Finanal Statement enose “umber one shell with transactions ㈱ Compabdity blode . Enel . 12A A Σ. Ara 2 Delete . T Conditional Fomat as Cel X !Initial sale of stock 100 shares at SS per share ﹀ Item Number Date Transactions: Part I 1 2 3 1/1/2017] Initial sale of stock 100 shares at $5 per share 1/2/2017 Borrow $80,000 for operations from the bank. Terms are 7 years at an annual rate of 7% 1/5/2017 Use check number 1000 to pay rent for January $2,000 Purchase a delivery vehicle for $15.000-Finance $10.000 through bank for 3 years @ annual rate of 4 5%-use check 4 1/5/2017 1001 for the difference 5 1/8/2017 Use check number 1002 to pay for office supplies $225 6 1/15/2017 Use check number 1003 to pay for janitorial supplies $125 71/15/2017 Use check number 1004 to pay for January auto insurance $68 8 1/15/2017 Use check number 1005 to pay for postage $50 9 1/15/2017 Use check number 1006 to pay for telephone service $75 10 1/15/2017 Use visa to pay for gas for the delivery vehicle $33 11 1/15/2017 Use check number 1007 to pay for water, sewar and garbage $72 12 1/15/2017 Use check number 1008 to pay for repair to the delivery vehicle $532 13 1/15/2017 Use check number 1009 to pay for marketing consultant 1,500 14 1/15/2017 Received $5,000 in service revenue CHART OF ACCOUNTS Transactions Check Register Bank reconciliation JE’s AJESTAccount Trial Balanc…
Expert Answer
1 | Journal entries | ||
01-01-2017 | Cash | 500 | |
Common stock | 500 | ||
02-01-2017 | Cash | 80000 | |
Bank loan | 80000 | ||
05-01-2017 | Rent expense | 2000 | |
Cash | 2000 | ||
05-01-2017 | Vehicle | 15000 | |
Cash | 5000 | ||
Notes payable | 10000 | ||
08-01-2017 | Office supplies | 225 | |
Cash | 225 | ||
15-01-2017 | Janitorial supplies | 125 | |
Cash | 125 | ||
15-01-2017 | Insurance expense | 68 | |
Cash | 68 | ||
15-01-2017 | Utility expense | 50 | |
Cash | 50 | ||
15-01-2017 | Utility expense | 75 | |
Cash | 75 | ||
15-01-2017 | Vehicle expense | 33 | |
Cash | 33 | ||
15-01-2017 | Utility expense | 72 | |
Cash | 72 | ||
15-01-2017 | Repair expense | 532 | |
Cash | 532 | ||
15-01-2017 | Advertising expense | 1500 | |
Cash | 1500 | ||
15-01-2017 | Cash | 5000 | |
Service revenue | 5000 | ||
2 | Trial balance | ||
Cash | 75820 | ||
Office supplies | 225 | ||
Janitorial supplies | 125 | ||
Vehicle | 15000 | ||
Bank loan | 80000 | ||
Notes payable | 10000 | ||
Common stock | 500 | ||
Service revenue | 5000 | ||
Utility expense | 197 | ||
Rent expense | 2000 | ||
Insurance expense | 68 | ||
Vehicle expense | 33 | ||
Repair expense | 532 | ||
Advertising expense | 1500 | ||
95500 | 95500 | ||
3 | Income statement | ||
Service revenue | 5000 | ||
Expense | |||
Utility expense | 197 | ||
Rent expense | 2000 | ||
Insurance expense | 68 | ||
Vehicle expense | 33 | ||
Repair expense | 532 | ||
Advertising expense | 1500 | 4330 | |
Net income | 670 | ||
4 | Balance sheet | ||
Assets | |||
Cash | 75820 | ||
Office supplies | 225 | ||
Janitorial supplies | 125 | ||
Vehicle | 15000 | ||
Total assets | 91170 | ||
Liabilities and stockholders equity | |||
Bank loan | 80000 | ||
Notes payable | 10000 | ||
Common stock | 500 | ||
Retained earnings | 670 | ||
Total liabilities and stockholders equity | 91170 |