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 | |||||||||||