In: Accounting
Post the following transactions to the T-Accounts, then prepare 12/31/2006 | |||||||
Balance Sheet, Income Statement, Statement of Retained Earnings, and | |||||||
Statement of Cash Flow. | |||||||
1/7/06 | Collected $80,000 on Accounts Receivable | ||||||
1/15/06 | Sold an additional 100,000 shares at $5 per share | ||||||
2/1/06 | Made a sale of $90,000 on account. Cost of inventory sold was $65,000 | ||||||
2/15/06 | Bought merchandise inventory for $70,000 cash | ||||||
3/1/06 | Paid vendors $16,000 cash on Accounts Payable | ||||||
6/30/06 | Made payment of $25,000 on Notes Payable | ||||||
7/1/06 | Purchased $10,000 worth of store equipment for Cash. | ||||||
11/30/06 | Made a sale of merchandise for $50,000 cash which reduced inventory $30,000 | ||||||
12/15/06 | Declared and paid a $20,000 dividend to shareholders | ||||||
12/31/06 | Recorded $3,000 Rent Income from Unearned Income | ||||||
12/31/06 | Recorded Depreciation for year on equipment of $1,000 | ||||||
12/31/06 | Recorded expiration of 1-year prepaid rent expense for $2,000 | ||||||
12/31/06 | Sold equipment for $1,000 cash which cost $1,000 when purchased new. | ||||||
The equipment was sold before recording any depreciation | |||||||
Cash | ||||
Date | Transaction | Debit $ | Transaction | Credit $ |
1/7/2006 | Accounts receivable | 80,000 | ||
1/15/2006 | Common stock | 500,000 | ||
2/15/2006 | Inventory | 70,000 | ||
3/1/2006 | Accounts payable | 16,000 | ||
6/30/2006 | Notes Payable | 25,000 | ||
7/1/2006 | Store Equipment | 10,000 | ||
11/30/2006 | Sales | 50,000 | ||
12/15/2006 | Dividend | 20,000 | ||
12/31/2006 | Store Equipment | 1,000 | Ending Balance | 490,000 |
TOTAL | 631,000 | TOTAL | 631,000 | |
Accounts receivable | ||||
Date | Transaction | Debit $ | Transaction | Credit $ |
1/7/2006 | Cash | 80,000 | ||
2/1/2006 | Sales | 90,000 | ||
12/31/2006 | Ending Balance | 10,000 | ||
TOTAL | 90,000 | TOTAL | 90,000 | |
Common stock | ||||
Date | Transaction | Debit $ | Transaction | Credit $ |
1/15/2006 | Cash | 500,000 | ||
TOTAL | TOTAL | 500,000 | ||
Sales | ||||
Date | Transaction | Debit $ | Transaction | Credit $ |
2/1/2006 | Accounts receivable | 90,000 | ||
11/30/2006 | Cash | 50,000 | ||
TOTAL | 140,000 | |||
Cost of goods sold | ||||
Date | Transaction | Debit $ | Transaction | Credit $ |
2/1/2006 | Inventory | 65,000 | ||
11/30/2006 | Inventory | 30,000 | ||
TOTAL | 95,000 | |||
Inventory | ||||
Date | Transaction | Debit $ | Transaction | Credit $ |
2/1/2006 | Cost of goods sold | 65,000 | ||
2/15/2006 | Cash | 70,000 | ||
11/30/2006 | Cost of goods sold | 30,000 | ||
12/31/2006 | ||||
Accounts payable | ||||
Date | Transaction | Debit $ | Transaction | Credit $ |
3/1/2006 | Cash | 16,000 | ||
Notes Payable | ||||
Date | Transaction | Debit $ | Transaction | Credit $ |
6/30/2006 | Cash | 25,000 | ||
Store Equipment | ||||
Date | Transaction | Debit $ | Transaction | Credit $ |
7/1/2006 | Cash | 10,000 | ||
12/31/2006 | Cash | 1,000 | ||
12/31/2006 | Ending balance | 9,000 | ||
Dividend | ||||
Date | Transaction | Debit $ | Transaction | Credit $ |
12/15/2006 | Cash | 20,000 | ||
Rent Income | ||||
Date | Transaction | Debit $ | Transaction | Credit $ |
12/31/2006 | Unearned Income | 3,000 | ||
Unearned Income | ||||
Date | Transaction | Debit $ | Transaction | Credit $ |
12/31/2006 | Rent Income | 3,000 | ||
Deprecition Expenses | ||||
Date | Transaction | Debit $ | Transaction | Credit $ |
12/31/2006 | Accumulated depreciation-Equipment | 1,000 | ||
Accumulated depreciation-Equipment | ||||
Date | Transaction | Debit $ | Transaction | Credit $ |
12/31/2006 | Deprecition Expenses | 1,000 | ||
Prepaid Rent | ||||
Date | Transaction | Debit $ | Transaction | Credit $ |
12/31/2006 | Rent Expenses | 2,000 | ||
Rent Expenses | ||||
Date | Transaction | Debit $ | Transaction | Credit $ |
12/31/2006 | Prepaid Rent | 2,000 | ||
Income Statement | ||
Amount $ | Amount $ | |
Sales | 140,000 | |
Less: Cost of goods sold | (95,000) | |
Gross income | 45,000 | |
Other income; | ||
Rent income | 3,000 | |
Less: Operating expenses | ||
Deprecition Expenses | 1,000 | |
Rent Expenses | 2,000 | |
Total operating expenses | (3,000) | |
Net income | 45,000 | |
Note: The given informations are not sufficient to prepare balance sheet and cash flow statement. |