Solution:
Requirement:1
Income Statement:
Stay Safe Inc. | ||
Income statement | ||
for the year end May 31,2020 | ||
Delivery Fees Earned | ||
Service Revenue(A) | $ 263,000 | |
Operating Expenses | ||
Depreciation Expense | $ 40,000 | |
Salaries Expense | $ 110,000 | |
Office Supplies expense | $ 15,000 | |
Interest expense | $ 5,000 | |
Repair expense | $ 10,000 | |
Total Operating Expense (B) | $ 180,000 | |
Net Income (A-B) | $ 83,000 |
Requirement:2
Statement of Owner`s Equity
Stay Safe Inc. | ||
Statement of Owner`s Equity | ||
for the year end May 31,2020 | ||
Owner`s Equity At Beginning | $ 307,000 | |
Add: Owner`s Investment | $ - | |
Net Income | $ 83,000 | $ 83,000 |
Sub Total | $ 390,000 | |
Deduct: Owner`s Drawings | $ (34,000) | |
Owner`s Equity At end | $ 356,000 |
Requirement:3
Balance Sheet:
Stay Safe Inc. | ||
Balance sheet | ||
As on May 31,2020 | ||
Assets | ||
Current assets: | ||
Cash | $ 16,000 | |
Accounts Receivable | $ 34,000 | |
Office Supplies | $ 5,000 | |
Total Current Assets | $ 55,000 | |
Property,plant, and equipment: | ||
Land | $ 160,000 | |
Truck | $ 350,000 | |
Less:Accumulated Depreciation | $ (80,000) | $ 430,000 |
Total Assets | $ 485,000 | |
Liabilities and stockholder's Equity | ||
Current liabilities: | ||
Accounts Payable | $ 24,000 | |
Interest Payable | $ 5,000 | |
Total Current Liabilities | $ 29,000 | |
Long term Liabilities | ||
LT Notes Payable | $ 100,000 | |
Total Liabilities | $ 129,000 | |
Equity: | ||
Norman Rock, Capital | $ 356,000 | |
Total Owner`s Equity | $ 356,000 | |
Total liabilities and stockholder's equity | $ 485,000 |
Debit Credit 16,000 34,000 5,000 350.000 80,000 160,000 Account Title Cash Accounts Receivable Office Supplies Trucks...
Debit $ 5,000 16,500 2,000 187,000 Account Title Credit Cash Accounts receivable Office supplies Trucks 1.66 $ 38,522 Accumulated depreciation-Trucks polnts Land 75,000 9,000 3,000 52,000 41,590 139,000 Accounts payable Interest payable Long-term notes payable Common stock Retained earnings eBook Dividends 19,000 Trucking fees earned Depreciation expense-Trucks Salaries expense Office supplies expense Repairs expense-Trucks 123,000 24,847 57,687 Hint 8,500 10,578 $406,112 $406,112 Totals Print The Retained Earnings account balance was $139,000 at December 31 of the prior year. (1) Prepare...
Account Title Debit Credit Cash $ 9,600 Accounts receivable 16,500 Office supplies 2,000 Trucks 185,000 Accumulated depreciation—Trucks $ 38,110 Land 75,000 Accounts payable 13,600 Interest payable 3,000 Long-term notes payable 52,000 Common stock 40,794 Retained earnings 137,500 Dividends 19,000 Trucking revenue 119,500 Depreciation expense—Trucks 24,581 Salaries expense 56,046 Office supplies expense 6,500 Repairs expense—Trucks 10,277 Totals $ 404,504 $ 404,504 Use the above adjusted trial balance to prepare Wilson Trucking Company’s classified balance sheet as of December 31. The Retained...
Account Title
Debit
Credit
Cash
$
8,100
Accounts receivable
27,500
Office supplies
8,030
Trucks
163,000
Accumulated depreciation—Trucks
$
33,578
Land
47,000
Accounts payable
12,100
Interest payable
2,000
Long-term notes payable
39,000
Common stock
38,640
Retained earnings
137,000
Dividends
27,000
Trucking fees earned
130,000
Depreciation expense—Trucks
21,658
Salaries expense
68,474
Office supplies expense
9,000
Repairs expense—Trucks
12,556
Totals
$
392,318
$
392,318
Use the above adjusted trial balance to prepare Wilson Trucking
Company’s classified balance sheet as of December
31.
...
Account Title Cash Accounts receivable Office supplies Trucks Accumulated depreciation - Trucks Land Accounts payable Interest payable Long-term notes payable K. Wilson, Capital K. Wilson, Withdrawals Trucking fees earned Depreciation expense Trucks Salaries expense Office supplies expense Repairs expense Trucks DebitCredit $ 5,400 14,000 7,948 157,000 $ 32,342 45,000 9,400 17,000 50,000 133,665 31,000 129,000 20,861 67,771 10,000 12,427 Totals $371,407 $371,407 WILSON TRUCKING COMPANY Balance Sheet December 31, 2015 Assets Liabilities Liabilities Equity
GACILISE 14 rieparny a LIASCU NOTONLEHELLU Book Account Title Cash Accounts receivable Office supplies Trucks Accumulated depreciation- Trucks Land Accounts payable Interest payable Long-term notes payable K. Wilson, Capital K. Wilson, Withdrawals Trucking fees earned Depreciation expense-Trucks Salaries expense Office supplies expense Repairs expense-Trucks Totals Debit Credit $ 9,800 21,500 6,463 163,000 $ 33,578 45,000 13,800 16,000 32,800 133,256 15,000 123,000 21,658 55,108 4,000 10,105 $351,634 $351,634 Ask Print erences Use the above adjusted trial balance to prepare Wilson Trucking...
Credit Debit $ 7,600 24,000 7,975 162,000 $ 33,372 43,000 Account Title Cash Accounts receivable Office supplies Trucks Accumulated depreciation-Trucks Land Accounts payable Interest payable Long-term notes payable Common stock Retained earnings Dividends Trucking fees earned Depreciation expense Trucks Salaries expense Office supplies expense Repairs expense-Trucks Totals 11,600 6,000 52,000 14,603 139,000 24,000 129,000 21,525 68,005 15,000 12,470 $385,575 $385,575 Use the above adjusted trial balance to prepare Wilson Trucking Company's classified balance sheet as of December 31. WILSON TRUCKING...
Credit Debit $ 6,000 10,500 6,050 158,000 $ 32,548 47,000 Account Title Cash Accounts receivable Office supplies Trucks Accumulated depreciation-Trucks Land Accounts payable Interest payable Long-term notes payable K. Wilson, Capital K. Wilson, Withdrawals Trucking fees earned Depreciation expense-Trucks Salaries expense office supplies expense Repairs expense-Trucks Totals 10,000 17,000 61,000 99,045 18,000 126,000 20,993 51,590 18,000 19,460 $345,593 $345,593 Balance Shee December 31 Assets Liabilities Equity
Cash Dividends Account Title Accounts receivable Office supplies Trucks Accumulated depreciation-Trucks Land Land Accounts payable Interest payable Long-term notes payable Common stock Retained earnings Trucking fees earned Depreciation expense-Trucks Salaries expense Office supplies expense Repairs expense-Trucks Totals Debit Credit $ 6,800 18,000 8,113 170,000 $ 35,020 48,000 10,800 4,000 35,000 48,544 140,000 38,000 130,000 22,588 69,178 10,000 12,685 $ 403,364 $403,364 Use the above adjusted trial balance to prepare Wilson Trucking Company's classified balance sheet as of December 31. WILSON...
Account Title Cash Accounts receivable Office supplies Trucks Accumulated depreciation-Trucks Land Accounts payable Interest payable Long-term notes payable Common stock Retained earnings Dividends Trucking fees earned Depreciation expense-Trucks Salaries expense Office supplies expense Repairs expense-Trucks Totals Debit Credit $ 8,600 12,500 6,683 153,000 $ 31,518 48,000 12,600 14,000 53,000 -25,573 140,000 19,000 122,000 20,329 56,984 12,000 10, 449 $347,545 $347,545 Use the above adjusted trial balance to prepare Wilson Trucking Company's classified balance sheet as of December 31. WILSON TRUCKING...
Credit Debit $ 7, 700 16,500 6,628 163,000 $ 33,578 46,000 Account Title Cash Accounts receivable Office supplies Trucks Accumulated depreciation-Trucks Land Accounts payable Interest payable Long-term notes payable Common stock Retained earnings Dividends Trucking fees earned Depreciation expense-Trucks Salaries expense Office supplies expense Repairs expense-Trucks Totals 11, 7ee 5,000 50,000 -4,914 136, eee 24,000 126,eee 21, 658 56,515 5,000 10, 363 $ 357, 364 $ 357, 364 Use the above adjusted trial balance to prepare Wilson Trucking Company's WILSON...