In: Accounting
Prepare the Adjusted Trial Balance
Accounts Payable – 65,340
Accounts Receivable – 190,300
Accumulated Depreciation (Building) – 5,400
Accumulated Depreciation (Equipment – 29,359
Accumulated other comprehensive income – 15,000
Additional Paid in Capital – Treasury Stock – 21,000
Advertising Expense – 8,400
Allowance for Doubtful Accounts – 25,000
Bad Debt Expense – 25,000
Bonds Interest Expense – 43,088
Bonds Payable - $1,600,000
Building – 150,000
Cash – 1,270,676
Common Stock – 101,000
Depreciation Expense – 33,759
Dividends – 41,000
Employee Compensation Expense – 10,000
Employee stock option outstanding account – 10,000
Equipment – 50,000
Fair value adjustment (Trading) – (8,000)
Income Taxes Expense – 63,800
Income Taxes Payable – 63,800
Insurance Expense – 82,000
Interest Expense – 1,175
Interest Income – 19,561
Interest Receivable – 16,000
Inventory – 0
Investment in Bonds of Intuit Corp – 200,000
Investment in Bonds of Intuit Corp (Discount) – 18,615
Land – 75,000
Lease Equipment – 43,796
Lease Liability – 33,293
LT (Debt) investments (HTM) – 177,824
Notes Payable – 236,175
Office Expense – 21,700
Patent – 37,500
Pension Expense – 40,000
Pensions-related asset – 10,000
PIC in Excess of Par – Common Stock - 33,000
Premium on Bonds Payable – 118,630
Prepaid Insurance – 17,400
Purchases - $350,000
Rent Revenue – 12,000
Retained Earnings – 0
Sales Revenue – 792,845
Short term Investments – 167,000
12/31/14 | Adjusting Journal Entries | |||
JE # | Account Titles | Debits | Credits | |
1 | Insurance Expense | 8,200 | ||
Prepaid Insurance | 8,200 | |||
2 | Depreciation Expense | 2,400 | ||
Accumulated Depreciation - Building | 400 | |||
Accumulated Depreciation - Equipment | 2,000 | |||
3 | Unearned Rent Revenue | 12,000 | ||
Rent Revenue | 12,000 | |||
4 | Wages Expense | 12,750 | ||
Wages Payable | 12,750 | |||
5 | Interest Expense | 1,175 | ||
Notes Payable | 1,175 | |||
6 | No journal entry required | |||
7 | No journal entry required | |||
8 | Cash | 70,000 | ||
Treasury Stock | 49,000 | |||
Additional Paid in Capital - Treasury Stock | 21,000 | |||
9 | Cash | 35,000 | ||
Common Stock | 15,000 | |||
Paid in capital in excess of par - Common Stock | 20,000 | |||
10 | Cash | 861,771 | ||
Bonds Payable | 800,000 | |||
Premium on Bonds Payable | 61,771 | |||
Bonds Interest Expense | 43,088 | |||
Premium on Bonds Payable | 4,912 | |||
Cash | 48,000 | |||
11 | Unrealized Holding Gain and Loss | 8,000 | ||
Securities Fair Value Adjustment - Trading | 8,000 | |||
12 | Investment in Bonds of Intuit Corp | 200,000 | ||
Cash | 177,824 | |||
Investment in Bonds of Intuit Corp - Discount Bonds | 22,176 | |||
Interest Receivable | 16,000 | |||
Investment in Bonds of Intuit Corp - Discount Bonds | 3,561 | |||
Interest Income | 19,561 | |||
13 | Bad Debt Expense | 25,000 | ||
Allowance for Doubtful Acounts | 25,000 | |||
14 | Lease Equipment | 43,796 | ||
Lease Liability | 43,796 | |||
Lease Liability | 10,503 | |||
Cash | 10,503 | |||
Depreciation Expense | 7,359 | |||
Accumulated Depreciation: Equipment | 7,359 | |||
15 | Pension Expense | 40,000 | ||
Pension-related asset | 10,000 | |||
Accumulated other comprehensive income | 15,000 | |||
Cash | 35,000 | |||
16 | Employee Compensation Expense | 10,000 | ||
Employee Stock option outstanding account | 10,000 |
Treasury Stock – 0
Unearned Rent Revenue – 24,000
Unrealized Holding Gains and Loss – 8,000
Utilities Expense – 31,000
Wages Expense – 80,350
Wages Payable – 12,000
Unadjusted | Adjustement | Adjusted | |||||
Debit | Credit | Debit | Credit | Debit | Credit | ||
Accounts Payable | 65,340 | 65,340 | |||||
Accounts Receivable | 190,300 | 190,300 | |||||
Accumulated Depreciation (Building) | 5400 | 400 | 5,800 | ||||
Accumulated Depreciation (Equipment | 29,359 | 9,359 | 38,718 | ||||
Accumulated other comprehensive income | 15,000 | 15,000 | 30,000 | ||||
Additional Paid in Capital – Treasury Stock | 21,000 | 21,000 | 42,000 | ||||
Advertising Expense | 8,400 | 8,400 | |||||
Allowance for Doubtful Accounts | 25,000 | 25,000 | 50,000 | ||||
Bad Debt Expense | 25,000 | 25,000 | 50,000 | ||||
Bonds Interest Expense | 43,088 | 43,088 | 86,176 | ||||
Bonds Payable | 1,600,000 | 800,000 | 2,400,000 | ||||
Building | 150,000 | 150,000 | |||||
Cash | 1,270,676 | 966,771 | 271,327 | 1,966,120 | |||
Common Stock | 101,000 | 15,000 | 116,000 | ||||
Depreciation Expense | 33,759 | 9,759 | 43,518 | ||||
Dividends | 41,000 | 41,000 | |||||
Employee Compensation Expense | 10,000 | 10,000 | 20,000 | ||||
Employee stock option outstanding account | 10,000 | 10,000 | 20,000 | ||||
Equipment | 50,000 | 50,000 | |||||
Fair value adjustment (Trading) | -8,000 | -8,000 | -16,000 | ||||
Income Taxes Expense | 63,800 | 63,800 | |||||
Income Taxes Payable | 63,800 | 63,800 | |||||
Insurance Expense | 82,000 | 8,200 | 90,200 | ||||
Interest Expense | 1,175 | 1,175 | 2,350 | ||||
Interest Income | 19,561 | 19,561 | 39,122 | ||||
Interest Receivable | 16,000 | 16,000 | 32,000 | ||||
Inventory | 15250 | 15,250 | |||||
Investment in Bonds of Intuit Corp | 200,000 | 200,000 | 400,000 | ||||
Investment in Bonds of Intuit Corp (Discount) | 18615 | 3,561 | 22,176 | 37,230 | |||
Land | 75,000 | 75,000 | |||||
Lease Equipment | 43,796 | 43,796 | 87,592 | ||||
Lease Liability | 33,293 | 10,503 | 43,796 | 66,586 | |||
LT (Debt) investments (HTM) | 177,824 | 177,824 | |||||
Notes Payable | 236,175 | 1,175 | 237,350 | ||||
Office Expense | 21,700 | 21,700 | |||||
Patent | 37,500 | 37,500 | |||||
Pension Expense | 40,000 | 40,000 | 80,000 | ||||
Pensions related asset | 10,000 | 10,000 | 20,000 | ||||
PIC in Excess of Par – Common Stock | 33,000 | 20,000 | 53,000 | ||||
Premium on Bonds Payable | 118,630 | 61,771 | 180,401 | ||||
Prepaid Insurance | 17,400 | 4,912 | 8,200 | 14,112 | |||
Purchases | 350,000 | 350,000 | |||||
Rent Revenue | 12,000 | 12,000 | 24,000 | ||||
Retained Earnings | 0 | 0 | |||||
Sales Revenue | 792,845 | 792,845 | |||||
Short term Investments | 167,000 | 167,000 | |||||
Treasury Stock | 0 | 49,000 | -49,000 | ||||
Unearned Rent Revenue | 24,000 | 12,000 | 12,000 | ||||
Unrealized Holding Gains and Loss | 8,000 | 8,000 | 0 | ||||
Utilities Expense | 31,000 | 31,000 | |||||
Wages Expense | 80,350 | 12,750 | 93,100 | ||||
Wages Payable | 12,000 | 12,750 | 24,750 | ||||
TOTAL | 3,244,018 | 3,244,018 | 1,417,515 | 1,417,515 | 4,298,942 | 4,298,942 | |