Little Grocery Supplier (LGS) | ||||||||||||
Accounting equation for the year 2018 | ||||||||||||
Event | Cash | + | Accounts receivable | + | Inventory | + | = | Accounts payable | + | Common stock | + | Retained earnings |
Balance | 5710 | 15770 | 24760 | 7695 | 21200 | 17345 | ||||||
1 | 10400 | 10400 | ||||||||||
2 | 61400 | 61400 | ||||||||||
3 | 96200 | -62100 | 34100 | |||||||||
4 | -1460 | -1460 | ||||||||||
5 | 9000 | 9000 | ||||||||||
6 | -14600 | -14600 | ||||||||||
7 | 72610 | -72610 | ||||||||||
8 | -50490 | -50490 | ||||||||||
9 | -4500 | -4500 | ||||||||||
10 | ||||||||||||
11 | 180 | -180 | ||||||||||
28130 | 37900 | 24060 | 27785 | 31600 | 30705 |
Income Statement | |||||||
Particulars | Amount | Amount | |||||
Sale | 96200 | ||||||
Less: COGS | 62100 | ||||||
Gross Income | 34100 | ||||||
Less: Expenses | |||||||
Bad debts | 1460 | ||||||
Operating Expenses | 14600 | ||||||
Interest expense | 180 | 16240 | |||||
Net Income | 17860 | ||||||
Less: Dividend paid | 4500 | ||||||
Profit for equity shareholders | 13360 | ||||||
Changes in Shareholder Equity | |||||||
Opening | 21200 | ||||||
Add: Share issued | 10400 | ||||||
Closing | 31600 | ||||||
Retained earnings | |||||||
Opening | 17345 | ||||||
Add: profit for the year | 13360 | ||||||
Closing | 30705 | ||||||
Balance Sheet | |||||||
Assets | |||||||
Cash | 28130 | ||||||
Accounts receivable | 37900 | ||||||
Inventory | 24060 | ||||||
Total' | 90090 | ||||||
Liabilities | |||||||
Accounts payable | 27785 | ||||||
Common stock | 31600 | ||||||
Retained earnings | 30705 | ||||||
Total | 90090 | ||||||
The following list of accounts was drawn from the accounts of Little Grocery Supplier (LGS) as of December 31, Year 1:
Cash | $ | 6,550 | |
Accounts receivable | 16,515 | ||
Allowance for doubtful accounts | $ | 1,860 | |
Inventory | 24,040 | ||
Accounts payable | 7,080 | ||
Common stock | 18,400 | ||
Retained earnings | 19,765 | ||
Transactions for Year 2
Acquired an additional $9,600 cash from the issue of common stock.
Purchased $59,800 of inventory on account.
Sold inventory that cost $63,800 for $94,600. Sales were made on account.
The company wrote off $930 of uncollectible accounts.
On September 1, LGS loaned $10,000 to Eden Co. The note had an 9 percent interest rate and a one-year term.
Paid $15,010 cash for operating expenses.
The company collected $79,890 cash from accounts receivable.
A cash payment of $50,130 was paid on accounts payable.
The company paid a $5,700 cash dividend to the stockholders.
Uncollectible accounts are estimated to be 2 percent of sales on account.
Recorded the accrued interest at December 31, Year 2 (see item 5).
Required
Organize the transaction data in accounts under an accounting equation.
Prepare an income statement, a statement of changes in stockholders’ equity, a balance sheet, and a statement of cash flows for Year 2.
Balance Sheet | Income Statement | Statement of Cash Flows ($) | ||||||||||||||||||||||||||||||||
Assets ($) | = | Liabilities ($) | + | Stockholder's Equity ($) | Revenue ($) | - | Expenses ($) | = | Net Income ($) | Dividends | ||||||||||||||||||||||||
Cash | + | Accounts Receivable | Allowance | + | Supplies | + | Notes recievable | + | interest recievable | + | Prepaid rent | + | Land | + | Inventory | = | Accounts Payable | + | unearned revenue | + | Salaries payable | + | Common Stock | + | Retained Earnings | |||||||||
Beginning | $ 6,550 | + | $ 14,655 | $ 1,860 | + | + | + | + | + | + | $ 24,040 | = | $ 7,080 | + | + | + | $ 18,400 | + | $ 19,765 | - | = | |||||||||||||
1 | $ 9,600 | + | + | + | + | + | + | + | = | + | + | + | $ 9,600 | + | - | = | $ 9,600 | fa | ||||||||||||||||
2 | + | + | + | + | + | + | + | $ 59,800 | = | $ 59,800 | + | + | + | + | - | = | ||||||||||||||||||
3a | + | $ 94,600 | + | + | + | + | + | + | = | + | + | + | + | $ 94,600 | $ 94,600 | - | = | $ 94,600 | ||||||||||||||||
3b | + | + | + | + | + | + | + | $ (63,800) | = | + | + | + | + | $ (63,800) | - | $ 63,800 | = | $ (63,800) | ||||||||||||||||
4 | + | $ (930) | + | + | + | + | + | + | = | + | + | + | + | - | = | |||||||||||||||||||
5 | $ (10,000) | + | + | + | $ 10,000 | + | + | + | + | = | + | + | + | + | - | = | $ (10,000) | fa | ||||||||||||||||
6 | $ (15,010) | + | + | + | + | + | + | + | = | + | + | + | + | $ (15,010) | - | $ 15,010 | = | $ (15,010) | $ (15,010) | oa | ||||||||||||||
7 | $ 79,890 | + | $ (79,890) | + | + | + | + | + | + | = | + | + | + | + | - | = | $ 79,890 | oa | ||||||||||||||||
8 | $ (50,130) | + | + | + | + | + | + | + | = | $ (50,130) | + | + | + | + | - | = | $ (50,130) | oa | ||||||||||||||||
9 | $ (5,700) | + | + | + | + | + | + | + | = | + | + | + | + | $ (5,700) | - | = | $ 5,700 | $ (5,700) | fa | |||||||||||||||
10 | + | $ (1,892) | $ 1,892 | + | + | + | + | + | + | = | + | + | + | + | $ (1,892) | - | $ 1,892 | = | $ (1,892) | |||||||||||||||
11 | + | + | + | + | $ 300 | + | + | + | = | + | + | + | + | $ 300 | - | = | $ 300 | |||||||||||||||||
Ending Balance | $ 15,200 | + | $ 27,473 | $ 2,822 | + | $ - | + | $ 10,000 | + | $ 300 | + | $0 | + | $0 | + | $ 20,040 | ## | $16,750 | + | $0 | + | $0 | + | $28,000 | + | $28,263 | $94,600 | - | $80,702 | = | $14,198 | $5,700 | $8,650 | NC |
Required information [The following information applies to the questions displayed below.) The following post-closing trial balance...
The following post-closing trial balance was drawn from the accounts of Little Grocery Supplier (LGS) as of December 31, 2017: Cash Accounts receivable Allowance for doubtful accounts Inventory Accounts payable $ 9,000 41,000 $ 2,500 78,000 21,0ee 5e, e00 54,500 Common stock Retained earnings Transactions for 2018 1. Acquired an additional $20,000 cash from the issue of common stock. 2. Purchased $85,000 of inventory on account. 3. Sold inventory that cost $91,000 for $160,000. Sales were made on account. 4....
i already posted this but it was incorrect so im reposting it! please only do it if you know it all because i dont want to waste questions. thank you! Required information The following information applies to the questions displayed below) The following post-closing trial balance was drawn from the accounts of Little Grocery Supplier (LGS) as of December 31. 2017 $ $ Cash Accounts receivable Allowance for doubtful accounts Inventory Accounts payable Common stock Retained earnings 5,719 17,410 1,640...
Required information [The following information applies to the questions displayed below.] Leach Inc. experienced the following events for the first two years of its operations: 2018: Issued $10,000 of common stock for cash. Provided $100,000 of services on account. Provided $27,000 of services and received cash. Collected $73,000 cash from accounts receivable. Paid $18,000 of salaries expense for the year. Adjusted the accounting records to reflect uncollectible accounts expense for the year. Leach estimates that 9 percent of the ending...
[The following information applies to the questions displayed below.] The following post-closing trial balance was drawn from the accounts of Little Grocery Supplier (LGS) as of December 31, 2017: Cash $ 5,450 Accounts receivable 17,080 Allowance for doubtful accounts $ 1,645 Inventory 22,400 Accounts payable 7,585 Common stock 21,200 Retained earnings 14,500 Transactions for 2018 Acquired an additional $8,500 cash from the issue of common stock. Purchased $59,100 of inventory on account. Sold inventory that cost $63,700 for $96,500. Sales...
Required Information [The following information applies to the questions displayed below.] The following transactions apply to Jova Company for 2018, the first year of operation: 1. Issued $10,000 of common stock for cash. 2. Recognized $210.000 of service revenue earned on account. 3. Collected $162,000 from accounts receivable. 4. Paid operating expenses of $125,000. 5. Adjusted accounts to recognize uncollectible accounts expense. Jova uses the allowance method of accounting for uncollectible accounts and estimates that uncollectible accounts expense will be...
[The following information applies to the questions displayed below.] Leach Inc. experienced the following events for the first two years of its operations: Year 1: Issued $10,000 of common stock for cash. Provided $78,000 of services on account. Provided $36,000 of services and received cash. Collected $69,000 cash from accounts receivable. Paid $38,000 of salaries expense for the year. Adjusted the accounting records to reflect uncollectible accounts expense for the year. Leach estimates that 5 percent of the ending accounts...
[The following information applies to the questions displayed below.) Leach Inc. experienced the following events for the first two years of its operations: Year 1: 1. Issued $10,000 of common stock for cash. 2. Provided $78,000 of services on account. 3. Provided $36,000 of services and received cash. 4. Collected $69,000 cash from accounts receivable. 5. Paid $38,000 of salaries expense for the year. 6. Adjusted the accounting records to reflect uncollectible accounts expense for the year. Leach estimates that...
Required information [The following information applies to the questions displayed below.] Milea Inc. experienced the following events in 2018, its first year of operations: 1. Received $15,500 cash from the issue of common stock. 2. Performed services on account for $45,000. 3. Paid the utility expense of $1,300. 4. Collected $32,820 of the accounts receivable. 5. Recorded $5,250 of accrued salaries at the end of the year. 6. Paid a $1,300 cash dividend to the stockholders. Required a. Record the...
Required information (The following information applies to the questions displayed below) Milea Inc. experienced the following events in 2018. its first year of operations: 1. Received $16.500 cash from the issue of common stock 2. Performed services on account for $45,000 3. Paid the utility expense of $1,400. 4. Collected $39,580 of the accounts receivable, 5. Recorded $7.400 of accrued salaries at the end of the year. 6. Paid a $1.250 cash dividend to the stockholders b. Prepare the income...
Required information [The following information applies to the questions displayed below.] The following transactions apply to Ozark Sales for 2018: 1. The business was started when the company received $49,500 from the issue of common stock. 2 Purchased equipment Inventory of $174.500 on account. 3. Sold equipment for $199,500 cash (not including sales tax). Sales tax of 7 percent is collected when the merchandise is sold. The merchandise had a cost of $124.500. 4. Provided a six-month warranty on the...