Prepare an income statement (ignoring income taxes) for KissickCo.'s first year of operations and a balance sheet as of the end ofthe year. (Hint: You may find it helpful to prepare T-accounts foreach account affected by the transactions.) (Amounts to be deductedand net loss should be indicated with minus sign.) a. Issued196,000 shares of $5-par-value common stock for $980,000 in cash.b. Borrowed $540,000 from Oglesby National Bank and signed a 11%note due in two years. c. Incurred and paid $410,000 in salariesfor the year. d. Purchased $650,000 of merchandise inventory onaccount during the year. e. Sold inventory costing $580,000 for atotal of $900,000, all on credit. f. Paid rent of $330,000 on thesales facilities during the first 11 months of the year. g.Purchased $190,000 of store equipment, paying $54,000 in cash andagreeing to pay the difference within 90 days. h. Paid the entire$136,000 owed for store equipment, and $620,000 of the amount dueto suppliers for credit purchases previously recorded. i. Incurredand paid utilities expense of $35,000 during the year. j. Collected$835,000 in cash from customers during the year for credit salespreviously recorded. k. At year-end, accrued $59,400 of interest onthe note due to Oglesby National Bank. l. At year-end, accrued$30,000 of past-due December rent on the sales facilities.

Question

During July 2017, the following transactions, prepared by Maddie's Cleaning Service, were completed:


Transaction	Date	Description
1	July 1	Began her business by contributing a computer valued at $500 and rug cleaner at $6,200 and depositing $2X,XXX (XXXX- represents the last 4 digits of your Bronc's identification number) in a checking account in the name of the corporation in exchange for 6,000 shares, $1 par value shares of capital stock.
2	1	Received $10,000 proceeds from an unsecured, 11%, 5 year, interest only bank loan, due July 1, 2017. The proceeds will be used to pay daily operations of the company. Interest will be paid monthly on the fifth of each month; next payment day is June 5th August 5.
	1	Purchased 30 shares of Facebook stock for market rate as of July 1, 2017. MCS paid $12.00 brokerage fee. Use the Short-term Investment (Available For Sale) account.
3	2	Paid $1,500 for 3 floor waxer/buffer machines.
4	2	Purchased a used truck for $18,000 in exchange for a 3 year zero-interest bearing $25,000 note to Jim's Auto Sales.
5	3	Purchased cleaning supplies for $6,500. These supplies will not be resoldâuse the Cleaning Supplies Inventory account, 2%/15, net 30. The company uses the period inventory method.
6	3	Paid cash for an exclusive 3 yr right to sell cleaning products from Brite Nâ Clean Supply company, $8,900.
7	3	Purchased 350 cans of cleaning product, XB4, on account, for resale purposes only, from Brite Nâ Clean. Each can costs $8.00. Total shipping costs were $15.00, also included in the amount owedâuse the Merchandise Inventory Account.
8	4	Signed a two year lease agreement for storge and office location. Paid 3 months of rent in advance, $3,000, plus security deposit of $1,000, total $4,000
9	5	Paid $4,800 on a one-year insurance policy, effective July 1.
10	7	Hired 5 workers at $15.50 per hour.
11	8	Jim Bob Grocery Store paid Maddie's $5,900 in advance for cleaning services to be performed monthly.
12	12	Billed customers $22,300 for cleaning services.
13	15	Paid gas and oil for the month on the truck, $600.
14	18	Paid amount owed on cleaning supplies purchased on July 3rd.
15	18	Billed customers $16,500 for cleaning services.
16	18	Purchased 40 cans of cleaning product, XB4, $400, for resale purposes only on account. The costs include total shipping costs of $30.00.
17	18	Paid $5,000 to employees, with withholding of $960 for federal income taxes, $150 for state income taxes, $310 for social security, $725 for Medicare tax, and $100 for city income tax. Use Employee Tax Withheld account for all withholding.
18	18	Accrue employer tax (related to July 18th payroll) of $1,352. These taxes include employer portion of FICA and Medicare tax and state and federal unemployment tax. Use Employer Tax Payable account.
19	21	Collected $25,400 from customers billed on July 12.
20	22	Sold 200 cans of cleaning product, XB4, to T. Jones Cleaning on account for $30.00 each. Maddie'sâs Cleaning Services, Inc. uses a perpetual inventory method for its merchandise inventory sales and determines costs using LIFO in-first out (LIFO) costing method. Shipping costs were 5%. Costs were charged to T. Jones Cleaning.
21	24	Using Ms. Colbertâs credit card, purchased a used cleaning cart used to carry cleaning supplies to each office, $400.
22	25	Purchased a computer to support office activities, $2,000.
23	30	Bank returned a check for $125 from Tang Juice Company for services paid on July 21st. The bank charges Maddie'sâs Cleaning Services $5.00 service fee for the NSF check.
24	30	Paid withholding tax for July 18th payroll, including employer tax.
25	30	Sold one of the floor polisher purchased on July 1 for $850. Record all depreciation related to equipment.
26	31	Declared and paid a $.25 per share cash dividend.

After talking with the client, Ms. Ratcher prepared the following information related to July transactions (use July 31 for the date of transactions):

28	1	Earned but unbilled fees at July 31 were $4,245.
29	2	All equipment is depreciated over 5 years, using the straight line method. Depreciate all equipment as if purchased on July 1.
30	3	An inventory count shows $1,700 of cleaning supplies (not for resale) on hand at July 31.
31	4	Record the amortization of the franchise.
32	5	Accrued but unpaid employee salaries were $5,000 with withholding of $880 for federal income taxes. Calculate the payroll using 6.2% FICA tax, 3% for state income taxes, 1.45% Medicare tax, and 2% for city income tax. Record the payroll, using Employee Tax Withheld account for all withholding taxes.
33	6	Accrued employer payroll tax of $800.00
34	7	Record the rent expiration for the month.
35	8	Record the interest incurred on the note for the month.
36	9	Record amortization of the zero-interest bearing note.
37	10	MCS charged Jim Bob's Grocery $2,800 for services rendered during the month. (See earlier transaction).
39	11	Calculate the change in value of Facebook stock based on market prices as of July 31, 2017.
40	12	One-twelfth of the insurance expired.
41	13	Accrue income taxes for the period. The company expects to pay income taxes at a 18% rate. Note: you must calculate income before you can determine the amount for this adjusting entry.
42	14	Based on an aging of the accounts receivables, Ms. Colbert estimates that 5.5% of outstanding accounts receivables will be uncollectible.
43		Based on the bank reconciliation performed by John, the other new staff member at Daniel and Jacob, LLC, the following adjusting entries should be made:
44		--- A check from Elton Inc. was returned for non sufficient funds (NSF) for $1,000. The check was included in the deposit made on July 21st .
45		--- The deposit made on July 21st for cash receipts was recorded $24,400, but bank correctly counted the deposit to be $25,400.

Unlock all answers

Related questions

Weekly leaderboard