Belvidere Pharmaceuticals F -Town Division Trial Balance as of December 31, 2021 A/C Name Trial Balance DR CR Cash 2,850,000 Accounts receivable 8,000,000 Allowance for bad debt 710,100 Other debtors Merchandise Inventory 8,000,000 Store Supplies 1,800,000 Prepaid Insurance 4,200,000 Prepaid rent 3,850,000 Furniture & Equipment 16,000,000 Accumulated deprecation-Furniture and equipment 6,320,000 Motor Car 3,600,000 Accumulated depreciation- Motor Car 2,656,282 Accounts payable 1,650,050 Salary payable Interest payable Unearned Sales revenue 2,800,000 Note Payable, long term 8,000,000 Patty Patterson, Capital 24,500,000 Withdrawals 150,000 Sales revenue 32,688,568 Sales discount 1,250,000 Sales returns and allowances 1,525,000 Cost of goods sold 10,500,000 Salaries expense 12,500,000 Insurance Expense Utilities Expense 1,250,000 Rent Expense 3,850,000 Depreciation Expense – Furniture and Equipment Depreciation Expense – Motor Car Store Supplies Expense Gain/loss onDisposalofFixedAsset Bad-Debt Expense Interest Expense 79,325,000 79,325,000 ACCT1002 – Introduction to Financial Accounting Assignment # 2 Page | 13 The following additional information is available December 31, 2021: 1) Store Supplies on hand on December 31, 2021, amounted to $1,500,000. 2) Insurance of $4,200,000 was paid on January 1, 2021, for the 14-months to February 28, 2022 3) Prepaid rent expired December 31, 2021, amounted to $2,750,000 4) The furniture and equipment have an estimated useful life of 10 years and is being depreciated on the straight-line method down to a residual value of $200,000. 5) TheMotorCarcostrelatestotwoSosacarspurchasedfor$1,800,000eachbythecompanyon January 1, 2015. The double-declining balance method of depreciation is used to compute the car’s depreciation charges and their expected useful life is 10 years or 100,000 miles. In 2015, 10,000 miles were driven, 16,500 in 2016, 12,600 in 2017, 16,000 in 2018, 16,500 in 2019, 14,800 in 2020 and 16,800 in 2021. The residual value on both car is $241,592 each. On September 1, 2021, the company sold one of the cars to ZM Company for $720,000 on credit. Round off answers to the nearest dollar. 6) Salaries earned by employees and not yet paid amounted to $65,000 on Dec 31, 2021. 7) Accrued interest expense as of December 31, 2021, $65,000. 8) On Dec 31, 2021, $2,500,000 of the previously unearned sales revenue had been earned. 9) TheagingoftheAccountsReceivablescheduleonDec31,2021,indicatedthattheAllowance for Bad Debts should be $800,000 10) A physical count of inventory was done on December 31, 2021, after making all the other adjustments and this revealed that there was $7,850,000 worth of inventory on hand at this point. Other data: 11) The business is expected to make principal payments totalling $1,450,000 towards the loan during the fiscal year to December 31, 2022. Required: a) Prepare the necessary adjusting journal entries on Dec 31, 2021. [Narrations are not required] b) Prepare the Adjusted Trial balance for the period ending December 31, 2021. c) Using the Adjusted trial balance, generate the statements requested by Belvidere Pharmaceutical F -Town Division, i.e

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question

Belvidere Pharmaceuticals F -Town Division Trial Balance as of December 31, 2021

A/C Name Trial Balance

DR CR

Cash

2,850,000

 

Accounts receivable

8,000,000

 

Allowance for bad debt

 

710,100

Other debtors

   

Merchandise Inventory

8,000,000

 

Store Supplies

1,800,000

 

Prepaid Insurance

4,200,000

 

Prepaid rent

3,850,000

 

Furniture & Equipment

16,000,000

 

Accumulated deprecation-Furniture and equipment

 

6,320,000

Motor Car

3,600,000

 

Accumulated depreciation- Motor Car

 

2,656,282

Accounts payable

 

1,650,050

Salary payable

   

Interest payable

   

Unearned Sales revenue

 

2,800,000

Note Payable, long term

 

8,000,000

Patty Patterson, Capital

 

24,500,000

Withdrawals

150,000

 

Sales revenue

 

32,688,568

Sales discount

1,250,000

 

Sales returns and allowances

1,525,000

 

Cost of goods sold

10,500,000

 

Salaries expense

12,500,000

 

Insurance Expense

   

Utilities Expense

1,250,000

 

Rent Expense

3,850,000

 

Depreciation Expense – Furniture and Equipment

   

Depreciation Expense – Motor Car

   

Store Supplies Expense

   

Gain/loss onDisposalofFixedAsset

   

Bad-Debt Expense

   

Interest Expense

   
 

79,325,000

79,325,000

ACCT1002 – Introduction to Financial Accounting Assignment # 2

Page | 13

The following additional information is available December 31, 2021:

  1. 1)  Store Supplies on hand on December 31, 2021, amounted to $1,500,000.

  2. 2)  Insurance of $4,200,000 was paid on January 1, 2021, for the 14-months to February 28, 2022

  3. 3)  Prepaid rent expired December 31, 2021, amounted to $2,750,000

  4. 4)  The furniture and equipment have an estimated useful life of 10 years and is being depreciated

    on the straight-line method down to a residual value of $200,000.

  5. 5)  TheMotorCarcostrelatestotwoSosacarspurchasedfor$1,800,000eachbythecompanyon January 1, 2015. The double-declining balance method of depreciation is used to compute the car’s depreciation charges and their expected useful life is 10 years or 100,000 miles. In 2015, 10,000

    miles were driven, 16,500 in 2016, 12,600 in 2017, 16,000 in 2018, 16,500 in 2019, 14,800 in 2020 and 16,800 in 2021. The residual value on both car is $241,592 each. On September 1, 2021, the company sold one of the cars to ZM Company for $720,000 on credit. Round off answers to the nearest dollar.

  6. 6)  Salaries earned by employees and not yet paid amounted to $65,000 on Dec 31, 2021.

  7. 7)  Accrued interest expense as of December 31, 2021, $65,000.

  8. 8)  On Dec 31, 2021, $2,500,000 of the previously unearned sales revenue had been earned.

  9. 9)  TheagingoftheAccountsReceivablescheduleonDec31,2021,indicatedthattheAllowance for Bad Debts should be $800,000

  10. 10)  A physical count of inventory was done on December 31, 2021, after making all the other adjustments and this revealed that there was $7,850,000 worth of inventory on hand at this point.

Other data:

11) The business is expected to make principal payments totalling $1,450,000 towards the loan during the fiscal year to December 31, 2022.

Required:

  1. a)  Prepare the necessary adjusting journal entries on Dec 31, 2021. [Narrations are not required]

  2. b)  Prepare the Adjusted Trial balance for the period ending December 31, 2021.

  3. c)  Using the Adjusted trial balance, generate the statements requested by Belvidere Pharmaceutical F -Town Division, i.e

Expert Solution
steps

Step by step

Solved in 2 steps with 5 images

Blurred answer
Knowledge Booster
Double entry bookkeeping system
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education