In: Accounting
JKL Enterprise reported the following trial balance for year ending December 31,2017
Cash | 45,000 | |
Accounts receivable | 15,000 | |
Inventory | 20,000 | |
Note receivable | 60,000 | |
Interest receivable | ||
Plant, property and equipment | 1,125,000 | |
Accumulate depreciation | 800,000 | |
Land | 700,000 | |
Note payable | 180,000 | |
Interest payable | 15,000 | |
Common stock | 2,000 | |
Retained earning | 878,000 | |
Sales revenue | 1,200,000 | |
Cost of goods sold | 960,000 | |
Salaries | 120,000 | |
Insurance |
30,000 |
Notes indicate that:
Bookkeeper was instructed to charge all checks written to the appropriate expense. Accountants will do all adjusting, accruals and deferrals.
Of the note receivable, 30,000 was a 10 year all interest payable at end of ten years loan to the vice-president of the company. Interest 2%. Loan was made on January 2, 2017
The balance of the note receivable was to a customer to upgrade their facility so they could use more of what JKL produced. Loan was July 1, 2017, 6%with $10,000 and all accrued interest to be paid June 20,2018,June 30 2019,June 30 2020.
Depreciation for 2017 was 25,000.
Insurance was for a three year policy beginning July 1 2017.
Salaries included a 20,000 salary advance to an executive, to be repaid by withholding 500 from his weekly salary until repaid. No interest payable.
Prepare adjusting balance sheet and income statement.
Adjusting entries | |||
1 | Interest receivable | 600 | (30000*2%) |
Interest revenue | 600 | ||
2 | Interest receivable | 300 | (10000*6%*6/12) |
Interest revenue | 300 | ||
3 | Depreciation expense | 25000 | |
Accumulated depreciation | 25000 | ||
4 | Insurance expense | 5000 | (30000*6/36) |
Insurance | 5000 | ||
5 | Advance salaries | 20000 | |
Salaries | 20000 | ||
Income statement | |||
Sales revenue | 1200000 | ||
Interest revenue | 900 | ||
Total revenue | 1200900 | ||
Less | Expense | ||
Cost of goods sold | 960000 | ||
Salaries | 100000 | ||
Insurance expense | 5000 | ||
Depreciation expense | 25000 | ||
Total expense | 1090000 | ||
Net income | 110900 | ||
Balance sheet | |||
Assets | |||
Current asset | |||
Cash | 45000 | ||
Accounts receivable | 15000 | ||
Interest receivable | 900 | ||
Advance salaries | 20000 | ||
Insurance | 25000 | ||
Inventory | 20000 | ||
Total current assets | 125900 | ||
Notes receivable | 60000 | ||
Plant property and equipment | 1125000 | ||
Accumulated depreciation | -825000 | ||
Land | 700000 | 1060000 | |
Total assets | 1185900 | ||
Liabilities and stockholders equity | |||
Liabilities | |||
Notes payable | 180000 | ||
Interest payable | 15000 | ||
Total liabilities | 195000 | ||
Stockholders equity | |||
Common stock | 2000 | ||
Retained earnings 878000+110900 | 988900 | ||
Total stockholders equity | 990900 | ||
Total liabilities and stockholders equity | 1185900 | ||