ADDIS ABABA UNIVERSITY SCHOOL OF COMMERCE DEPARTMENT OF ACCOUNTING & FINANCE COMPREHENSIVE ILLUSTRATIONS FOR THE COURSE AcFN 2011 December, 2023 1 Illustration 1. Transaction Analysis in a tabular form Ato Getu Girma establishes a sole proprietorship to be known as GG Garage, on September 1, 2016. During September, the business completed the following transactions Sept. 1: Ato Getu starts business by depositing Br. 100,000 in a bank account opened in the name of GG Garage. 3: GG Garage bought land for Birr 20,000 in cash, to be used as a future site for the business. 6: GG Garage bought office supplies for birr 2,500 on credit. 9: GG Garage earned service Fees of Birr 30,000 receiving the amount in cash for the garage services rendered so far. 12: The Garage received a bill for Br. 1,000 from the daily news for advertising the opening of its business, but postponed payments of the bill until a later date. 15: The Garage provided garage services of Br.20, 000 for customers. Cash amounting Br.6, 000 was received from customers, and the balance of Br. 14000 was billed to customers on account. 18: GG Garage paid Birr 15,000 for different types of expenses (birr 10,000 to salary of employees, birr 3000 Telephone, birr 2,000 for rent) 23: It paid its daily News advertising bill of Br. 1,000 in cash. 27: The sum of Br. 8,500 in cash was received from customers who had previously been billed for services provided on Sep.15. 30: Getu withdrew Br.3, 500 in cash form the business for his personal use. 30: The amount of office supplies remaining at hand on this date Br. 750 Instructions A. Analyze the above business transactions in terms of the basic accounting equation and prepare a tabular summary of the transactions. B. Prepare an Income Statement, & Owner’s Equity Statement for the month of September 2016 and a Balance Sheet on September 30, 2016. 2 Assets Date Cash A/Rec. Supplies = Land Liability + Capital A/Payable + Getu Girma, Capital Events Affecting SHE 3 GG, Garage Income Statement For the Month Ended, Sept. 30, 2016 GG, Garage Statement of Change in Equity For the Month Ended, Sept. 30, 2016 GG, Garage Balance Sheet Sept. 30, 2016 4 Illustration 2. Accounting Cycle Activities (Service Organization) Alemnesh Mitiku has been operating a laundry business in her home on a part-time basis for the last few years. On January 1, 2009 she decided to move to rented house and to devote a full time to the business which is named as ALS. She designed an accounting system and recruited employees in the business. The following is the chart of accounts for the new business: Assets: Cash Accounts Receivable Laundry Supply Prepaid Rent Laundry Equipment Accumulated Depreciation Liability: Accounts Payable Owner’s Equity: Alemnesh Mitiku, Capital Alemnesh Mitiku, Drawing Income Summary Alemnesh Laundry Service Chart of Account Revenue: 11 Service Revenue 12 Expenses: 13 Supply Expense 14 Salary Expense 17 Advertising Expense 18 Rent Expense Repair Expense 21 Utility Expense Depreciation Expense 31 Telephone Expense 32 Miscellaneous Expense 33 41 51 52 53 54 55 56 57 58 59 The business conducted the following transactions (including initial investment made by the owner in organizing the business in a new form) during the first month of its operation: Date Transaction 2009 On the first date, the owner invested the following assets which were in her home January1: earlier: Cash Br.15, 000; Accounts Receivable Br. 1,800; Laundry Supplies Br. 1,200; and Laundry Equipment Br. 80,000. Receipt No.001 & Others 1: 2: 3: 3: 5: 8: Paid Br 7,200 advance for three month house rent (from January 1, to march 31, 2009). Check No 1100 Purchased Br. 6,000 additional laundry equipment on account from Jumbo Equipment Inc... Purchase Invoice No.122 Received Br.1, 200 from credit customers in payment of their account. ReceiptN0. 002 Received Br. 2,800 for laundry service sales of the first three days. (From Thursday to Saturday). Receipt No.003 Purchased laundry supplies of Br. 5,000 paying Br.3, 000 soon and agreeing to pay the rest in the future. Check No 1101 & Purchase Invoice No. 4728 Paid Br. 2,500 for newspaper advertisement. Check No. 1102 Received Br. 5,200 from laundry service sales for the second week of January. 10: Receipt No. 004 Paid Br. 4,000 to Jumbo Equipment Inc. to apply on the Br. 6,000 debt owed them. 13: Check No. 1103 Sales of laundry service on account for the last 17 days totaled Br. 2,600. Sales 17: Invoice No. 0023 5 Received Br. 8,000 from laundry service sales for the third week of January. Receipt 17: No. 005 20: Purchased Laundry supplies of Br. 3,300 in cash. Check No. 1104 23: Paid Br. 3,500 to suppliers on account on the credit purchase of January 5. Check No. 1105 24: Received Br. 6,500 from laundry service sales for the fourth week of January. Receipt No. 006 27: Paid Br. 1,500 for repair service of the washing machine. Check No.1106 29: Paid Br. 4,400 employees salary for the month of January. Check No. 1107 Paid Br. 560 for electricity & Br. 400 for water bill (both are utility expenses). 30: Check No 1108 & 1109 are issued for electric and water bill respectively. 30: Paid miscellaneous expense of Br. 250. Check No 1110 Sales of laundry service on account for the last 13 days totaled Br. 2,200. Sales 31: Invoice No. 0024 31: Received Br. 7,400 from laundry service sales for the fifth week of January. Receipt No. 007 31: Alemnesh withdrew Br. 5,000 for her personal use. Check No.1111 NB: To reduce repetition, some of the transactions are stated as a summary. For example, sales of laundry service for cash are ordinary recorded on a daily basis, but in the illustration, summery totals are given at the end of each week. Similarly, all sales of service on account during the month are summarized as two transactions bi-weekly. Consider the following facts obtained from ALS, on January 31, 2009 for adjustment: a) From the total laundry supplies available during the month, now only supplies of Br. 1,100 remaining at hand. (this is determined by inventory count made on January 31,2009) b) Prepaid Rent of one month expired, because the business has already used the rented house for one month(from January 1 up to 31,2009) c) Expired cost of the laundry equipment for one month is Br. 860( 1 % of the cost of the asset per month) d) Telephone Expense of January Br. 600 is not yet paid. ALS usually receives telephone bill of this month on the 5th of the next month. ACTIVITIES Based on all the information for ALS above, perform the following activities: Activity 1: Journalize all the transactions of January in two-column general journal Activity 2: Open four-column ledger accounts of ALs based on the chart of account and post each items from the journal to the respective ledger account you opened Activity 3: Prepare Trial-Balance (pre-closing trial balance) as of January 31, 2009 Activity 4: Prepare Worksheet as of January 31, 2009 end of one month fiscal period Activity 5: Prepare Financial Statements as of January 31, 2009 end of one month fiscal period Activity 6: Journalize and post both adjusting and closing entries as of January 31,2009 Activity 7: Prepare post-closing Trial-Balance as of January 31, 2009 6 GENERAL JOURNAL DATE ACCOUNT TITLE PAGE:________ P/R DEBIT CREDIT 7 GENERAL JOURNAL DATE ACCOUNT TITLE PAGE:________ P/R DEBIT CREDIT 8 Account Title:_____________________________ Date P/R Account No.:___________ Balance Debit Credit Debit Credit P/R Account No.:___________ Balance Debit Credit Debit Credit P/R Account No.:___________ Balance Debit Credit Debit Credit Item Account Title:_____________________________ Date Item Account Title:_____________________________ Date Item 9 Account Title:_____________________________ Date P/R Account No.:___________ Balance Debit Credit Debit Credit P/R Account No.:___________ Balance Debit Credit Debit Credit P/R Account No.:___________ Balance Debit Credit Debit Credit P/R Account No.:___________ Balance Debit Credit Debit Credit Item Account Title:_____________________________ Date Item Account Title:_____________________________ Date Item Account Title:_____________________________ Date Item 10 Account Title:_____________________________ Date P/R Account No.:___________ Balance Debit Credit Debit Credit P/R Account No.:___________ Balance Debit Credit Debit Credit P/R Account No.:___________ Balance Debit Credit Debit Credit P/R Account No.:___________ Balance Debit Credit Debit Credit Item Account Title:_____________________________ Date Item Account Title:_____________________________ Date Item Account Title:_____________________________ Date Item 11 Account Title:_____________________________ Date P/R Account No.:___________ Balance Debit Credit Debit Credit P/R Account No.:___________ Balance Debit Credit Debit Credit P/R Account No.:___________ Balance Debit Credit Debit Credit P/R Account No.:___________ Balance Debit Credit Debit Credit Item Account Title:_____________________________ Date Item Account Title:_____________________________ Date Item Account Title:_____________________________ Date Item 12 Account Title:_____________________________ Date P/R Account No.:___________ Balance Debit Credit Debit Credit P/R Account No.:___________ Balance Debit Credit Debit Credit P/R Account No.:___________ Balance Debit Credit Debit Credit P/R Account No.:___________ Balance Debit Credit Debit Credit P/R Account No.:___________ Balance Debit Credit Debit Credit Item Account Title:_____________________________ Date Item Account Title:_____________________________ Date Item Account Title:_____________________________ Date Item Account Title:_____________________________ Date Item 13 Account Title Debit Credit 14 ALEMNESH LAUNDRY SERVICE Work Sheet For the Month Ended Janu. 31, 2009 Account Title Unadjusted TB Dr. Cr. Adjustment Dr. Cr. Adjusted TB Dr. Cr. Income Statement Dr. Cr. Balance Sheet Dr. Cr. 15 16 Account Title Debit Credit 17 Illustration 3. Correcting a Trial Balance Beza, who does not have any experience in accounting, prepared the trial balance presented below for her business, which is out of balance Beza Lawn Service Trial Balance March 31, 2006 Cash Br.1, 528 Accounts Receivable 5,236 Supplies 1,544 Equipment 7,228 Accounts payable Br. 8,604 Salary Payable 840 Beza, Capital 6,264 Beza, Drawing 600 Lawn Service Revenue 8,988 Salaries Expense 1,760 Repair Expense 580 Utilities Expense 100 Total Br.26, 564 Br. 16,308 As a friend of Beza, you have been asked to determine why the trial balance does not balance. After some investigation, you identified the followings: a) The debit column in the trial balance was incorrectly added b) The credit posting in the accounts payable ledger account of Br. 400 was as Br. 4000 c) Repair expenses were overlooked by Br. 72 d) The total debit in cash account amounted to Br. 7,492 and the credit totaled Br. 6,364 e) A debit posting of Br. 1,248 to accounts receivable was missing f) A debit posting of Br. 936 to Beza, Drawing was made as accredit posting of Br. 936 g) A credit posting of Br. 272 to Lawn service revenue was missing h) A salary of Br. 144 was not posted to salaries expense debit & salaries payable credit Instructions a) Prepare a correct trial balance b) Prepare Income statement for Beza Lawn service for the month ended March 31, 2006 c) Prepare statement of owners equity for Beza Lawn service for the month ended March 31, 2006 assuming no additional investment during the month. 18 Illustration 4. Accounting Cycle Activities for merchandisers 1) On June 23, 2009 XYZ Co purchased merchandise amounting Br. 340,000 on account from ABC Co. Under the term 2/10, n/30, FOB shipping point. The transportation cost is Br. 20, 000 and prepaid as an accommodation by ABC. On June 25, 2009 XYZ returned merchandise amounting Br. 40,000 for inferior quality and paid the balance on July 3,2009 Instruction a) Record the purchase/sales both in the buyer’s and seller’s books b) Record the return both in the buyer’s and seller’s books c) Record the final settlement/collection both in the buyer’s and seller’s books 2) On April 28, 2009 Jelica Co sold merchandise amounting Br. 320,000(which is subject to 15% VAT) on account to DuMo Co. Under the term 2/15, n/45 FOB shipping point. The transportation cost is Br. 40,000 and prepaid by Jelica as an accommodation. On April 30, 2009 DuMo Co. returned merchandising amounting Br. 69,000(the 69,000 includes VAT in it) for inferior quality and paid the balance on May 13. Instruction Assuming both are using periodic inventory system, record the following a) Sales/purchase both in the seller’s and buyer’s books b) Return both in the seller’s and buyer’s books c) Receipt/payment both in the seller’s and buyer books 3) Given the following: Sales……………………………………………………… ? Sales return and allowance………………………………. Br. 12,500 Sales Discount…………………………………………… 7,500 Beginning Inventory…………………………………….. 60,000 Purchase…………………………………………………. 600,000 Purchase Return and Allowance………………………… 25,000 Purchase Discount………………………………………. ? Freight-in………………………………………………… 30,000 Cost of merchandise purchase…………………………… 590,000 Ending Inventory………………………………………… 100,000 Cost of merchandise available for sale………………….. ? Cost of goods sold………………………………………. ? Gross profit……………………………………………… 200,000 Instruction Compute each of the following figures a) Sales d) Cost of goods available for sale b) Net sales e) Cost of goods sold c) Purchase discount 19 4) The following are accounts balance of ABC CO. on December 31, 2009(end of the fiscal year) before adjustment: Cash Accounts Receivable Merchandise Inventory Store Supplies Office Supplies Prepaid Insurance Office Equipment Acc. Dep- Office Equip. Store Equipment Acc. Dep- Store Equip. Accounts Payable Unearned Rent Salary Payable Interest Payable Notes Payable,10 % Common Stocks Retained Earning Income Summary Sales sales Discount Sales Return & Allowance Purchase Purchase Discount Purchase Ret. & All Freight-in Sales Salary Expense Advertising Expense Store Supplies Expense Deprec. Exp. Store Eqip. Miscellaneous Selling Exp. Ofice Salary Expense Insurance Expense Office Supplies Expense Dep.Exp_ Offic. Equip Miscellaneous Admi Exp. Interest Expense Rent Income 66,500 26,000 120,000 4,400 4,800 24,000 200,000 40,000 100,000 20,000 15,000 48,000 ____ ____ 100,000 220,000 124,200 ___ 650,000 17,000 13,000 480,000 20,000 30,000 90,000 56,400 18,000 ____ ____ 2,500 40,000 ___ ___ ___ 4,600 ___ ___ 20 The following are data obtained for adjustment: ➢ Ending Inventory on December 31 Merchandise……………………………………………………………. Br. 80,000 Office Supplies ………………………………………………………. 1,800 Store Supplies …………………………………………………………. 2,000 ➢ Insurance Unexpired on Dec.31, 2009…………………………………… 16,000 ➢ Depreciation on both office and store equipment is calculated at 10% on cost ➢ Interest on Notes Payable is calculated yearly on December 31. ➢ Salaries accrued on December 31,2009: Sales Salary……………………………………………………………… 3,600 Office Salary……………………………………………………………. 5,000 ➢ Rent Income Earned in the current year…………………………………………… 36,000 Instructions: a) b) c) d) e) f) g) h) Prepare the trial balance in the first pairs of columns in a ten- column worksheet Plan the adjustments in the adjustment columns of the work sheet Prepare the adjusted trial balance and complete the worksheet Prepare both the single-step and multiple-step Income Statement Prepare Statement of owner’s Equity Prepare Balance Sheet Record both the adjusting and closing journal entries in general journal form Prepare post-closing trial balance. 21 Illustration 5. Petty cash, change fund and bank reconciliation 1) A company established a $1,000 petty cash fund by issuing a check to the custodian (petty cashier) on October 1. On October 15, the petty cash fund was replenished and increased to $1,250 in total. The contents of the petty cash fund at the time of the October 15 replenishment were: Currency and coins $112 Petty cash receipts for: Transportation-in for inventory $139 Delivery expense 238 Repairs to office equipment 147 Postage 214 Entertainment of customers 153 Total 891 $1,003 Required: Prepare the general journal entry to record the establishment, the reimbursement and the increase of the petty cash fund on October 15. 2) Record in general journal form the following transactions: a) Voucher No.126 is prepared to establish a change fund of Br. 500 b) Check No. 120 is issued in payment of voucher No. 126 c) Cash sales for the day according to the cash register tapes, were Br.4655.30 and cash on hand is Br. 5,153.5. 3) The cash account of Jojo Co. showed a ledger balance of Br. 3,969.85 on June 30, 2008. The bank statement as of the same date showed a balance of Br. 4,150. Upon comparing the statement with the cash records, the following facts were determined: 1. There were bank service charge for the month June of Br. 25 2. A bank memo stated that note of Br. 900 and interest of Br. 36 had been collected on June 29,by the bank for Jojo and the bank had made a charge of Br. 5.50 on the collection 3. Receipt of June 30 by Jojo from the sales of the day amounting Br. 2,890 is too late to appear on the bank statement 4. Checks outstanding on June 30 totaled Br. 2,136.05 5. The bank had charged the Jojo co account for customer's uncollectible check amounting to Br. 453.20 on June 29 6. A customer's check for Br. 90 had been entered as Br. 60 in the cash receipt journal by Jojo on June 15 7. Check # 742 in the amount of Br. 491 had been entered in the cashbook as Br. 419, and check # 747 in the amount of Br. 58.20 had been entered as Br. 582. Both checks had been issued to pay for purchase of equipment Required a) Prepare a bank reconciliation of Jojo Co. for the month of b) Pass the necessary journal entries 22 4) The SMART SOFTWARE Company maintains a checking account at OIB bank. Bank statements are prepared at the end of each month. The November 30, 2008, reconciliation of the bank balance is as follows: Balance per bank, November 30 Add: deposits in transit Less: outstanding checks Adjusted balance per bank, November 30 Br 3,231 1,200 (806) Br 3,625 The company’s general ledger checking account showed the following for December: Balance, December 1 Receipts Disbursements Balance, December 31 Br 3,625 42,650 (41,853) Br 4,422 The December bank statement contained the following information: Balance, December 1 Deposits Checks processed Service charges NSF checks Balance December 31 Br 3,231 43,000 (41,918) (22) (440) Br 3,851 Additional Information a. You discovered that Check #411for Br 320 was correctly recorded by bank but was incorrectly recorded on the books as a Br 230 disbursement for advertising expense. b. You also discovered that included in the bank’s deposits is a Br 1,300 deposit incorrectly credited to the company’s account. The deposit should have been posted to the credit of SAMAR SOFTWRE Company. Required: a. Determine the amount of deposit in transit on December 31, 2008. b. Determine the amount of outstanding check on December 31, 2008. c. Prepare a statement of bank reconciliation on December 31, 2008. d. Prepare the necessary journal entries. 23