on December 7, $24.
8. Collected accounts receivable on December 8, $8.
9. Paid accounts payable on December 9, $11.
10. Received a $4 deposit on December 10 for work to start January 15, 2019.

Data for adjusting journal entries on December 31:

11. Amortization for 2018, $4.
12. Supplies of $4 were counted on December 31, 2018.
13. Depreciation for 2018, $2.
14. Accrued interest on notes payable of $5.
15. Wages earned but not yet paid, $3.
16. Income tax for 2018 was $4 and will be paid in 2019.

C4-4 Part 6

1. 6-a. Prepare an income statement.

2. 6-b. Prepare statement of retained earnings.

3. 6-c. Prepare a balance sheet.

(For all requirements, enter your answers in thousands of dollars.)

Answer 1

Income Statement
Service Revenue		$          60.00
Expenses
Salaries and Wages Expense	$         27.00
Depreciation Expense	$           2.00
Amortization Expense	$           4.00
Income Tax Expense	$           4.00
Interest Expense	$           5.00
Supplies Expense	$           8.00
Total Expenses		$             50.00
Net Income		$             10.00

Statement of Retained Earnings
Beginning Balance	$                    2
Add Net Income	$                  10
	$                  12
Less Dividend	$                   -
Ending Balance	$                  12

Balance Sheet
Assets
Current Assets
Cash	$                  29
Accounts Receivable	$                    4
Supplies	$                    4
Total Current Assets		$                   37
Property Plant and Equipment
Equipment	$                  31
Less : Accumulated Depreciation	$                  -2
Total Property Plant and Equipment		$                   29
Intangible Assets
Software	10
Less : Accumulated Amortization	-8	2
Total Assets		$                   68
Liabilities & Stockholder's Equity
Current Liabilities
Accounts Payable	$                    5
Notes Payable (short-term)	$                  16
Salaries and Wages Payable	$                    3
Interest Payable	$                    5
Income Tax Payable	$                    4
Deferred Revenue	$                    4
Total Current Liabilities		$                   37
Stockholder's Equity
Common Stock	$                  19
Retained Earnings	$                  12
Total Stockholder's Equity		$                   31
Total Liabilities & Stockholder's Equity		$                   68

Since Notes Payable is for six months, it is short term, not long term