Question

ЕЗ 12 L03 4 (Prepare Financial Statements) Santo Design was founded by Thomas Grant in January 2011 is the adjusted trial balance as of December 31, 2017 Presented below SANTO DESIGN ADIUSTED TRIAL BALANCE DECEMBER 31, 2017 511.350 21,500 5,000 2.300 0,000 Accounts Receivable Prepaid Insarance Accumulated Depreciation-Equipment Accounts Payable Interest Payable Notes Payable Unearned Service Revenue Salaries and Wages Payable Common Stock Retained Eamings Service Revenue 35,000 5,000 150 5,000 5,600 1,300 10,000 3,500 61,500 Snlurien a s wage Bpense 11.300 Interest Expense Depreciation Expense Supplies Expense Rent Expense 7,000 3,400 4,000 127,080 127 050 ω Prepare an income statement and a statement of retained earnings for the year ending December 31, 2017, and an unclassified balance sheet at December 31. b) Answer the following questions. (1) IE the note has been outstanding 6 months, what is the annual interest rate on that note? (2) 1 the company paid $17 ,500 in salaries in 2017, what was the balance in Salaries and Wages Payable on December 31, 20162 E3-13 LO5,9) (Closing Entries) The adjusted trial balance at the end of its fiscal year, $24,000, and Sales Discounts $15,000 of Lopez Company shows the following data pertaining to sales October 31, 2017:Sales Revenue $800,000, Delivery Expense $12,000, Sales Returns and Allowances Instructions (a) Prepare the revenues section of the income statement b) Prepane separate closing entries for (1) sales and (2) the contra accounts to sales 53-14 (L09) (Closing Entries) Presented below is information related to Gonzales Corporation for the month of January 2017 Cost of goods sold Delivery expense Insarance expense Rent experae 00 Salaries and wages expense Sales discounts Sales returms and allowances S60X 8,000 13,000 350,000 Sales revervue Instructions Prepare the necessary closing entries

Answer 1

a1). Income Statement ;-

Particular	Amount($)	Amount($)
Service Revenue (A)		61500
Less : Operating Expenses
Salaries and Wages Expense	11300
Incurance Expense	850
Depreciation Expenses	7000
Supplies Expense	3400
Rent Expense	4000
Total Operating Expense (B)	26550	(26550)
Operating Income (A-B)		34950
Less : Other Expenses
Interest Expense	150	(150)
Net Income		34800

a2) Statement of Retained Earnings :-

Particulars	Amount($)
Beginning Balance	3500
Add : Net Income	34800
Ending Balance	38300

a3) Unclassified Balance Sheet :-

	Amount($)	Amount($)
Assets :-
Cash		11350
Accounts Receivable		21500
Supplies		5000
Prepaid Insurance		2500
Equipment	60000
Less : Accumulated Depreciation - Equipment	(35000)	25000
Total Assets		65350
Liabilities and Shareholder's Equity :-
Accounts Payable		5000
Interest Payable		150
Note Payable		5000
Unearned Service Revenue		5600
Salaries and Wages Payable		1300
Common Stock		10000
Retained Earnings		38300
Total Equity and Liability		65350

b1) Annual Interest = Interest Paid in Current Year - Outstanding Interest

= $150 + $150

= $300

Rate of Interest = Annual Interest amount / amounts of Note Payable

= $300 / $5000

= 0.06 or 6%

b2).

Payment for the current year Expense = Salaries and Wages Expense-Salaries and Wages

Payable Closing Balance

= $11300 - $1300

= $10000

Salary Expense Payment for 2016:-

Payment for the last year expense = actual Payment made in 2017 - Payment for the current

year Expense

= $17500 - $10000

= $7500