Question

In: Accounting

The following trial balance was taken from the books of Coyote Company as of December 31,...

The following trial balance was taken from the books of Coyote Company as of December 31, 2019.

            Account                                                    Debit             Credit

Cash                                                                  $60,000

Accounts receivable                                            50,000

Allowance for doubtful accounts                                               $ 1,000

Short-Term notes receivable                                 20,000

Inventory, January 1, 2019                                   70,000

Furniture and equipment                                      210,000

Accumulated depreciation of F & E                                           40,000

Patents                                                               100,000

Accounts payable                                                                        22,000

Bonds payable                                                                        20,000

L-T notes payable                                                                   15,000

Common stock                                                                          290,000

Retained earnings                                                                       87,000

Dividends                                                           20,000

Prior period adjustments                                     10,000

Sales                                                                                          700,000

Sales returns & allowance                                    40,000

Sales discount                                                      10,000

Rent revenues                                                                            60,000

Interest revenues                                                                        10,000

Purchase                                                            420,000

Purchase returns & allowance                                                     20,000

Selling expenses                                                60,000

Advertising expense                                           30,000

Supplies expense                                                 6,000

Insurance expense                                              24,000

Wage and Salary expense                                    90,000

Rent expense                                                         60,000

Loss on sale of PS store before tax                     10,000

Operating income from PS store before tax                             25,000

Totals                                                                1,290,000        1,290,000

At the year-end, the following items have not been recorded.

  1. Insurance premium expired during the year, $14,000.
  2. Estimated bad debts expense, 1.0% of net sales.
  3. Inventory as of 12/31/2019 turned out to be $50,000.
  4. Office supplies were purchased for $6,000 and charged to supplies expenses then. There are $2,000 of supplies remaining as of 12/31/2019
  5. Six months’ rent of $60,000 was paid in advance on September 1, 2019, and charged to rent expense then.
  6. Furniture and equipment have an average useful life of 5 years and a salvage value of $10,000. Coyote Company uses the straight-line method of depreciation.
  7. Patents have been amortized by $10,000/year.
  8. The utility bill of $2,000 for the month of December 2019 will be paid on its due date, January 10, 2020.
  9. Salaries earned but not yet paid by December 31, 2019, $8,000.
  10. The tax rate is 30%.

Instructions: Prepare the following:

  1. Any necessary adjusting entries at the end of 2019.
  2. Income Statement and statement of retained earnings, and balance sheet of the company for the year 2019 in good forms (i.e. multiple-steps statements)
  3. Any necessary closing entries at the end of 2019.

Solutions

Expert Solution

Adjusting Entry
Date Particulars Debit Credit
1 Prepaid Insurance $10,000
To Insurance Expense $10,000
(Insurance not expired is transferred)
2 Bad Debts Expenses $6,500
To Provision for Doubtful Debts $6,500
(Bad Debts expense 1% of Net Sales)
3 Office Supplies $2,000
To Office supplies expense
(Office supplies expense not used)
4 Prepaid Rent $20,000
To Rent Expense $20,000
(Advance rent expense transferred from Rent)
5 Depreciation Expense $40,000
To Accumulated Depreciation onf F & E $40,000
(Depreciation of Furniture & Equipment)
6 Amortization of Patent $10,000
To Accumulated Amortization of Patent $10,000
(Amortization of Patent)
7 Utility expense $2,000
To Utility expense Payable $2,000
(Utility expense payable for the year)
8 Salary expense $8,000
To Salary expense payable $8,000
(Salary payable at the year end)
Closing Journal Entry
Date Particulars Debit Credit
Accounts Payable $22,000
Bonds Payable $20,000
Utility Payable $2,000
Salary Payable $8,000
Income Tax Payable $3,150
L-T Notes Payable $15,000
Common Stock $2,90,000
Retained Earnings $64,350
Allowance for Doubtful Debts $7,500
Accumulated Depreciation $80,000
Accumulated Amortization of Patent $10,000
To Cash $60,000
To Accounts Receivable $50,000
To Short Term Notes Receivable $20,000
To Inventory $50,000
To Office Supplies $2,000
To Prepaid Insurance $10,000
To Prepaid Rent $20,000
To Furniture & Equipment $2,10,000
To Patent $1,00,000
(Closing Entry at the year End)
Income Statement for the year ended 31-12-2019
Particulars Amount
Sales Revnue $7,00,000
Less: Sales Return & Allowance $40,000
Less: Sales Discount $10,000
Net Sales $6,50,000
Cost of Goods Sold
Opening Inventory $70,000
Add: Purchases $4,20,000
Less: Purchase Returns $20,000
Less: Closing Inventory $50,000
Cost of Goods Sold $4,20,000
Gross Profit $2,30,000
Operating Expense
Wage and Salary Expense $98,000
Selling Expense $60,000
Advertising Expense $30,000
Supplies Expense $4,000
Insurance Expense $14,000
Rent Expense $40,000
Bad Debts Expense $6,500
Depreciation Expense $40,000
Amortization expense $10,000
Utility Expense $2,000
Total Operating Expense $3,04,500
($74,500)
Non operating Income (Expense)
Loss on sales of PS store ($10,000)
Operating income from PS store $25,000
Rent Revenue $60,000
Interest Revenue $10,000
Total non-operating income $85,000
$10,500
Income Tax 30% $3,150
Net profit $7,350
Balance Sheet As on 31-12-2019
Particular Amount
Asset
Current Asset
Cash $60,000
Accounts Receivable $50,000
Less: Allowance for Doubtful Debts $7,500 $42,500
Short Term Notes Receivable $20,000
Inventory $50,000
Office Supplies
ekkarill92 answered 1 year ago
Next > < Previous

Related Solutions

The following trial balance was taken from the books of Coyote Company as of December 31,...
The following trial balance was taken from the books of Coyote Company as of December 31, 2019. account debit credit cash 30,000 accounts receivable 40,000 allowance for doubtful accounts 1,000 S-T notes receivable 20,000 Inventory, January 1, 2019 40,000 furniture and equipment 110,000 accumulated depreciation of F&E 20,000 patents 100,000 accounts payable 22,000 bonds payable 20,000 L-T notes payable 15.000 common stock 140,000 retained earnings 40,000 sales 550,000 purchase 278,000 insurance expense 20,000 salary expense 120,000 rent expense 50,000 totals...
The following trial balance was taken from the books of Coyote Company as of December 31,...
The following trial balance was taken from the books of Coyote Company as of December 31, 2019.             Account                                     Debit Credit Cash                                                                $30,000 Accounts receivable                               40,000 Allowance for doubtful accounts                                 $ 1,000 S-T Notes receivable                              20,000 Inventory, January 1, 2019                     40,000 Furniture and equipment                        110,000 Accumulated depreciation of F & E                             20,000 Patents                                                 100,000 Accounts payable                                                          22,000 Bonds payable                                                            20,000 L-T notes payable                                                       15,000 Common stock                                                            140,000 Retained earnings                                                      ...
P1. The following trial balance was taken from the books of Coyote Company as of December...
P1. The following trial balance was taken from the books of Coyote Company as of December 31, 2019.             Account                                                 Debit            Credit Cash $60,000 Accounts receivable                                             50,000 Allowance for doubtful accounts                                               $ 1,000 Short-Term notes receivable                                 20,000 Inventory, January 1, 2019                                   70,000 Furniture and equipment                                      210,000 Accumulated depreciation of F & E                                           40,000 Patents                                                                100,000 Accounts payable                                                                        22,000 Bonds payable                                                                        ...
P1. The following trial balance was taken from the books of Coyote Company as of December31,...
P1. The following trial balance was taken from the books of Coyote Company as of December31, 2019.        Account     ​​   Debit   ​Credit Cash ​  ​​ $60,000 Accounts receivable ​​   50,000 Allowance for doubtful accounts   ​   ​   $ 1,000 Short-Term notes receivable      ​   20,000 Inventory, January 1, 2019         ​​    70,000 Furniture and equipment           ​   210,000 Accumulated depreciation of F & E   ​ ​   40,000 Patents​​   ​   100,000 Accounts payable       ​​​  22,000 Bonds payable​​​  20,000 L-T notes payable​​​  15,000 Common stock     ​​​ 290,000 Retained earnings   ​​​ 87,000...
The following was taken from the books of Coyote Company as of December 31, 2017. account...
The following was taken from the books of Coyote Company as of December 31, 2017. account debit credit cash $30,000 accounts receivable 40,000 allowance for doubtful accounts 2,000 S-T Notes receivable 19,000 inventory, January 1, 2017 50,000 prepaid insurance 20,000 furniture and equipment 100,000 accumulated depreciation of F&E 40,000 patents 110,000 accounts payable 12,000 bonds payable 20,000 L-T notes payable 10,000 common stock 40,000 retained earnings 140,000 sales 360,000 purchase 149,000 salary expense 50,000 rent expense 56,000 totals 624,000 624,000...
The following trial balance was taken from the books of Fisk Corporation on December 31, 2014....
The following trial balance was taken from the books of Fisk Corporation on December 31, 2014.             Account                                                                                         Debit                 Credit      Cash                                                                                                        $ 9,000 Accounts Receivable                                                                                 40,000 Notes Receivable                                                                                      10,000 Interest Revenue                                                                                                                       500 Allowance for Doubtful Accounts                                                                                      $   1,800 Inventory                                                                                                    44,000 Insurance expense                                                                                      2,000 Prepaid Insurance                                                                                       4,800 Equipment                                                                                               110,000 Accumulated Depreciation--Equip.                                                                                      17,000 Accounts Payable                                                                                                                 10,800 Common Stock                                                                                                                     44,000 Retained Earnings                                                                                                                55,000 Sales Revenue                                                                                                                   280,000 Cost of Goods Sold                                                                                 126,000 Salaries and Wages Expense                                                                   50,500 Rent Expense                                                                                            12,800                                                                                                                              Totals    $409,100     ...
The following trial balance was taken from the books of Venus Corporation at December 31, 2020:...
The following trial balance was taken from the books of Venus Corporation at December 31, 2020: Account                                                                                                           Debit            Credit Cash........................................................................................................... $   40,000 Accounts Receivable.................................................................................... 106,000 Prepaid Rent ...............................................................................................     12,800                   Note Receivable................................................................................................ 8,000 Merchandise Inventory................................................................................... 54,000 Unexpired Insurance......................................................................................... 4,800 Furniture and Equipment.............................................................................. 138,000 Accumulated Depreciation........................................................................................         15,000 Accounts Payable.......................................................................................................         12,600 Common Shares.........................................................................................................         44,000 Retained Earnings......................................................................................................         65,000 Sales...........................................................................................................................       410,000 Cost of Goods Sold....................................................................................... 128,000 Salaries Expense............................................................................................. 53,000        Totals.................................................................................................. $ 546,600   $ 546,600 At year end, the following...
The following trial balance was taken from the books of Venus Corporation at December 31, 2020:...
The following trial balance was taken from the books of Venus Corporation at December 31, 2020: Account                                                                                                           Debit            Credit Cash.........................................................................................................    $   40,000 Accounts Receivable...............................................................................       106,000 Prepaid Rent ...........................................................................................         12,800                   Note Receivable......................................................................................           8,000 Merchandise Inventory...........................................................................         54,000 Unexpired Insurance...............................................................................           4,800 Furniture and Equipment........................................................................       138,000 Accumulated Depreciation......................................................................                            15,000 Accounts Payable....................................................................................                            12,600 Common Shares......................................................................................                            44,000 Retained Earnings...................................................................................                            65,000 Sales........................................................................................................                          410,000 Cost of Goods Sold................................................................................       128,000 Salaries Expense......................................................................................         53,000        Totals...................................................................................................
The following trial balance was taken from the books of Fisk Corporation on December 31, 2014....
The following trial balance was taken from the books of Fisk Corporation on December 31, 2014. Account Debit Credit Cash $ 9,000 Accounts Receivable 40,000 Notes Receivable 10,000 Allowance for Doubtful Accounts $   1,800 Inventory 44,000 Prepaid Insurance 4,800 Equipment 110,000 Accumulated Depreciation--Equip. 15,000 Accounts Payable 10,800 Common Stock 44,000 Retained Earnings 75,000 Sales Revenue 260,000 Cost of Goods Sold 126,000 Salaries and wages Expense 50,000 Rent Expense     12,800 ________ Totals $406,600 $406,600 At year end, the following items...
The following trial balance was extracted from the books of MNZ Bhd as at 31 December...
The following trial balance was extracted from the books of MNZ Bhd as at 31 December 2019. MNZ Bhd Trial Balance as at 31 December 2019 Debit RM’000        Credit        RM’000 Turnover 440,000 Inventory at 1 January 2019 5,000 Trade receivables and payables 30,000 27,500 Purchases 200,000 Administrative salaries 49,000 Selling and distribution expenses 32,500 Other expenses 2,750 Investment 117,000 Cash in hand and bank 5,250 Director’s remuneration 17,000 Auditor’s fees 1,500 Ordinary share capital -200 million shares as...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT