In: Accounting
Exercise 7-21 Current liabilities LO 7-1, 7-2, 7-4, 7-10 [The following information applies to the questions displayed below.] The following transactions apply to Ozark Sales for 2018: The business was started when the company received $48,500 from the issue of common stock. Purchased equipment inventory of $177,500 on account. Sold equipment for $193,500 cash (not including sales tax). Sales tax of 6 percent is collected when the merchandise is sold. The merchandise had a cost of $118,500. Provided a six-month warranty on the equipment sold. Based on industry estimates, the warranty claims would amount to 3 percent of sales. Paid the sales tax to the state agency on $143,500 of the sales. On September 1, 2018, borrowed $19,500 from the local bank. The note had a 6 percent interest rate and matured on March 1, 2019. Paid $5,900 for warranty repairs during the year. Paid operating expenses of $52,500 for the year. Paid $124,500 of accounts payable. Recorded accrued interest on the note issued in transaction no. 6. Exercise 7-21 Part b Prepare the income statement, balance sheet, and statement of cash flows for 2018. This is the last question in the assignment. To submit, use Alt + S. To access other questions, proceed to the question map button.
JOURNAL ENTRY | ||||||||
ACCOUNT | DEBIT | CREDIT | ||||||
Cash | $48,500 | |||||||
Common Stock | $48,500 | |||||||
Equipment Inventory | $177,500 | |||||||
Accounts payable | $177,500 | |||||||
Cash | $205,110 | |||||||
Sales Revenue | $193,500 | |||||||
Sales tax liability | $11,610 | (193500*0.06) | ||||||
Cost of goods sold | $118,500 | |||||||
Equipment inventory | $118,500 | |||||||
Warranty expenses | $5,805 | (0.03*193500) | ||||||
Warrananty Liability | $5,805 | |||||||
Sales tax liability | $ 8,610 | (143500*0.06) | ||||||
Cash | $ 8,610 | |||||||
Cash | $19,500 | |||||||
Note payable | $19,500 | |||||||
Warranty Liability | $5,900 | |||||||
Cash | $5,900 | |||||||
Operating expenses | $52,500 | |||||||
Cash | $52,500 | |||||||
Accounts payable | $124,500 | |||||||
Cash | $124,500 | |||||||
Interest expenses | $390 | (19500*0.06)*(4/12) | ||||||
Interest payable | $390 | |||||||
CASH ACCOUNT | ||||||||
Description | Debit | Credit | ||||||
Common stock issued | $48,500 | |||||||
Cash received against sales | $205,110 | |||||||
Sales tax paid | $8,610 | |||||||
Notes payable | $19,500 | |||||||
Warranty Liability | $5,900 | |||||||
Operating expenses | $52,500 | |||||||
Accounts payable | $124,500 | |||||||
Ending Balance | $81,600 | |||||||
EQUIPMENT INVENTORYACCOUNT | ||||||||
Description | Debit | Credit | ||||||
Purchase of Equipment on a/c | $177,500 | |||||||
Cost of goods sold | $118,500 | |||||||
Ending Balance | $59,000 | |||||||
ACCOUNTS PAYABLE ACCOUNT | ||||||||
Description | Debit | Credit | ||||||
Equipment Inventory | $177,500 | |||||||
Cash | $124,500 | |||||||
Ending Balance | $53,000 | |||||||
SALES TAX LIABILITY ACCOUNT | ||||||||
Description | Debit | Credit | ||||||
Cash sales | $11,610 | |||||||
Cash | $ 8,610 | |||||||
Ending Balance | $3,000 | |||||||
WARRANTY LIABILITY ACCOUNT | ||||||||
Description | Debit | Credit | ||||||
Warranty expenses | $5,805 | |||||||
Cash | $5,900 | |||||||
Warranty expenses | $95 | |||||||
INTEREST PAYABLE ACCOUNT | ||||||||
Description | Debit | Credit | ||||||
Interest expenses | $390 | |||||||
NOTES PAYABLE ACCOUNT | ||||||||
Description | Debit | Credit | ||||||
Cash | $19,500 | |||||||
COMMON STOCK ACCOUNT | ||||||||
Description | Debit | Credit | ||||||
Cash | $48,500 | |||||||
SALES REVENUE ACCOUNT | ||||||||
Description | Debit | Credit | ||||||
Cash sales | $193,500 | |||||||
COST OF GOODS SOLD ACCOUNT | ||||||||
Description | Debit | Credit | ||||||
Equipment inventory | $118,500 | |||||||
WARRANTY EXPENSE ACCOUNT | ||||||||
Description | Debit | Credit | ||||||
Warranty Liability | $5,805 | |||||||
Warranty Liability | $95 | |||||||
OPERATING EXPENSES ACCOUNT | ||||||||
Description | Debit | Credit | ||||||
Cash | $52,500 | |||||||
INTEREST EXPENSES ACCOUNT | ||||||||
Description | Debit | Credit | ||||||
Interest payable | $390 | |||||||
TRIAL BALANCE | ||||||||
ACCOUNT | DEBIT | CREDIT | ||||||
Cash | $81,600 | |||||||
Equipment Inventory | $59,000 | |||||||
Accounts Payable | $53,000 | |||||||
Warranty Liability | $0 | |||||||
Sales Tax Liability | $3,000 | |||||||
Interest payable | $390 | |||||||
Notes payable | $19,500 | |||||||
Common Stock | $48,500 | |||||||
Sales Revenue | $193,500 | |||||||
Cost of goods sold | $118,500 | |||||||
Operating expenses | $52,500 | |||||||
Warranty expenses | $5,900 | |||||||
Interest expenses | $390 | |||||||
Total | $317,890 | $317,890 | ||||||
INCOME STATEMENT | ||||||||
Sales Revenue | $193,500 | |||||||
Cost of goods sold | $118,500 | |||||||
Gross Profit | $75,000 | |||||||
Operating expenses | $52,500 | |||||||
Warranty expenses | $5,900 | |||||||
Interest expenses | $390 | |||||||
Operating Income | $16,210 | |||||||
BALANCE SHEET | ||||||||
ASSETS; | ||||||||
Cash | $81,600 | |||||||
Equipment Inventory | $59,000 | |||||||
Total Assets | $140,600 | |||||||
LIABILITIES: | ||||||||
Accounts Payable | $53,000 | |||||||
Sales Tax Liability | $3,000 | |||||||
Interest payable | $390 | |||||||
Notes payable | $19,500 | |||||||
Total Liabilities | $75,890 | |||||||
OWNERS EQUITY | ||||||||
Common Stock | $48,500 | |||||||
Retained Earnings | $16,210 | |||||||
Total Owners equity | $64,710 | |||||||
Total Liabilities and owners equity | $140,600 | |||||||
STATEMENT OF CASH FLOW | ||||||||
Net Income | $16,210 | |||||||
Increase in inventory | ($59,000) | |||||||
Increase in accounts payable | $53,000 | |||||||
Sales Tax Liability | $3,000 | |||||||
Interest payable | $390 | |||||||
Notes payable | $19,500 | |||||||
Common stock | $48,500 | |||||||
Total cash Flow | $81,600 | |||||||