Answered Essay: You have completed the first year of your grocery delivery business, No Shopping 4 Me, Inc. (NS4M).

You have completed the first year of your grocery delivery business, No Shopping 4 Me, Inc. (NS4M).

The following is the trial balance for NS4M as of January 1, 2016:

No Shopping 4 Me, Inc.

Trial Balance January 1, 2016

Account

Cash $ 28,931

Accounts receivable 14,000

Allowance for doubtful accounts 1,500

Inventory 2,385

Supplies inventory 8,000

Prepaid expenses 2,400

Equipment 35,000

Accumulated depreciation 7,000

Accounts payable 35,000

Payroll taxes payable 456

Interest payable 720

Income tax payable 300

Sales tax payable 240

Dividend payable –

Deferred revenue 1,000

Notes payable – long-term 18,000

Common stock (5,000 SH @ $50 par) 25,000

Additional paid-in capital 1,500

Retained earnings 2,000

Treasury stock 2,000

Delivery revenue –

Dog food sales –

Cost of goods sold –

Salaries expense –

Payroll tax expense –

Rent expense –

Bad debt expense –

Supplies expense –

Depreciation expense –

Income tax expense –

Interest expense –

Note: although all accounts are shown with a positive balance, they have the normal debit or credit balance that accounts in their account type have (e.g. – assets have a debit balance,

liabilities have a credit balance).

The following information pertains to January 2016:

• NS4M has decided to stock and sell certain dog foods. The dog food is sold at $40 per 30 pound bag, plus sales tax of 6%. Inventory at January 1 consisted of 75 bags at a total cost of $2,385.

No Shopping 4 Me, Inc.

Inventory (FIFO)

As of December 31, 2015

# of Units Unit Cost Total Cost

25 $ 32.00 $ 800

30 $ 31.50 945

20 $ 32.00 640

75 $ 2,385

• NS4M uses the FIFO method and records inventory using a perpetual inventory system.

• The $2,400 in prepaid expenses at January 1, 2016 relates to a payment made in December 2015 for January – March 2016 rent.

• The equipment balance at January 1, 2016 represents a van purchased on January 1, 2015. The van has no residual value, is being depreciated using the straight-line method, and has an expected useful life of 5 years.

• Salaries are paid on the last day of each month for that month’s work. Monthly wages vary. Payroll taxes include: FICA which is comprised of Social Security taxes of 6.2% imposed on both the employee and the employer and Medicare taxes of 1.45% imposed on both the employee and employer and Federal withholding taxes of $150 per pay. Payroll taxes are paid on the 5th day of the month following the pay date.

• Deferred revenue at January 1, 2016 is from one customer who paid in December for January & February 2016 deliveries ($500 per month).

• Notes payable at January 1, 2016 represents the five-year note for the van purchase on January 1, 2015. Interest is accrued at 4% per year and is due annually on the first of the year.

• The par value on the common stock is $50 per share.

• Treasury stock represents 100 shares repurchased at $20 per share.

January 2016 Transactions:

(a) On January 1, paid annual interest payment on long-term note payable.

(b) On January 1, purchased office equipment for $3,500. The office equipment will be depreciated using the straight-line method, will have an expected useful life of 5 years, and will have a residual value of $800.

(c) On January 5, paid payroll taxes owed from last month.

(d) On January 7, declared a $1.00 dividend per share for all shareholders on record as of January 1, 2016. The dividend is to be paid on February 3, 2016.

(e) On January 8, invoiced $3,000 for weekly grocery deliveries. $500 was collected in December, the remaining amount is to be collected. No sales tax is owed on grocery deliveries.

(f) On January 12, collected $13,000 for previously billed grocery deliveries.

(g) On January 14, wrote-off a $700 customer account as uncollectible.

(h) On January 15, invoiced $3,000 for weekly grocery deliveries and $1,200 in dog food plus sales tax on the dog food sales.

(i) On January 17, re-sold 50 shares treasury stock for $22 per share.

(j) On January 18, paid sales tax collected on December 2015 sales.

(k) On January 20, paid $27,500 in accounts payable.

(l) On January 22, invoiced $3,250 for weekly grocery deliveries and $1,400 in dog food plus sales tax on the dog food sales.

(m) January 25, purchased 40 bags of dog food at $30 per bag.

(n) On January 31, paid salaries of $2,500 for January. Employee and Employer payroll taxes are recorded but not paid until February.

The following adjusting journal entries were recorded on January 31:

(o) Record rent expense for January 2016.

(p) Adjust the allowance for doubtful accounts. NS4M uses the percentage of credit sales method to record bad debt expense. It is estimated that 1.5% of credit sales are uncollectible.

(q) Record January depreciation expense.

(r) The value of supplies inventory on hand per a physical count at January 31, 2016, $5,000.

(s) Record accrued interest for January 2016.

(t) Record estimated income tax payable of 15% of pretax income for January 2016.

Required:

1) Record the above transactions. In lieu of recording the entries with the actual dates, please reference each entry with the letter of the transaction as shown above. Report all transactions in whole dollars (do not include cents). Your general journal should be set up as follows:

Event # Account Title Debit Credit

2) Post the transactions to T-accounts. You must use the accounts provided in the trial balance above. Be sure to include all calculations for any amounts requiring additional calculations

(including interest on notes payable, depreciation, accounts receivable, and cost of goods sold). These calculations can be shown on a separate tab in excel. You will lose points in your

calculation are not shown.

3) Prepare a trial balance using the T-accounts from requirement (2).

4) Prepare an income statement, statement of stockholders’ equity, and balance sheet.

Expert Answer

 

Event No. Account Titles Debit $ Credit $
(a) Interest payable 720
Cash 720
(b) Equipment 3500
Accounts payable 3500
(c) Payroll taxes payable 456
Cash 456
(d) Dividends 4900
Dividend payable 4900
(e) Accounts receivable 2500
Deferred revenue 500
Delivery revenue 3000
(f) Cash 13000
Accounts receivable 13000
(g) Allowance for doubtful accounts 700
Accounts receivable 700
(h) Accounts receivable 3000
Delivery revenue 3000
Accounts receivable 1272
Dog food sales 1200
Sales tax payable 72
(i) Cash 1100
Treasury stock 1000
Additional paid-in capital 100
(j) Sales tax payable 240
Cash 240
(k) Accounts payable 27500
Cash 27500
(l) Accounts receivable 4734
Delivery revenue 3250
Dog food sales 1400
Sales tax payable 84
(m) Inventory 1200
Accounts payable 1200
(n) Salaries expense 2500
FICA Tax payable 191
Fed. Withholdign tax 150
Net payroll payable 2159
(o) Rent expense 800
Prepaid rent 800
Buy Essay
Calculate your paper price
Pages (550 words)
Approximate price: -

Help Me Write My Essay - Reasons:

Best Online Essay Writing Service

We strive to give our customers the best online essay writing experience. We Make sure essays are submitted on time and all the instructions are followed.

Our Writers are Experienced and Professional

Our essay writing service is founded on professional writers who are on stand by to help you any time.

Free Revision Fo all Essays

Sometimes you may require our writers to add on a point to make your essay as customised as possible, we will give you unlimited times to do this. And we will do it for free.

Timely Essay(s)

We understand the frustrations that comes with late essays and our writers are extra careful to not violate this term. Our support team is always engauging our writers to help you have your essay ahead of time.

Customised Essays &100% Confidential

Our Online writing Service has zero torelance for plagiarised papers. We have plagiarism checking tool that generate plagiarism reports just to make sure you are satisfied.

24/7 Customer Support

Our agents are ready to help you around the clock. Please feel free to reach out and enquire about anything.

Try it now!

Calculate the price of your order

Total price:
$0.00

How it works?

Follow these simple steps to get your paper done

Place your order

Fill in the order form and provide all details of your assignment.

Proceed with the payment

Choose the payment system that suits you most.

Receive the final file

Once your paper is ready, we will email it to you.

HOW OUR ONLINE ESSAY WRITING SERVICE WORKS

Let us write that nagging essay.

STEP 1

Submit Your Essay/Homework Instructions

By clicking on the "PLACE ORDER" button, tell us your requires. Be precise for an accurate customised essay. You may also upload any reading materials where applicable.

STEP 2

Pick A & Writer

Our ordering form will provide you with a list of writers and their feedbacks. At step 2, its time select a writer. Our online agents are on stand by to help you just in case.

STEP 3

Editing (OUR PART)

At this stage, our editor will go through your essay and make sure your writer did meet all the instructions.

STEP 4

Receive your Paper

After Editing, your paper will be sent to you via email.

× How can I help you?