In: Accounting
| A | Cost of equipment | $55,000 | |||||||||||
| B | Salvage value | $4,000 | |||||||||||
| C | Equipment life | 10 | |||||||||||
| D=(A-B)/C | Annnual Depreciation | $5,100 | |||||||||||
| E=D/12 | Monthly depreciation | $425 | |||||||||||
| F | Amount of Notes | $44,000 | (55000-11000) | ||||||||||
| G | Interest rate | 7% | |||||||||||
| H=F*G | Annual interest | $3,080 | |||||||||||
| I=H/12 | Monthly interest | $257 | |||||||||||
| REQUIRED ADJUSTING JOURNAL ENTRY | |||||||||||||
| Ref | Date | Account Title | Debit | Credit | |||||||||
| 1 | Jan. 31 | Rent expense | $ 3,200 | (38400/12) | |||||||||
| Prepaid rent | $ 3,200 | ||||||||||||
| 2 | Jan. 31 | Depreciation expense | $425 | ((55000-4000)/10)*(1/12) | |||||||||
| Accumulated depreciation | $425 | ||||||||||||
| 2 | Jan. 31 | Interest expense | $ 257 | (55000-11000)*0.07*(1/12) | |||||||||
| Interest payable | $ 257 | ||||||||||||
| 3 | Jan. 31 | Wage expenses | $1,600 | ( Assuming Saturday and Sunday no-working day. Wage expense=Monday's wages) | |||||||||
| Wages payable | $1,600 | ||||||||||||
| Net Income decreases by: | |||||||||||||
| Rent expense | $ 3,200 | ||||||||||||
| Depreciation expense | $425 | ||||||||||||
| Interest expense | $ 257 | ||||||||||||
| Wage expenses | $1,600 | ||||||||||||
| SUM | $ 5,482 | ||||||||||||
| Decrease in net income | $ 5,482 | ||||||||||||
| Decrease in total assets by: | |||||||||||||
| Prepaid rent | $ 3,200 | ||||||||||||
| Accumulated depreciation | $425 | ||||||||||||
| SUM | $ 3,625 | ||||||||||||
| 8) | Decreases net income by total of | $ 5,482 | |||||||||||
| 9) | Decrease total assets by total of | $ 3,625 | |||||||||||