The 2014 balance sheet of the Captain Fishing Inc. is attached. During 2015, the following events occurred. | | | | | |
1. On January 10, sold merchandise on account to Rayms $8,500 and Fischer $7,600. Terms 2/10, n/30. | | | | | |
2. On January 12, purchased merchandise on account from Zapfel $3,200 and Liotta $2,600. Terms 1/10, n/30. | | | | |
3. On January 14, received checks, $4,500 from Longhini and $2,500 from Hall, for sales on account after discount period has lapsed. | | | |
4. On January 15, sent checks to Joosten for 9,000 less 3% cash discount, and to Maida for $10,000 less 2% cash discount. | | | | |
5. On January 16, issued credit of $500 to Fischer for merchandise returned. | | | | | | | |
6. On January 21, paid off the balances to Zapfel and Liotta for the purchases made on January 12. | | | | | | |
7. On Feburary 9, received payment in full from Rayms and Fischer. | | | | | | | | |
8. On March 1, paid rent of $9,600 for a two-year term starting from July 1, 2015. | | | | | | | |
9. On April 1, the company CEO paid $49,999 from her savings bank account to purchase a car for personal use. | | | | |
10. On April 12, paid $700 cash for office supplies. | | | | | | | | | |
11. Cash dividends totaling $1,600 were declared on June 13 and paid to stockholders on June 23. | | | | | |
12. Issued a note of $120,000 to bank (one year, annual interest rate 4%) for cash on July 1. | | | | | | |
13. On July 5, purchased merchandise from Maida $32,000, terms 3/10, n/30. | | | | | | | |
14. On July 7, issued common stock 1000 shares, $10 par, in exchange of a land with a fair market value of $16,000. | | | | |
15. On July 8, returned $300 of merchandise to Maida and received credit. | | | | | | | |
16. On August 1, sold merchandise to Lachey on account $80,000, term 1/10, n/30. | | | | | | | |
17. Paid off the balance to Maida on August 4. | | | | | | | | | | |
18. On Auguest 8, paid utilities expense, $11,920. | | | | | | | | | |
19. On August 18, Lachey paid off its balance. | | | | | | | | | | |
20. On September 1, paid cash $7,500 to Farmington for merchandise purchased last year. | | | | | | |
21. On October 1, paid off notes payable $110,000 (issued in 2014) and associated interest $5,000 (this amount includes $1,500 interest payable on the balance sheet). |
22. Over the year, cash sales to other retail customers were $16,500. | | | | | | | | |
23. Over the year, sales and office employees earned $27,500 in salaries and wages, of which $2,500 remained as payable at the end of year. | | |
24. On Dec 31, received an utilities bill of $1,250 (for December 2015) and paid off the bill on January 10, 2016. | | | | |
25. On Dec 31, paid 5% interest on bonds payable. | | | | | | | | | |
| | | | | | | | | | | | | |
Additional Information at the end of the year: | | | | | | | | | | |
1 .Depreciation expense for the year was $14,800. | | | | | | | | | |
2. The company estimated that it will pay federal income tax, $5,550. | | | | | | | | |
3. After physically counting, the company decided that the ending inventories was $41,164. | | | | | | |
4. Based on its historical data, the bad debts expense are about $2,000. | | | | | | | | |
5. Unearned revenue was decreased by $12,000. | | | | | | | | | |
6. The company expenses all of the supplies purchased during the year. | | | | | | | | |
7. No insurance policy was effective during the year (will be effective from Jan 1, 2016). | | | | | | |
8. The company uses the gross method to record its purchases and sales on credit. | | | | | | | |
9. The company adopts the periodic inventory system. | | | | | | | | | |
10. Rayms, Fischer, and Lachey had zero balance on account as of Jan 1, 2015. Total Assets as of Dec 31, 2015 | | 944,512 | Net Income of 2015 | | | 1,272 | Cash ending balance | | | 47,608 | GENERAL JOURNAL | Tran # | Account Titles and Explanation | Debit | Credit | 1 | Accounts Receivable (Rayms) | 8,500 | | | Accounts Receivable (Fischer) | 7,600 | | | Sales (Revenue) | | 16,100 | | | | | 2 | Purchase | 5,800 | | | Accounts Payable(Zapfel) | | 3,200 | | Accounts Payable(Liotta) | | 2,600 | | | | | | | | | 3 | Cash | 7,000 | | | Accounts Receivable (Longhini) | | 4,500 | | Accounts Receivable (Hall) | | 2,500 | | | | | 4 | Accounts Payable (Joosten) | 9,000 | | | Accounts Payable (Maida) | 10,000 | | | Cash | | 18,530 | | Cash Discount Received | | 470 | | | | | 5 | Sales Return | 500 | | | Accounts Receivable (Fischer) | | 500 | | | | | 6 | Accounts Payable (Zapfel) | 3,200 | | | Accounts Payable (Liotta) | 2,600 | | | Cash | | 5,742 | | Cash Discount Received | | 58 | | | | | 7 | Cash | 15,600 | | | Accounts Receivable (Rayms) | | 8,500 | | Accounts Receivable (Fischer) | | 7,100 | | | | | 8 | Prepaid Rent | 9,600 | | | Cash | | 9,600 | | | | | 9 | Supplies | 700 | | | Cash | | 700 | | | | | 10 | Retained Earnings | 1,600 | | | Dividends Payable | | 1,600 | | (Dividends Declared june 13) | | | | | | | 11 | Dividends Payable | 1,600 | | | Cash | | 1,600 | | (Dividends Payed June 23) | | | | | | | 12 | Cash | 120,000 | | | Notes Payable (4%) | | 120,000 | | | | | 13 | Purchases | 32,000 | | | Accounts Payable | | 32,000 | | (A/P Maida; purchased merchandise 3/10, n/30) | | | | | | | 14 | Land | 16,000 | | | Common Stock | | 10,000 | | Paid-in Capital in Excess of Par-Common Stock | | 6,000 | | (Issued Common Stock for Land W/Value of 16000) | | | | | | | 15 | Accounts Payable | 300 | | | Purchases Returns and Allowances | | 300 | | (returned merchandise to Maida) | | | | | | | 16 | Accounts Receivable | 80,000 | | | Sales Revenue | | 80,000 | | (A/R Lachey; sold merchandise 1/10, n/30) | | | | | | | 17 | Accounts Payable | 31,700 | | | Cash | | 31,700 | | (Paid off remaining Maida bal. July 5) | | | | | | | 18 | Utilities Expense | 11,920 | | | Cash | | 11,920 | | (Paid utilities expense) | | | | | | | 19 | Cash | 80,000 | | | Accounts Receivable | | 80,000 | | (Received bal on acct from Lachey ) | | | | | | | 20 | Accounts Payable | 7,500 | | | Cash | | 7,500 | | (Paid off Farmington acct bal) | | | | | | | 21 | Notes Payable | 110,000 | | | Interest Payable | 1,500 | | | Interest Expense | 3,500 | | | Cash | | 115,000 | | (Paid off Notes and Interest Payable) | | | | | | | 22 | Cash | 16,500 | | | Sales Revenue | | 16,500 | | (Cash sales to customers) | | | | | | | 23 | Salaries and Wages Expense | 27,500 | | | Cash | | 25,000 | | Salaries and Wages Payable | | 2,500 | | (Paid salaries to date) | | | | | | | 24 | Utilities Expense | 1,250 | | | Utilities Payable | | 1,250 | | (Paid utilities bill) | | | 25 | Interest Expense | 15,000 | | | Cash | | 15,000 | | (Paid interest on bonds payable) | | | | | | | | ADDITIONAL INFORMATION | | | | | | | | Depreciation Expense | 14,800 | | | Accumulated Depr | | 14,800 | | (Record deprec expense) | | | | | | | | Income Tax Expense | 5,550 | | | Income Taxes Payable | | 5,550 | | (Estimated federal income taxes) | | | | | | | | Inventory (ending) | 41,164 | | | Cost of Goods Sold | 36,336 | | | Purchases | | 37,500 | | Inventory (beginning) | | 40,000 | | | | | | Bad Debt Expense | 2,000 | | | Allowance for Doubtful Accounts | | 2,000 | | (To record bad debt expense) | | | | | | | | Sales Revenue | 12,000 | | | Unearned Sales Revenue | | 12,000 | | | | | | Rent Expense | 2,400 | | | Prepaid Rent | | 2,400 | | | | | | | | |