? Prepare the Classified BALANCE SHEET as of the Month END a) Use the Example on the
Fantastic news! We've Found the answer you've been seeking!
Question:
?
Transcribed Image Text:
Prepare the Classified BALANCE SHEET as of the Month END a) Use the Example on the i-Learn Course Website and Text-Book Page 194 b) Make sure to Show Subtotals for Current Assets and Current Liabilities BUSINESS TRANSACTIONS for the MONTH of APRIL 2020. 1) APR-1 the JW-Corp Received $200,000 in Exchange for 40,000 shares of Common Stock. 2) APR-1 the JW-Corp Borrowed $150,000 from US-Bank on a Note, Due in 5 Years with 8% Interest Paid Monthly. 3) APR-2 the JW-Corp Purchased a Building for $360,000 (25 year life), with $60,000 Cash Down Payment and signed a Note with SCHWAB BANK for the Remainder Due in 10 Years with Interest Due Monthly at a 6% Rate. 4) APR-2 the JW-Corp purchased a Delivery Truck (5 Year and 200,000 Mile Life) for $90,000 on a Note Due with FORD Corp with Interest Accrued Monthly at a 12% Rate. The Total Interest and Principal are DUE in 6 Months. 5) APR-5=JW-Corp received $105,000 from the TARGET Corp for BIKES we Will Deliver Later. 6) APR-6=JW-Corp Purchased 1500 BIKES at $88 Each on Account from SPECIALIZED Corp. a) FYI = JW-Corp uses a Perpetual FIFO Inventory System 7) APR-7 = JW-Corp Purchased 2000 BIKES at $95 Each on Account from SPECIALIZED Corp. 8) APR-10 = JW-Corp paid this Month's Rent Expense of $18,000 with a Check 9) APR-15 = JW-Corp received this Month's Phone Bill from ATT for $7,000 to pay Later. 10) APR-18 = JW-Corp received this Month's Utility Bill from PGE for $8,000 to be paid Later. 11) APR-19 = JW-Corp Sold 1000 BIKES for $210 each on account to the COSTCO Corp. 12) APR-20 = JW-Corp Sold and Delivered 1100 BIKES for $180 each to the TARGET Corp. from the Order and Check received in Trans# 5. We Billed the Customer the Remainder on Account. 13) APR-22 = JW-Corp Paid $161,000 with a Check to SPECIALIZED Corp on Account. 14) APR-24 = JW-Corp Sold 1200 BIKES to the COSTCO Corp for $175 each, on account. 15) APR-25 = JW-Corp received a check from COSTCO Corp for $233,000 on account. 16) APR-26 = JW-Corp paid $29,000 for Current Months Salaries with a Check. 17) APR-27= JW-Corp bought Back 5,000 Shares of Common Stock from Investors for $3.00 per Share with Electronic Transfers of Cash to the Stock Brokerage Firm. 18) APR-28 = JW-Corp Paid Dividends of $2.20 per Share to Current Shareholders via EFT. 19) APR-29 = JW-Corp Recorded the Following Items from the monthly Bank Reconciliation. a) Bank Fees Expense of $400, Investment Income of $1,400 20) APR-30 = JW-Corp Recorded the Estimated Allowance for Un-collectible accounts at 5.00% of The Month End TOTAL Accounts Receivable Balance. 21) APR-30 = JW-Corp recorded one month of Interest Expense Paid on the US BANK Loan. Tr#2 22) APR-30 = JW-Corp recorded one month of Interest Expense Paid to Schwab Bank. Tran#3 23) APR-30 = JW-Corp recorded one month of Interest Expense PAYABLE to Ford Later. Tran#4 24) APR-30 = JW-Corp recorded Depreciation Expense on the Building (Tran#3) for the Month using the Straight- Line Method. 25) APR-30 = JW-Corp recorded Depreciation Expense on the Truck (Tran# 4) Using the Units-of-Production-Activity Method. The Truck was Driven 12,000 Miles during the Month. 26) APR-30 = JW-Corp Recorded Income Tax Expense Payable for the Month, at 30% Tax Rate. No. Date 1 1-Apr Cash 2 3 4 5 6 7 8 9 10 JW-Corp Journal entries 11 Account Common Stock 1-Apr Cash Long-term Notes Payable 2-Apr Building Cash Long-term Notes Payable 2-Apr Delivery Truck Short-term Notes Payable 5-Apr Cash Unearned Revenue 6-Apr Inventory Accounts Payable 7-Apr Inventory Accounts Payable 10-Apr Rent Expense Cash 15-Apr Phone Expense Accounts Payable 18-Apr Utility Expense Accounts Payable 19-Apr Accounts Receivable Sales Cost of goods sold Inventory Debit $ 200,000 $ 150,000 $360,000 $ 90,000 $ 105,000 $ 132,000 $ 190,000 $ 18,000 $ 7,000 $ 8,000 $ 210,000 $ 88,000 Credit $ 200,000 US-Bank Note, Due in 5 Years $ 150,000 with 8% Interest Paid Monthly 25 year life $ 60,000 SCHWAB BANK Due in 10 Years $ 300,000 with Interest Due 6% Monthly 5 Year and 200,000 Mile Life $ 90,000 FORD Corp with Interest Accrued Monthly at a 12% due in 6 Months $ 105,000 $ 132,000 $ 190,000 $ 18,000 Calculation 40,000 shares $ 7,000 $ 8,000 $ 210,000 $ 88,000 =1500*88 =2000*95 From Inventory FIFO table 12 13 14 15 16 17 18 19 20 20-Apr Unearned Revenue Accounts Receivable Sales Cost of goods sold Inventory 22-Apr Accounts Payable Cash 24-Apr Accounts Receivable Sales Cost of goods sold Inventory 25-Apr Cash Accounts Receivable 26-Apr Salaries Expense Cash 27-Apr Treasury Stock Cash 28-Apr Dividends Cash 29-Apr Bank Fees Expense Cash 29-Apr Cash Investment Income $ 105,000 $ 93,000 $ 101,000 $ 161,000 $ 210,000 $ 114,000 $ 233,000 $ 29,000 $ 15,000 $ 77,000 $ 400 $ 1,400 $ 198,000 1100*180 $ 101,000 $ 161,000 $ 210,000 $ 114,000 $ 233,000 $ 29,000 $ 15,000 $ 77,000 $ 400 $ 1,400 From Inventory FIFO table =1200*175 From Inventory FIFO table =5000*3 =(40000-5000)*2.20 Adjusting entries 21 30-Apr Bad Debts Expense 22 23 24 25 26 27 Allowance for Un-collectible accounts 30-Apr Interest Expense Cash 30-Apr Interest Expense Cash 30-Apr Interest Expense Interest Payable 30-Apr Depreciation Expense Accumulated Depreciation - Building 30-Apr Depreciation Expense Accumulated Depreciation - Delivery Truck 30-Apr Income Tax Expense Income Tax Payable $ 14,000 $ 1,000 $ 1,500 $ 900 $ 1,200 $ 5,400 $ 69,000 $ 14,000 $ 1,000 $ 1,500 $ $ 900 1,200 $ 5,400 280000*5% 150000*8% *1/12 300000*6%*1/12 90000*12%*1/12 360000/25 years*1/12 90000/200,000 miles*12,000 miles 230000*30% $ 69,000 From Income Statement Prepare the Classified BALANCE SHEET as of the Month END a) Use the Example on the i-Learn Course Website and Text-Book Page 194 b) Make sure to Show Subtotals for Current Assets and Current Liabilities BUSINESS TRANSACTIONS for the MONTH of APRIL 2020. 1) APR-1 the JW-Corp Received $200,000 in Exchange for 40,000 shares of Common Stock. 2) APR-1 the JW-Corp Borrowed $150,000 from US-Bank on a Note, Due in 5 Years with 8% Interest Paid Monthly. 3) APR-2 the JW-Corp Purchased a Building for $360,000 (25 year life), with $60,000 Cash Down Payment and signed a Note with SCHWAB BANK for the Remainder Due in 10 Years with Interest Due Monthly at a 6% Rate. 4) APR-2 the JW-Corp purchased a Delivery Truck (5 Year and 200,000 Mile Life) for $90,000 on a Note Due with FORD Corp with Interest Accrued Monthly at a 12% Rate. The Total Interest and Principal are DUE in 6 Months. 5) APR-5=JW-Corp received $105,000 from the TARGET Corp for BIKES we Will Deliver Later. 6) APR-6=JW-Corp Purchased 1500 BIKES at $88 Each on Account from SPECIALIZED Corp. a) FYI = JW-Corp uses a Perpetual FIFO Inventory System 7) APR-7 = JW-Corp Purchased 2000 BIKES at $95 Each on Account from SPECIALIZED Corp. 8) APR-10 = JW-Corp paid this Month's Rent Expense of $18,000 with a Check 9) APR-15 = JW-Corp received this Month's Phone Bill from ATT for $7,000 to pay Later. 10) APR-18 = JW-Corp received this Month's Utility Bill from PGE for $8,000 to be paid Later. 11) APR-19 = JW-Corp Sold 1000 BIKES for $210 each on account to the COSTCO Corp. 12) APR-20 = JW-Corp Sold and Delivered 1100 BIKES for $180 each to the TARGET Corp. from the Order and Check received in Trans# 5. We Billed the Customer the Remainder on Account. 13) APR-22 = JW-Corp Paid $161,000 with a Check to SPECIALIZED Corp on Account. 14) APR-24 = JW-Corp Sold 1200 BIKES to the COSTCO Corp for $175 each, on account. 15) APR-25 = JW-Corp received a check from COSTCO Corp for $233,000 on account. 16) APR-26 = JW-Corp paid $29,000 for Current Months Salaries with a Check. 17) APR-27= JW-Corp bought Back 5,000 Shares of Common Stock from Investors for $3.00 per Share with Electronic Transfers of Cash to the Stock Brokerage Firm. 18) APR-28 = JW-Corp Paid Dividends of $2.20 per Share to Current Shareholders via EFT. 19) APR-29 = JW-Corp Recorded the Following Items from the monthly Bank Reconciliation. a) Bank Fees Expense of $400, Investment Income of $1,400 20) APR-30 = JW-Corp Recorded the Estimated Allowance for Un-collectible accounts at 5.00% of The Month End TOTAL Accounts Receivable Balance. 21) APR-30 = JW-Corp recorded one month of Interest Expense Paid on the US BANK Loan. Tr#2 22) APR-30 = JW-Corp recorded one month of Interest Expense Paid to Schwab Bank. Tran#3 23) APR-30 = JW-Corp recorded one month of Interest Expense PAYABLE to Ford Later. Tran#4 24) APR-30 = JW-Corp recorded Depreciation Expense on the Building (Tran#3) for the Month using the Straight- Line Method. 25) APR-30 = JW-Corp recorded Depreciation Expense on the Truck (Tran# 4) Using the Units-of-Production-Activity Method. The Truck was Driven 12,000 Miles during the Month. 26) APR-30 = JW-Corp Recorded Income Tax Expense Payable for the Month, at 30% Tax Rate. No. Date 1 1-Apr Cash 2 3 4 5 6 7 8 9 10 JW-Corp Journal entries 11 Account Common Stock 1-Apr Cash Long-term Notes Payable 2-Apr Building Cash Long-term Notes Payable 2-Apr Delivery Truck Short-term Notes Payable 5-Apr Cash Unearned Revenue 6-Apr Inventory Accounts Payable 7-Apr Inventory Accounts Payable 10-Apr Rent Expense Cash 15-Apr Phone Expense Accounts Payable 18-Apr Utility Expense Accounts Payable 19-Apr Accounts Receivable Sales Cost of goods sold Inventory Debit $ 200,000 $ 150,000 $360,000 $ 90,000 $ 105,000 $ 132,000 $ 190,000 $ 18,000 $ 7,000 $ 8,000 $ 210,000 $ 88,000 Credit $ 200,000 US-Bank Note, Due in 5 Years $ 150,000 with 8% Interest Paid Monthly 25 year life $ 60,000 SCHWAB BANK Due in 10 Years $ 300,000 with Interest Due 6% Monthly 5 Year and 200,000 Mile Life $ 90,000 FORD Corp with Interest Accrued Monthly at a 12% due in 6 Months $ 105,000 $ 132,000 $ 190,000 $ 18,000 Calculation 40,000 shares $ 7,000 $ 8,000 $ 210,000 $ 88,000 =1500*88 =2000*95 From Inventory FIFO table 12 13 14 15 16 17 18 19 20 20-Apr Unearned Revenue Accounts Receivable Sales Cost of goods sold Inventory 22-Apr Accounts Payable Cash 24-Apr Accounts Receivable Sales Cost of goods sold Inventory 25-Apr Cash Accounts Receivable 26-Apr Salaries Expense Cash 27-Apr Treasury Stock Cash 28-Apr Dividends Cash 29-Apr Bank Fees Expense Cash 29-Apr Cash Investment Income $ 105,000 $ 93,000 $ 101,000 $ 161,000 $ 210,000 $ 114,000 $ 233,000 $ 29,000 $ 15,000 $ 77,000 $ 400 $ 1,400 $ 198,000 1100*180 $ 101,000 $ 161,000 $ 210,000 $ 114,000 $ 233,000 $ 29,000 $ 15,000 $ 77,000 $ 400 $ 1,400 From Inventory FIFO table =1200*175 From Inventory FIFO table =5000*3 =(40000-5000)*2.20 Adjusting entries 21 30-Apr Bad Debts Expense 22 23 24 25 26 27 Allowance for Un-collectible accounts 30-Apr Interest Expense Cash 30-Apr Interest Expense Cash 30-Apr Interest Expense Interest Payable 30-Apr Depreciation Expense Accumulated Depreciation - Building 30-Apr Depreciation Expense Accumulated Depreciation - Delivery Truck 30-Apr Income Tax Expense Income Tax Payable $ 14,000 $ 1,000 $ 1,500 $ 900 $ 1,200 $ 5,400 $ 69,000 $ 14,000 $ 1,000 $ 1,500 $ $ 900 1,200 $ 5,400 280000*5% 150000*8% *1/12 300000*6%*1/12 90000*12%*1/12 360000/25 years*1/12 90000/200,000 miles*12,000 miles 230000*30% $ 69,000 From Income Statement
Expert Answer:
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Bow plc acquired 75% of the shares in Tie ple on 1 January 20X1 for 80,000 when the balance of the retained earnings of Tie was 40,000. There was no goodwill. On 10 January 20X1 Bow received a...
-
On January 1, 2015, Wilke Corp. had 497000 shares of common stock outstanding. During 2015, it had the following transactions that affected the Common Stock account: Feb 1 Issued 144,000 shares March...
-
Throughout 2015, Smith had 150,000 shares of common stock outstanding. Smith's net income for the year ended December 31, 2015 was $800,000. Smith's income tax rate is 20%. During 2015, Smith...
-
You are an audit supervisor of PricewaterhouseCoopers (PwC) and are planning the audit of your client, Blister Pharmaceuticals co. which manufactures and imports sanitary and cleaning products...
-
At what nominal rate of interest compounded monthly will $400 earn $100 interest in four years?
-
Why is sustainability in the sport industry linked to the green movement?
-
Prove that the Hilbert transform of the Hilbert transform of a function \(u(t)\) is \(-u(t)\), up to a possible additive constant.
-
On June 30, the end of the first month of operations, Volker Energy Company prepared the following income statement, based on the absorption costing concept: If the fixed manufacturing costs were...
-
If a bank charges an interest rate of 0.6% per quarter on loans to its customers, what APR must this lender report to consumers? A bond with 10 years left to maturity currently sells for 105% of par...
-
Mr. Urgent is the Chief Executive Officer (CEO) of one of the stable companies. He is very passionate about corporate valuation and growth. As a mean to enhance the value of the firm he advised to...
-
What are some of the deficiencies in the chain of command?
-
Explain how the Vroom and Jago model can help managers use participation more effectively.
-
Discuss the strengths and weaknesses of bureaucratic organizations.
-
What is the difference between burnout and work engagement? What can organizations do to prevent burnout and facilitate work engagement?
-
What are some of the problems with job enrichment and how can they be managed?
-
3.99 Write ARM assembly code to implement the following C statements, assuming all variables are 32-bit integers and a declaration of x[10], y[10]: for i=0; i < 10; i++) x[i] = 10 -1; v[9 - i] = 1;
-
Arlington Merchants reported the following on its income statement for the fiscal years ending December 31, 2016 and 2015. 2016 2015 Sales $4,857,500 $4,752,900 Cost of goods sold 3,258,950 3,207,000...
-
Feng Company purchased a machine for $180,000 on September 1, 2013. It is estimated that the machine will have a 10-year life and a salvage value of $18,000. Its working hours and production in units...
-
Palo Verde Company was incorporated on January 1, 2013, with the following authorized capitalization: 25,000 shares of common stock, stated value $6 per share 8,000 shares of 8% cumulative...
-
As of December 31, 2013, its first year in business, Kukui Company had taxable temporary differences totaling $110,000. Of this total, $45,000 relates to current items. Kukui also had deductible...
-
What are the four subfields of anthropology?
-
To what extent do you think there is a link between the product cycle theory as developed by Vernon and the Linder theory? Explain.
-
The UK government has recognized the importance of information and behavioural economics to decision-making. The government partly funds the Behavioural Insights Team (BIT) in conjunction with an...
Study smarter with the SolutionInn App