Johnson owns Piano Tuning Service. The Trial Balance at 30th June 2013 is shown below:
|
Account
|
Account no.
|
Debit
|
Credit
|
|
Cash at Bank 1100 $ 6 560
Accounts Receivable 1200 7 760
Prepaid Insurance 1300 380
Supplies 1400 420
Motor Vehicle 1500 48 800
Accumulated Depreciation-Motor Vehicle 1510 $16 050
Accounts Payable 2000 8 880
Interest Payable 2100 880
Salary payable 2150 1 000
Bank Loan 2200 14 000
Johnson, Capital 3000 23 110
------------------------
$63,920 $63,920
===============
|
|
Transactions completed during the year ended 30 June 2014 are summarised below:
Tuning Fees of $57,000 were receivable during the year; $47,900 of this total was received in cash. The reminder consisted of transactions of credit.
Revenue from Piano repairs was $48 700. Cash received totalled $33,500, and accounts receivable increased by $15,200.
Supplies costing $750 were purchased during the year on credit.
On 1 January 2014, John paid $6000 off the bank loan plus interest of $1800. The interest payment consisted of $880 accrued up to 1
July 2013 and a further $920 which accrued for the period to 31 December 2013.
Petrol and oil for the vehicle cost $5,300 in cash.
Insurance on the vehicle, paid in advance, was $1,680.
Telephone expense of $4,480 was paid.
Accounts receivable of $27 800 were collected, and $4,000 was paid on accounts payable.
Johnson withdrew $5,000 cash from the business.
On 1st January 2014 Johnson invested $20,000 for expanding his business.
Salary for the manager $ 5,000 has been paid.
On 1st January Johnson borrowed additional fund of $ 10,000
Machinery was purchased on 1st January 2014 of $ 15,000. The useful life of the machinery was 5 years.
The following information relating to adjusting entries is available at the end of June, 2014:
A physical count showed supplies costing $400 on hand at 30 June, 2014.
Accrued interest on the bank loan is $420.
Insurance costing $1,500 expired during the year.
Depreciation on the vehicle is $10 700.
The June telephone account for $380 has not been paid or recorded.
Salary for the manager accrued but not paid $2,000
Repair expenses accrued but not paid $ 2,000.
Depreciate machinery using straight line method.
Open T accounts for the accounts listed in the trial balance and the accounts below:
|
Account Account Number
|
|
Telephone Expense Payable 2300
Johnson, Drawings 3100
Piano Tuning Fees Revenue 3200
Piano Repair Fees Revenue 4100
Petrol & Oil Expense 5000
Telephone Expense 5100
Supplies Expense 5200
Insurance Expense 5300
Depreciation Expense-Vehicle 5400
Interest expense 5500
Salary expense 6000
Repair expenses 7000
Machinery 8000
Accumulated depreciation- Machinery 8500
|
Required:
Prepare journal entries to record the transactions (1-13) completed in the year to 30 June, 2014
Post the entries to Accounts
Prepare and post the adjusting entries
Prepare a 10-column worksheet for the year ended 30th June, 2014
Prepare an Income Statement, a statement of changes in Owners' Equity and a balance-
sheet for the year ended 30th June, 2014
Prepare the closing entries
Comment on the performance of the business based on their financial statements (600 words).