Question

One Trick Pony (OTP) incorporated and began operations near the end of the year, resulting in the following post-closing balances at December 31: Cash $ 18,620 Accounts Receivable 9,650 Allowance for Doubtful Accounts 900* Inventory 2,800 Unearned Revenue (30 units) 4,350 Accounts Payable 1,300 Notes Payable (long-term) 15,000 Common Stock 5,000 Retained Earnings 4,520 * credit balance. The following information is relevant to the first month of operations in the following year: OTP will sell inventory at $145 per unit. OTP’s January 1 inventory balance consists of 35 units at a total cost of $2,800. OTP’s policy is to use the FIFO method, recorded using a perpetual inventory system. In December, OTP received a $4,350 payment for 30 units to be delivered in January; this obligation was recorded in Unearned Revenue. Rent of $1,300 was unpaid and recorded in Accounts Payable at December 31. OTP’s note payable matures in three years, and accrues interest at a 10% annual rate. January Transactions 1. Included in OTP’s January 1 Accounts Receivable balance is a $1,500 balance due from Jeff Letrotski. Jeff is having cash flow problems and cannot pay the $1,500 balance at this time. On 01/01, OTP arranges with Jeff to convert the $1,500 balance to a 6-month note, at 12% annual interest. Jeff signs the promissory note, which indicates the principal and all interest will be due and payable to OTP on July 1 of this year. 2. OTP paid a $500 insurance premium on 01/02, covering the month of January; the payment is recorded directly as an expense. 3. OTP purchased an additional 150 units of inventory from a supplier on account on 01/05 at a total cost of $9,000, with terms 2/15, n/30. 4. OTP paid a courier $300 cash on 01/05 for same-day delivery of the 150 units of inventory. 5. The 30 units that OTP’s customer paid for in advance in December are delivered to the customer on 01/06. 6. On 01/07, OTP paid the amount necessary to settle the balance owed to the supplier for the 1/05 purchase of inventory (in 3). 7. Sales of 40 units of inventory occuring during the period of 01/07 – 01/10 are recorded on 01/10. The sales terms are 2/10, n/30. 8. Collected payments on 01/14 from sales to customers recorded on 01/10. The discount was properly taken by customers on $5,800 of these credit sales; consequently, OTP received less than $5,800. 9. OTP paid the first 2 weeks wages to the employees on 01/16. The total paid is $2,200. 10. Wrote off a $1,000 customer’s account balance on 01/18. OTP uses the allowance method, not the direct write-off method. 11. Paid $2,600 on 01/19 for December and January rent. See the earlier bullets regarding the December portion. The January portion will expire soon, so it is charged directly to expense. 12. OTP recovered $400 cash on 01/26 from the customer whose account had previously been written off on 01/18. 13. An unrecorded $400 utility bill for January arrived on 01/27. It is due on 02/15 and will be paid then. 14. Sales of 65 units of inventory during the period of 01/10 – 01/28, with terms 2/10, n/30, are recorded on 01/28. 15. Of the sales recorded on 1/28, 15 units are returned to OTP on 01/30. The inventory is not damaged and can be resold. 16. On 01/31, OTP records the $2,200 employee salary that is owed but will be paid February 1. 17. OTP uses the aging method to estimate and adjust for uncollectible accounts on 01/31. All of OTP’s accounts receivable fall into a single aging category, for which 8% is estimated to be uncollectible. (Update the balances of both relevant accounts prior to determining the appropriate adjustment, and round your calculation to the nearest dollar.) 18. Accrue interest for January on the note payable on 01/31. 19. Accrue interest for January on Jeff Letrotski’s note on 01/31 (see 1).

Can someone help me with the income statement and the balance sheet for this question?

Answer 1

Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you.

Income Statement
Sales Revenue	$       19,575
Less:Sales Discounts	$           -116
Less:Sales Return and Allowances	$        -2,175
Net Sales		$       17,284
Less: Cost of Goods Sold		$        -7,968
Gross Profit			$    9,316
Less: Operating Expenses
Bad Debt Expense	$             852
Insurance Expense	$             500
Rent Expense	$         1,300
Utilities Expense	$             400
Wages Expense	$         4,400
Total Operating Expenses			$    7,452
Net Operating Income			$    1,864
Other income		$               15
Interest Revenue
Other Expense
Interest Expense		$           -125
Total Other Expenses			$      -110
Net Income			$    1,754
Retained Earning
Beginning Balance		$         4,520
Add: Net Income		$         1,754
Less: Dividends		$                -
Ending Balance		$         6,274
Balance Sheet
Assets
Current Assets:
Cash		$       10,284
Accounts Receivable	$       14,400
Allowance for Doubtful Accounts	$        -1,152	$       13,248
Inventory		$         3,952
Interest Receivable		$               15
Note Receivable		$         1,500
Total Assets			$ 28,999
Liabilities
Current Liabilities:
Accounts Payable	$             400
Notes Payable	$       15,000
Interest Payable	$             125
Wages Payable	$         2,200
Total Liabilities		$       17,725
Stockholder's Equity
Contributed Capital	$         5,000
Retained Earnings	$         6,274
Total Equity		$       11,274
Total Equity and Liabilities			$ 28,999