In: Accounting
Pelcher Corp., a merchandiser, recently completed its 2017 operations. For the year, (1) all sales are credit sales, (2) all credits to Accounts Receivable reflect cash receipts from customers, (3) all purchases of inventory are on credit, (4) all debits to Accounts Payable reflect cash payments for inventory, (5) Other Expenses are all cash expenses, and (6) any change in Income Taxes Payable reflects the accrual and cash payment of taxes. The company’s balance sheets and income statement follow.
PELCHER CORPORATION
Comparative Balance Sheets
December 31, 2017 and 2016
2017 2016
Assets
Cash $ 512,000 $ 327,000
Accounts receivable 153,000 131,000
Inventory 647,000 566,000
Total current assets 1,312,000 1,024,000
Equipment 413,000 359,000
Accum. depreciation—Equipment (195,000 ) (125,000 )
Total assets $ 1,530,000 $ 1,258,000
Liabilities and Equity
Accounts payable $ 135,000 $ 111,000
Income taxes payable 32,000 29,000
Total current liabilities 167,000 140,000
Equity
Common stock, $2 par value 832,000 768,000
Paid-in capital in excess of par value, common stock 311,000
215,000
Retained earnings 220,000 135,000
Total liabilities and equity $ 1,530,000 $ 1,258,000
PELCHER CORPORATION
Income Statement
For Year Ended December 31, 2017
Sales $ 2,662,000
Cost of goods sold 1,614,000
Gross profit 1,048,000
Operating expenses
Depreciation expense $ 70,000
Other expenses 734,000 804,000
Income before taxes 244,000
Income taxes expense 74,690
Net income $ 169,310
Additional Information on Year 2017 Transactions
A) Purchased equipment for $54,000 cash.
B) Issued 32,000 shares of common stock for $5 cash per
share.
C) Declared and paid $84,310 in cash dividends.
Requirement
General Journal
General Ledger
Trial Balance
Direct Method
Indirect Method
Using the income statement, the comparative balance sheet, and the additional information given above, reconstruct the entries for the summarized activity of the current fiscal year. Upon completion, the trial balance tab should agree with the December 31, 2017 balances.
Journal entry worksheet
.....
Reconstruct the journal entry for depreciation expense, incorporating the change in the related balance sheet account(s), if any.
Note: Enter debits before credits.
Date Account Title Debit Credit
Dec 31
PLEASE SOLVE THIS PROBLEM FOR ME ASAP ALONE WITH SEP BY STEP PLEASE
Post each entry and prepare T Accounts corresponding. Figues mentioned as b/f is balancing figure of the account, and used to calculate the cash paid etc.
Journal Entries |
||
Account Title |
Debit |
Credit |
Accounts Receivable |
2662000 |
|
To Sales |
2662000 |
|
Cost of Sales |
1614000 |
|
To Inventory |
164000 |
|
Cash |
2640000 |
|
To Accounts Receivable |
264000 |
|
(refer AR calculation below) |
||
Accounts Payable |
1671000 |
|
To Cash |
1671000 |
|
(refer AP calculation below) |
||
Fixed Asset |
54000 |
|
To Cash |
54000 |
|
Depreciation |
70000 |
|
To Accumulated Depreciation |
70000 |
|
Cash |
160000 |
|
To Share Capital |
64000 |
|
To Paid up capital excess |
96000 |
|
Retained earnings |
84310 |
|
To Dividend payable |
84310 |
|
Dividend payable |
84310 |
|
To Cash |
84310 |
|
Retained earnings |
74690 |
|
To Income tax |
74690 |
|
Income tax |
71690 |
|
To Cash |
71690 |
|
Other Expense |
734000 |
|
To Cash |
734000 |
Workings
Trial Balance
Trail Balance as of Dec 2017 |
||
Debit |
Credit |
|
Cash |
512,000.00 |
|
AR |
153,000.00 |
|
Inventory |
647,000.00 |
|
Equipment |
413,000.00 |
|
Accumulated Depreciation |
195,000.00 |
|
A/P |
135,000.00 |
|
Income taxes |
32,000.00 |
|
Stock |
832,000.00 |
|
Paid up capital in excess |
311,000.00 |
|
Retained earning |
50,690.00 |
|
Sales |
2,662,000.00 |
|
COS |
1,614,000.00 |
|
Depreciation |
70,000.00 |
|
Other exp |
734,000.00 |
|
Tax |
74,690.00 |
|
4217690 |
4217690 |
Since no details related to depreciation rate is given, it is assumed that depreciation is provided
Main ledgers in T account format
Cash will balance after all entries are posted
Cash |
|||
OB |
327000 |
AP |
1671000 |
AR |
2640000 |
FA |
54000 |
Share |
160000 |
Dividend |
84310 |
Tax |
71690 |
||
Other exp |
734000 |
||
CB |
512000 |
Other accounts
AR |
|||
OB |
131000 |
Cash (b/f) |
2640000 |
Sales |
2662000 |
||
CB |
153000 |
Inventory |
|||
OB |
566000 |
COS |
1614000 |
AP |
1695000 |
||
CB |
647000 |
AP |
|||
Cash (b/f) |
1671000 |
OB |
111000 |
Inventory |
1695000 |
||
CB |
135000 |
Tax |
|||
Cash (b/f) |
71690 |
OB |
29000 |
For year |
74690 |
||
CB |
32000 |