CHAPTER 7 Accounting Information Systems ASSIGNMENT CLASSIFICATION TABLE Study Objectives Questions Brief Exercises A Problems B Problems 1. Identify the basic concepts of an accounting information system. 1, 2, 3, 4 1, 2, 3 2. Describe the nature and purpose of a subsidiary ledger. 5, 6, 9, 11,16 4, 5 1, 2, 3, 4, 5, 6, 7, 9, 11, 12 1A, 2A, 3A, 4A, 5A, 6A 1B, 2B, 3B, 4B, 5B 3. Explain how companies use special journals in journalizing. 7, 8, 10, 11, 12, 13, 14, 17 6, 7, 8, 9 6, 7, 8, 10, 12 1A, 2A, 3A, 4A, 5A, 6A 1B, 2B, 3B, 4B, 5B 4. Indicate how companies post a multi-column journal. 12, 15 10 1, 3, 9, 11, 13, 14 1A, 2A, 3A, 4A, 5A, 6A 1B, 2B, 3B, 4B, 5B 7-1 Exercises ASSIGNMENT CHARACTERISTICS TABLE Problem Number Description Difficulty Level Time Allotted (min.) 1A Journalize transactions in cash receipts journal; post to control account and subsidiary ledger. Simple 30–40 2A Journalize transactions in cash payments journal; post to control account and subsidiary ledgers. Simple 30–40 3A Journalize transactions in multi-column purchases journal; post to the general and subsidiary ledgers. Moderate 40–50 4A Journalize transactions in special journals. Moderate 50–60 5A Journalize in sales and cash receipts journals; post; prepare a trial balance; prove control to subsidiary; prepare adjusting entries; prepare an adjusted trial balance. Moderate 60–70 6A Journalize in special journals; post; prepare a trial balance. Complex 60–70 1B Journalize transactions in cash receipts journal; post to control account and subsidiary ledger. Simple 30–40 2B Journalize transactions in cash payments journal; post to the general and subsidiary ledgers. Simple 30–40 3B Journalize transactions in multi-column purchases journal; post to the general and subsidiary ledgers. Moderate 40–50 4B Journalize transactions in special journals. Moderate 50–60 5B Journalize in purchases and cash payments journals; post; prepare a trial balance; prove control to subsidiary; prepare adjusting entries; prepare an adjusted trial balance. Moderate 60–70 7-2 7-3 Describe the nature and purpose of a subsidiary ledger. Explain how companies use special journals in journalizing. Indicate how companies post a multi-column journal. 2. 3. 4. Broadening Your Perspective Identify the basic concepts of an accounting information system. 1. Study Objective Q7-5 Knowledge E7-1 E7-3 E7-4 E7-5 E7-6 E7-7 E7-9 P7-2A P7-3A P7-4A P7-5A P7-6A P7-1B P7-2B P7-3B P7-4B P7-5B Financial Reporting (Mini Practice Set) E7-1 E7-3 E7-9 E7-13 E7-14 P7-1A P7-6A Q7-11 P7-1B P7-2B P7-3B P7-4B P7-5B Analysis P7-4A P7-5BQ7-11 P7-5A P7-6A P7-1B P7-2B P7-3B P7-4B E7-11 E7-12 P7-1A P7-2A P7-3A P7-4A P7-5A Application BE7-6 E7-6 BE7-7 E7-7 BE7-8 E7-10 BE7-9 E7-12 E7-8 P7-1A E7-10 P7-2A P7-3A BE7-1 BE7-2 BE7-3 Exploring the Web Q7-12 Q7-15 BE7-10 E7-11 Q7-7 Q7-8 Q7-10 Q7-12 Q7-13 Q7-14 Q7-17 Q7-6 Q7-9 Q7-16 BE7-4 BE7-5 E7-2 E7-11 Q7-1 Q7-2 Q7-3 Q7-4 Comprehension Synthesis Decision Making Across the Organization Communication Ethics Case All About You Evaluation Correlation Chart between Bloom’s Taxonomy, Study Objectives and End-of-Chapter Exercises and Problems BLOOM’S TAXONOMY TABLE ANSWERS TO QUESTIONS 1. (a) An accounting information system collects and processes transaction data and communicates financial information to decision makers. (b) Disagree. An accounting information system applies regardless of whether manual or computerized procedures are used to process the transaction data. 2. There are three principles for developing an accounting information system: Cost effectiveness. The system must be cost-effective; that is, the benefits obtained from the information must outweigh the cost of providing it. Useful output. To be useful, information must be understandable, relevant, reliable, timely, and accurate. Flexibility. The system should accommodate a variety of users and changing information needs. 3. Common features of a computerizied accounting package beyond recording transactions and preparing financial statements are: easy data access and report preparation; audit trail, internal controls, customization; and network compatibility. 4. ERP systems go far beyond the functions of an entry level general ledger package. They integrate all aspects of the organization, including accounting, sales, human resource management, and manufacturing. 5. A subsidiary ledger is a group of accounts with a common characteristic. The accounts are assembled together to facilitate the accounting process by freeing the general ledger from details concerning individual balances. The advantages of using subsidiary ledgers are that they: Permit transactions affecting a single customer or single creditor to be shown in a single account, thus providing necessary up-to-date information on specific account balances. Free the general ledger of excessive details relating to accounts receivable and accounts 6. payable. As a result, a trial balance of the general ledger does not contain potentially thousands and thousands of individual account balances. Assist in locating errors in individual accounts by reducing the number of accounts in one ledger and by using control accounts. Permit a division of labor in posting by having one employee post to the general ledger and (a) different employee(s) post to the subsidiary ledgers. (a) (1) Transactions to individual accounts are generally posted daily to the subsidiary ledger. (2) In contrast, postings to the control accounts are usually made in total at the end of the month. (b) A control account is a general ledger account that summarizes subsidiary ledger data. Subsidiary ledger accounts keep track of specific account activity (i.e., specific debtors or creditors). A subsidiary ledger is an addition to, and an expansion of, the general ledger. 7-4 Questions Chapter 7 (Continued) 7. Sales journal. Records entries for all sales of merchandise on account. Cash receipts journal. Records entries for all cash received by the business. Purchases journal. Records entries for all purchases of merchandise on account. Cash payments journal. Records entries for all cash paid. Some advantages of each journal are given below: Sales journal. (1) Since the sales journal employs only one line to record a Sales transaction, its use reduces recording time; (2) the column totals are only posted to the general ledger once an accounting period; and (3) the journal’s use separates responsibilities between employees. Cash receipts journal. (1) Its use aids in the posting process since the totals for Cash, Sales Discounts, Accounts Receivable, and Sales are all recorded in the general ledger only at the end of the month; and (2) it allows all accounts receivable credits to be posted to the appropriate subsidiary ledger accounts daily. Purchases journal. The advantages are similar to those of the sales journal except that items involved are Merchandise Inventory debits and Accounts Payable credits. Cash payments journal. Similar advantages to cash receipts journal except the columns involved are different. In general, special journals: (1) allow greater division of labor because various individuals can record entries in different journals at the same time; and (2) reduce posting time of journals. 8. The entry for the sales return should be recorded in the general journal. Since Thogmartin Company has a single-column sales journal, only credit sales can be recorded there. A purchase by Thogmartin Company has not taken place, so the use of the purchases journal is inappropriate. Finally, no cash is received or paid, so neither the cash receipts or cash payments journal should be used. 9. At the end of the month, after all postings to both the general ledger and the subsidiary accounts have been made, the total of the subsidiary account balances should equal the balance of the control account in the general ledger. In this case, the control account balance will be $450 larger than the total of the subsidiary accounts. 10. The purpose of special journals is to facilitate the recording process of the business entity. Therefore, the columns included in any special journal should correspond to the unique needs of the entity. In particular, one type of business which might not require an Accounts Receivable column would be grocery stores. These businesses rarely sell on credit to their customers. The minimum frequency of the transaction implies no need for an Accounts Receivable column in the cash receipts journal. 11. (a) No, the customers’ ledger will not agree with the Accounts Receivable control account. The customers’ ledger will be posted correctly, but the Accounts Receivable control account will be incorrect. (b) The trial balance will balance, although Cash will be $4,000 too high and Accounts Receivable $4,000 too low. 12. The special journal is the sales journal. The other account is Sales. (The cash receipts journal is an incorrect answer because there would be more than two month-end postings to general ledger accounts.) 7-5 Questions Chapter 7 (Continued) 13. (a) General journal. (b) General journal. (c) Cash receipts journal. (d) Sales journal. (e) Cash receipts journal. (f) General journal. 14. (a) Cash receipts journal. (b) Cash receipts journal. (c) General journal. (d) Purchases journal. (e) General journal. (f) Cash payments journal. 15. Typically included would be credit purchases of equipment, office supplies, and store supplies. However, any other item purchased on credit could also be included in a special column or the “other” column. 16. One such example is a purchase return. Here the Accounts Payable control and subsidiary account must be debited for the same amount. The debit/credit equality is unaffected since the balance sheet equation is computed using general ledger (control) accounts only. The subsidiary accounts should prove to the control account balance. 17. The general journal may be used to record such transactions as the granting of credit to a customer for a sales return or allowance, the receipt of credit from a supplier for purchases returned, acceptance of a note receivable from a customer, or the purchase of a plant asset by issuing a note payable. In addition, all correcting, adjusting, and closing entries should be made in the general journal. 7-6 SOLUTIONS TO BRIEF EXERCISES BRIEF EXERCISE 7-1 1. 2. 3. True. False. True. BRIEF EXERCISE 7-2 1. 2. 3. (e) (d) (a) 4. (b) 5. (c) BRIEF EXERCISE 7-3 1. 2. 3. 4. True. False. The benefits obtained from information provided by the accounting information system must outweigh the cost of providing that information. True. False. An accounting information system must be cost effective, provide useful output, and be flexible enough to accommodate changing information needs. BRIEF EXERCISE 7-4 Accounts Receivable Subsidiary Ledger Date Jan. 7 17 Date Jan. 15 24 Date Jan. 23 29 Ref. Ref. Ref. General Ledger Agler Co. Debit Credit 10,000 7,000 Balance Date 10,000 Jan. 31 3,000 31 Barto Co. Debit Credit 6,000 4,000 Balance 6,000 2,000 Maris Co. Debit Credit 9,000 9,000 Balance 9,000 0 7-7 Accounts Receivable Ref. Debit Credit 25,000 20,000 Balance 25,000 5,000 BRIEF EXERCISE 7-5 1. 2. General ledger Subsidiary ledger 3. General ledger 4. Subsidiary ledger BRIEF EXERCISE 7-6 1. 2. 3. Cash Receipts Journal Cash Payments Journal Cash Payments Journal 4. Sales Journal 5. Purchases Journal 6. Cash Receipts Journal BRIEF EXERCISE 7-7 1. 2. No Yes 3. Yes 4. No BRIEF EXERCISE 7-8 1. 2. 3. 4. General Journal (if a one-column Purchases Journal) Purchases Journal (if a multi-column Purchases Journal) Purchases Journal Cash Payments Journal Sales Journal BRIEF EXERCISE 7-9 1. 2. 3. 4. 5. Cash Receipts Journal Cash Receipts Journal Cash Receipts Journal Sales Journal and Cash Receipts Journal Purchases Journal BRIEF EXERCISE 7-10 1. 2. Both in total and daily In total 3. In total 4. Only daily 7-8 SOLUTIONS TO EXERCISES EXERCISE 7-1 (a) $350,400. Beginning balance of $320,000 plus $161,400 debit from sales journal less $131,000 credit from cash receipts journal. (b) $85,900. Beginning balance of $77,000 plus $56,400 credit from purchases journal less $47,500 debit from cash payments journal. (c) The column total of $161,400 in the sales journal would be posted to the credit side of the Sales account and the debit side of the Accounts Receivable account in the general ledger. (d) The accounts receivable column total of $131,000 in the cash receipts journal would be posted to the credit side of the Accounts Receivable account in the general ledger. EXERCISE 7-2 To: Andrea Barden, Chief Financial Officer From: Student Subject: Jeremy Dody account The explanation of the three entries in the subsidiary ledger for the Jeremy Dody account is as follows: Sept. 2 This was a credit sale of merchandise to Dody. The entry was recorded on page 31 of the Sales Journal. Sept. 9 This was a sales return or allowance granted to Dody. The entry was recorded on page 4 of the General Journal. Sept. 27 This was a payment by Dody of the balance due. The entry was recorded on page 8 of the Cash Receipts Journal. If I can be of further help, please let me know. 7-9 EXERCISE 7-3 (a) & (b) General Ledger Accounts Receivable Date Explanation Sept. 1 Balance Ref. S CR G Debit Credit 4,490 7,030 220 Balance 10,960 15,450 8,420 8,200 Accounts Receivable Subsidiary Ledger Bannister Date Explanation Sept. 1 Balance Crampton Date Explanation Sept. 1 Balance Iman Date Sept. 1 Explanation Kingston Date Explanation Sept. 1 Balance Ref. S CR Debit 1,100 1,310 Ref. S CR G Debit Ref. Debit S CR 1,330 Ref. CR Debit 7-10 Credit Credit 800 2,300 220 Credit 380 Credit 1,800 Balance 2,060 3,160 1,850 Balance 4,820 5,620 3,320 3,100 Balance 0 1,330 950 Balance 2,640 840 EXERCISE 7-3 (Continued) Ruiz Date Sept. 1 Explanation Balance (c) Ref. S CR Debit Credit 1,260 1,240 Balance 1,440 2,700 1,460 SEAVER COMPANY Schedule of Customers As of September 30, 2008 Bannister .................................................................................................. Crampton.................................................................................................. Iman............................................................................................................ Kingston ................................................................................................... Ruiz............................................................................................................. Total................................................................................................... $1,850 3,100 950 840 1,460 $8,200 Accounts Receivable............................................................................ $8,200 EXERCISE 7-4 (a) (b) (c) (d) $4,500 [$11,000 – ($4,000 + $2,500). $13,000 [$11,000 + ($9,000 + $7,000 + $8,500) – ($8,000 + $2,500 + $9,000) – $3,000]. Smith ($4,000 + $9,000 – $8,000) $ 5,000 Green ($2,500 + $7,000 – $2,500 – $3,000) 4,000 Koyan ($4,500 + $8,500 – $9,000) 4,000 $13,000 The sales return ($3,000) would be recorded in the general journal. EXERCISE 7-5 (a) (b) (c) (d) $3,375 [$8,250 – ($3,000 + $1,875). $9,750 [$8,250 + ($6,750 + $5,250 + $6,375) – ($6,000 + $1,875 + $6,750) – $2,250]. Jones ($3,000 + $6,750 – $6,000) $3,750 Brown ($1,875 + $5,250 – $1,875 – $2,250) 3,000 Aatski ($3,375 + $6,375 – $6,750) 3,000 $9,750 The purchase return ($2,250) would be recorded in the general journal. 7-11 EXERCISE 7-6 (a) & (b) MONTALVO COMPANY Sales Journal S1 Date Account Debited 2008 Sept. 2 T. Hossfeld 21 P. Lowther Invoice Accounts Receivable Dr. Cost of Goods Sold Dr. No. Ref. Sales Cr. Merchandise Inventory Cr. 101 102 720 800 1,520 420 480 900 MONTALVO COMPANY Purchases Journal Date Account Credited 2008 Sept. 10 25 L. Rincon W. Barone Terms Ref. P1 Merchandise Inventory Dr. Accounts Payable Cr. 2/10, n/30 n/30 600 860 1,460 EXERCISE 7-7 (a) & (b) PHERIGO CO. Cash Receipts Journal CR1 Date Account Credited 2008 May 1 I. Pherigo, Cap. 2 22 M. Moody Ref. Cash Dr. 50,000 6,300 9,000 65,300 Sales Accounts Discounts Receivable Sales Dr. Cr. Cr. Cost of Goods Sold Other Dr. Accounts Merchandise Inventory Cr. Cr. 50,000 6,300 9,000 9,000 7-12 6,300 4,200 50,000 4,200 EXERCISE 7-7 (Continued) PHERIGO CO. Cash Payments Journal CP1 Other Accounts Ref. Dr. Date Ck. No. Account Debited 2008 May 3 14 101 102 Merchandise Inventory Salary Expense 7,200 700 7,900 Accounts Payable Dr. Cash Cr. 7,200 700 7,900 EXERCISE 7-8 (a) Journal 1. Cash Payments 2. Cash Receipts 3. Cash Payments 4. Cash Payments 5. 6. 7. 8. 9. 10. Cash Receipts Cash Payments Cash Payments Cash Receipts Cash Payments Cash Receipts (b) Columns in the journal Cash (Cr.), Other Accounts (Dr.). Cash (Dr.), Sales Discounts (Dr.), and Accounts Receivable (Cr.). Cash (Cr.), Other Accounts (Dr.). Cash (Cr.), Merchandise Inventory (Cr.), and Accounts Payable (Dr.). Cash (Dr.), Accounts Receivable (Cr.). Cash (Cr.), Other Accounts (Dr.). Cash (Cr.), Other Accounts (Dr.). Cash (Dr.), Other Accounts (Cr.). Cash (Cr.), Other Accounts (Dr.). Cash (Dr.), Sales (Cr.), Cost of Goods Sold (Dr.), and Merchandise Inventory (Cr.). 7-13 EXERCISE 7-9 (a) Mar. 2 5 7 (b) To: Equipment ............................................................... Accounts Payable—Chang Company .................................................... 9,400 Accounts Payable—Lyden Company ............................................................. Merchandise Inventory............................... 9,400 410 410 Sales Returns and Allowances......................... Accounts Receivable—Higley Company .................................................... 400 Merchandise Inventory........................................ Cost of Goods Sold ..................................... 260 400 260 President Velasquez From: Chief Accountant Subject: Posting of Control and Subsidiary Accounts The posting of these accounts varies with the journals used in recording the transactions. Sales and purchases journals—the total for the month is posted to the control accounts. The individual entries are posted daily to the subsidiary accounts. Columnar cash receipts and cash payments journals—the total of the control account column for the month is posted to the control account. The individual amounts in the column are posted daily to the subsidiary accounts. General journal—the individual entries are posted daily. Each entry that pertains to a control and a subsidiary account is dual posted. That is, it is posted to both the control account and the subsidiary account. I hope this memo answers your questions about posting. 7-14 EXERCISE 7-10 1. 2. 3. 4. 5. 6. 7. Cash Payments Journal General Journal Cash Receipts Journal Cash Receipts Journal Sales Journal Cash Receipts Journal General Journal 8. 9. 10. 11. 12. 13. Cash Receipts Journal Cash Payments Journal General Journal General Journal Cash Payments Journal Purchases Journal EXERCISE 7-11 (a) The debit posting reference on February 28 should be from the cash payments journal to record the payments made during the month. The general ledger debit amount should be $29,340 to balance. Tebbetts’ ending balance must be $2,600. (Accounts Payable control balance of $9,500 less Perez, $4,600, and Zerbe, $2,300.) (b) Only the general journal amounts were dual posted. Thus, the amounts were $1,400 (Dr.), $265 (Cr.), and $550 (Cr.). EXERCISE 7-12 (a) Purchases Journal Date Account Credited July 3 12 14 17 20 21 29 Brian Co. Erik Co. Drago Co. Chacon Corp. Brian Co. Erik Co. Chacon Corp. Ref. 7-15 P1 Merchandise Inventory Dr. Accounts Payable Cr. 2,400 500 1,100 1,400 700 600 1,600 8,300 120/201 EXERCISE 7-12 (Continued) (b) General Journal Date July 1 Accounts and Explanations Store Equipment ................................... Accounts Payable—Albin Equipment Co. ........................ Ref. 153/ Debit 3,900 201/ Credit 3,900 15 Merchandise Inventory ....................... 120/ 400 Accounts Payable—Heinen Inc. .............................................. 201/ 400 (This entry should have been recorded in the Purchases Journal.) 18 Accounts Payable—Chacon Corp...................................................... Merchandise Inventory............. 201/ 120/ 100 Accounts Payable—Drago Co. ........ Merchandise Inventory............. 201/ 120/ 200 25 100 200 EXERCISE 7-13 $925 ($200 + $240 + $145 + $190 + $150). All of the debit postings to the subsidiary ledger accounts should be from sales invoices. The total of all these debits should therefore be the total credit sales for the month, which would be the same amount as the end-of-month debit to Accounts Receivable. EXERCISE 7-14 (a) (b) (c) (d) (e) $14,000 + $72,000 – $46,000 = $40,000 $22,000 + $100,000 – $45,000 = $77,000 $17,000 + $61,000 – $55,000 = $23,000 $13,500 + $72,000 – $1,000 – $63,600 = $20,900 $100,000 + $6,000 = $106,000 7-16 SOLUTIONS TO PROBLEMS PROBLEM 7-1A (a) Cash Receipts Journal CR1 Date Account Credited Ref. Apr. 1 O. Grider, 301 Capital 4 Baez 5 Eggleston Co. 8 10 Ogden 11 Merchandise 120 Inventory 23 Eggleston Co. 29 Chelsea Cash Dr. 7,200 1,764 920 7,245 600 740 1,500 1,200 21,169 (101) (b) Cost of Goods Sold Sales Accounts Other Dr. Discounts Receivable Sales Accounts Merchandise Inventory Dr. Cr. Cr. Cr. Cr. 7,200 36 1,800 920 7,245 4,347 600 740 36 (414) 1,500 1,200 6,020 (112) 7,245 (401) 7,940 (X) 4,347 (505)(120) General Ledger Accounts Receivable Date Explanation Apr. 1 Balance 30 Ref. CR1 Debit Credit 6,020 No. 112 Balance 7,450 1,430 Accounts Receivable Subsidiary Ledger Ogden Date Apr. 1 10 Explanation Balance Ref. CR1 7-17 Debit Credit 600 Balance 1,550 950 PROBLEM 7-1A (Continued) Chelsea Date Apr. 1 29 Explanation Balance Ref. CR1 Debit Eggleston Co. Date Explanation Apr. 1 Balance 5 23 Ref. CR1 CR1 Debit Baez Date Apr. 1 4 Ref. CR1 Debit Explanation Balance 1,200 Credit 920 1,500 Credit 1,800 (c) Accounts receivable balance: $1,430 Subsidiary account balances: Ogden Eggleston Co. Total $ 950 480 $1,430 7-18 Credit Balance 1,200 0 Balance 2,900 1,980 480 Balance 1,800 0 PROBLEM 7-2A (a) Cash Payments Journal CP1 Date Ck. No. Account Debited Oct. 1 3 5 10 15 16 19 29 63 64 65 66 67 68 69 70 Merch. Inventory Equipment Bovary Company Merch. Inventory Pyron Co. T. Ming, Drawing Nyman Co. Sims Company Other Accounts Merchandise Accounts Payable Inventory Ref. Dr. Dr. Cr. 120 157 300 800 120 2,250 306 400 2,700 1,800 3,750 (X) (b) 54 1,600 2,500 8,600 (201) 32 86 (120) Cash Cr. 300 800 2,646 2,250 1,800 400 1,568 2,500 12,264 (101) General Ledger Accounts Payable Date Explanation Oct. 1 Balance 31 Ref. CP1 Debit Credit 8,600 No. 201 Balance 10,700 2,100 Accounts Payable Subsidiary Ledger Bovary Company Date Oct. 1 5 Explanation Balance Ref. CP1 7-19 Debit 2,700 Credit Balance 2,700 0 PROBLEM 7-2A (Continued) Nyman Co. Date Explanation Oct. 1 Balance 19 Ref. CP1 Pyron Co. Date Explanation Oct. 1 Balance 15 Ref. CP1 Sims Company Date Explanation Oct. 1 Balance 29 Ref. CP1 (c) Accounts payable balance: Debit Debit Credit Balance 1,800 0 Credit Balance 3,700 1,200 1,800 Debit 2,500 $ 900 1,200 $2,100 7-20 Balance 2,500 900 1,600 $2,100 Subsidiary account balances: Nyman Co. Sims Company Credit PROBLEM 7-3A (a) Purchases Journal P1 Date Account Credited (Debited) July 1 2 5 13 Fritz Company Wayward Shipping Moon Company Cress Supply (Supplies) Fritz Company Anton Company Lynda Advertisements (Advertising Expense) Moon Company Cress Supply (Equipment) Wayward Shipping 15 15 18 24 26 28 Ref. Accounts Merchandise Other Payable Inventory Accounts Cr. Dr. Dr. 8,000 400 3,200 720 8,000 400 3,200 3,600 3,300 600 3,600 3,300 3,000 900 3,000 380 24,100 (201) 380 21,880 (120) 126/ 610/ 157/ 720 600 900 2,220 (X) Sales Journal S1 Date Account Debited July 3 3 16 16 21 21 30 Pinick Company Wayne Bros. Sager Company Wayne Bros. Pinick Company Haddad Company Sager Company Accounts Receivable Dr. Cost of Goods Sold Dr. Ref. Sales Cr. Merchandise Inventory Cr. 1,300 1,500 3,450 1,570 310 2,800 5,600 16,530 (112)(401) 7-21 910 1,050 2,415 1,099 217 1,960 3,920 11,571 (505)(120) PROBLEM 7-3A (Continued) General Journal Date July 8 22 Accounts and Explanations Ref. Accounts Payable—Moon Company............................................... 201/ Merchandise Inventory............... 120/ Debit Sales Returns and Allowances 412/ Accounts Receivable— 112/ Pinick Company ....................... 40 (b) Accounts Receivable Date Explanation July 31 22 Merchandise Inventory Date Explanation July 31 8 31 Supplies Date Explanation July 13 G1 Credit 300 300 40 General Ledger Ref. S1 G1 Ref. P1 G1 S1 Ref. P1 7-22 Debit 16,530 Credit 40 Debit 21,880 Credit 300 11,571 Debit 720 Credit No. 112 Balance 16,530 16,490 No. 120 Balance 21,880 21,580 10,009 No. 126 Balance 720 PROBLEM 7-3A (Continued) Equipment Date Explanation July 26 Accounts Payable Date Explanation July 31 8 Sales Date July 31 Explanation Sales Returns and Allowances Date Explanation July 22 Cost of Goods Sold Date Explanation July 31 Advertising Expense Date Explanation July 18 Ref. P1 Ref. P1 G1 Ref. S1 Ref. G1 Ref. S1 Ref. P1 7-23 Debit 900 Debit Credit No. 157 Balance 900 Credit 24,100 No. 201 Balance 24,100 23,800 300 Debit Debit 40 Debit 11,571 Debit 600 Credit 16,530 No. 401 Balance 16,530 Credit No. 412 Balance 40 Credit No. 505 Balance 11,571 Credit No. 610 Balance 600 PROBLEM 7-3A (Continued) Accounts Receivable Subsidiary Ledger Wayne Bros. Date Explanation July 3 16 Ref. S1 S1 Debit 1,500 1,570 Credit Balance 1,500 3,070 Pinick Company Date Explanation July 3 21 22 Ref. S1 S1 G1 Debit 1,300 310 Credit Balance 1,300 1,610 1,570 Sager Company Date Explanation July 16 30 Ref. S1 S1 Debit 3,450 5,600 Credit Balance 3,450 9,050 Haddad Company Date Explanation July 21 Ref. S1 Debit 2,800 Credit Balance 2,800 40 Accounts Payable Subsidiary Ledger Cress Supply Date Explanation July 13 26 Ref. P1 P1 7-24 Debit Credit 720 900 Balance 720 1,620 PROBLEM 7-3A (Continued) Wayward Shipping Date Explanation July 2 28 Ref. P1 P1 Debit Credit 400 380 Balance 400 780 Fritz Company Date Explanation July 1 15 Ref. P1 P1 Debit Credit 8,000 3,600 Balance 8,000 11,600 Moon Company Date Explanation July 5 8 24 Ref. P1 G1 P1 Debit Credit 3,200 3,000 Balance 3,200 2,900 5,900 Lynda Advertisements Date Explanation July 18 Ref. P1 Debit Credit 600 Balance 600 Anton Company Date Explanation July 15 Ref. P1 Debit Credit 3,300 Balance 3,300 7-25 300 PROBLEM 7-3A (Continued) (c) Accounts receivable balance ....................................... Subsidiary account balances Wayne Bros............................................................... Pinick Company....................................................... Sager Company ....................................................... Haddad Company.................................................... Total .................................................................... $16,490 $3,070 1,570 9,050 2,800 $16,490 Accounts payable balance............................................ Subsidiary account balances Cress Supply ............................................................ Wayward Shipping.................................................. Fritz Company .......................................................... Moon Company........................................................ Lynda Advertisements .......................................... Anton Company....................................................... Total .................................................................... 7-26 $23,800 $ 1,620 780 11,600 5,900 600 3,300 $23,800 PROBLEM 7-4A (a), (b) & (c) Sales Journal S1 Account Debited Date Jan. 4 9 17 31 Milam Connor Corp. Bullock Co. Milam Invoice Accounts Receivable Dr. Cost of Goods Sold Dr. No. Ref. Sales Cr. Merchandise Inventory Cr. 371 372 373 374 5,250 6,400 1,200 9,330 22,180 (112)(401) 3,150 3,840 720 5,598 13,308 (505)(120) Purchases Journal Date Account Credited Jan. 3 8 11 23 24 Wortham Co. Noyes Co. Betz Co. Wortham Co. Forgetta Corp. Ref. P1 Merchandise Inventory Dr. Accounts Payable Cr. 10,000 4,500 3,700 7,800 5,100 31,100 (120)(201) General Journal Date Jan. 5 19 Accounts and Explanations Ref. Accounts Payable—Wortham Co. .......... 201/ Merchandise Inventory ................ 120 Debit 300 Equipment.................................................. Accounts Payable—Murphy Corp............................................... 5,500 7-27 157/ 201/ G1 Credit 300 5,500 PROBLEM 7-4A (Continued) Cash Receipts Journal CR1 Date Account Credited Jan. 6 13 15 Connor Corp. 17 Milam 20 27 30 Bullock Co. Ref. Sales Accounts Discounts Receivable Dr. Cr. Cash Dr. 3,150 6,260 6,336 5,250 3,200 4,230 1,200 29,626 (101) 64 64 (414) Sales Cr. Cost of Goods Sold Other Dr. Accounts Merchandise Inventory Cr. Cr. 3,150 6,260 1,890 3,756 3,200 4,230 1,920 2,538 6,400 5,250 1,200 12,850 (112) 16,840 (401) 0 (X) 10,104 (505)(120) Cash Payments Journal CP1 Date Account Debited Jan. 4 13 15 20 31 Supplies Wortham Co. Salaries Expense Noyes Co. Salaries Expense Other Accounts Ref. Dr. 126 726 726 Accounts Merchandise Payable Inventory Dr. Cr. 80 9,700 194 4,500 90 14,200 (201) 284 (120) 14,300 13,200 27,580 (X) 7-28 Cash Cr. 80 9,506 14,300 4,410 13,200 41,496 (101) PROBLEM 7-5A (a), (d) & (g) Cash Date July 31 31 Explanation Accounts Receivable Date Explanation July 31 31 Merchandise Inventory Date Explanation July 31 29 31 31 31 Store Supplies Date Explanation July 4 31 Adjusting entry Prepaid Rent Date Explanation July 11 31 Adjusting entry General Ledger Ref. CR1 CP1 Ref. S1 CR1 Ref. P1 CR1 CP1 S1 CR1 Ref. CP1 G1 Ref. CP1 G1 7-29 Debit 101,035 Credit 39,066 Debit 19,700 Credit 14,700 Debit 44,020 Credit 420 234 12,805 3,900 Debit 600 Credit 460 Debit 6,000 Credit 500 No. 101 Balance 101,035 61,969 No. 112 Balance 19,700 5,000 No. 120 Balance 44,020 43,600 43,366 30,561 26,661 No. 127 Balance 600 140 No. 131 Balance 6,000 5,500 PROBLEM 7-5A (Continued) Accounts Payable Date Explanation July 31 31 Reyes, Capital Date Explanation July 1 Reyes, Drawing Date Explanation July 19 Sales Date July 31 31 Explanation Sales Discounts Date Explanation July 31 Cost of Goods Sold Date Explanation July 31 31 Ref. P1 CP1 Ref. CR1 Ref. CP1 Ref. S1 CR1 Ref. CR1 Ref. S1 CR1 7-30 Debit Credit 44,020 30,200 Debit Debit 2,500 Debit Debit 85 Debit 12,805 3,900 Credit 80,000 Credit Credit 19,700 6,000 Credit Credit No. 201 Balance 44,020 13,820 No. 301 Balance 80,000 No. 306 Balance 2,500 No. 401 Balance 19,700 25,700 No. 414 Balance 85 No. 505 Balance 12,805 16,705 PROBLEM 7-5A (Continued) Supplies Expense Date Explanation July 31 Adjusting entry Ref. G1 Rent Expense Date Explanation July 31 Adjusting entry Ref. G1 (b) Debit 460 Debit 500 Credit No. 631 Balance 460 Credit No. 729 Balance 500 Sales Journal S1 Date Account Debited July 6 8 10 21 Ewing Co. S. Beauty W. Pitts H. Prince Ref. Accounts Receivable Dr. Cost of Goods Sold Dr. Sales Cr. Merchandise Inventory Cr. 4,030 2,340 3,185 3,250 12,805 (505)(120) 6,200 3,600 4,900 5,000 19,700 (112)(401) Cash Receipts Journal CR1 Date Account Credited July 1 Reyes, Capital 7 13 S. Beauty 16 W. Pitts 20 Ewing Co. 29 Merchandise Inventory Ref. 301 120 Cash Dr. 80,000 6,000 3,564 4,851 6,200 420 101,035 (101) Cost of Goods Sold Sales Accounts Other Dr. Discounts Receivable Sales Accounts Merchandise Inventory Dr. Cr. Cr. Cr. Cr. 80,000 6,000 36 49 3,600 4,900 6,200 85 (414) 14,700 (112) 7-31 6,000 (401) 3,900 420 80,420 (X) 3,900 (505)(120) PROBLEM 7-5A (Continued) (c) Accounts Receivable Subsidiary Ledger Ewing Co. Date Explanation July 6 20 Ref. S1 CR1 Debit 6,200 H. Prince Date Explanation July 21 Ref. S1 Debit 5000 Credit Balance 5,000 W. Pitts Date July 10 16 Ref. S1 CR1 Debit 4,900 Credit Balance 4,900 0 Ref. S1 CR1 Debit 3,600 Explanation S. Beauty Date Explanation July 8 13 Credit 6,200 4,900 Credit 3,600 Balance 6,200 0 Balance 3,600 0 Accounts Payable Subsidiary Ledger C. Tabor Date July 13 21 A. Ernst Date July 5 10 Explanation Explanation Ref. P1 CP1 Ref. P1 CP1 7-32 Debit Credit 15,300 Balance 15,300 0 Credit 8,100 Balance 8,100 0 15,300 Debit 8,100 PROBLEM 7-5A (Continued) M. Sneezy Date Explanation July 20 Ref. P1 Debit Credit 7,900 Balance 7,900 G. Clemens Date Explanation July 4 15 Ref. P1 CP1 Debit Credit 6,800 Balance 6,800 0 J. Happy Date July 11 Ref. P1 Debit Credit 5,920 Balance 5,920 (e) Explanation 6,800 REYES CO. Trial Balance July 31, 2008 Cash ............................................................................ Accounts Receivable............................................. Merchandise Inventory ......................................... Store Supplies ......................................................... Prepaid Rent............................................................. Accounts Payable................................................... Reyes, Capital.......................................................... Reyes, Drawing ....................................................... Sales ........................................................................... Sales Discounts ...................................................... Cost of Goods Sold................................................ 7-33 Debit $ 61,969 5,000 26,661 600 6,000 Credit $ 13,820 80,000 2,500 25,700 85 16,705 $119,520 $119,520 PROBLEM 7-5A (Continued) (f) Accounts receivable balance ......................................................... $ 5,000 Subsidiary accounts balance H. Prince....................................................................................... $ 5,000 Accounts payable balance.............................................................. $13,820 Subsidiary accounts balance M. Sneezy..................................................................................... J. Happy........................................................................................ $ 7,900 5,920 $13,820 (g) General Journal Date July 31 31 Accounts and Explanations Supplies Expense.................................. Store Supplies.............................. Ref. 631 127 Debit 460 Rent Expense.......................................... Prepaid Rent ................................. 729 131 500 7-34 G1 Credit 460 500 PROBLEM 7-5A (Continued) (h) REYES CO. Adjusted Trial Balance July 31, 2008 Cash ........................................................................... Accounts Receivable............................................ Merchandise Inventory ........................................ Store Supplies......................................................... Prepaid Rent ............................................................ Accounts Payable.................................................. Reyes, Capital ......................................................... Reyes, Drawing....................................................... Sales........................................................................... Sales Discounts...................................................... Cost of Goods Sold............................................... Supplies Expense .................................................. Rent Expense .......................................................... 7-35 Debit $ 61,969 5,000 26,661 140 5,500 Credit $ 13,820 80,000 2,500 25,700 85 16,705 460 500 $119,520 $119,520 PROBLEM 7-6A (b) & (c) Cash Receipts Journal CR1 Date Account Credited Jan. 7 13 23 29 T. Dudley M. Rensing Notes Receivable Ref. 115 Cash Dr. 3,500 4,900 9,100 40,000 57,500 (101) Sales Discounts Dr. Accounts Receivable Cr. 100 3,500 5,000 Sales Cr. Other Accounts Cr. Cost of Goods Sold Dr. Merchandise Inventory Cr. 9,100 0 100 (414) 8,500 (112) 9,100 (401) 5,460 40,000 40,000 (X) 5,460 (505)(120) Cash Payments Journal CP1 Date Account Debited Other Accounts Merchandise Accounts Payable Inventory Ref. Dr. Dr. Cr. Jan. 11 12 15 18 18 27 Merchandise Inventory Rent Expense K. Inwood Sales Salaries Expense Office Salaries Expense E. Vietti 120 729 726 727 300 1,000 15,000 150 950 15,950 (201) 150 (120) 2,800 2,000 6,100 (X) Cash Cr. 300 1,000 14,850 2,800 2,000 950 21,900 (101) Sales Journal S1 Date Account Debited Jan. 3 M. Rensing 24 F. Cone Ref. Accounts Receivable Dr. Cost of Goods Sold Dr. Sales Cr. Merchandise Inventory Cr. 5,000 7,400 12,400 (112)(401) 7-36 3,000 4,440 7,440 (505)(120) PROBLEM 7-6A (Continued) Purchases Journal Date Account Credited Jan. 5 17 E. Vietti G. Marley P1 Merchandise Inventory Dr. Accounts Payable Cr. Ref. 2,000 1,600 3,600 (120)(201) General Journal Date Jan. 14 20 30 Accounts and Explanations Sales Returns and Allowances......... Accounts Receivable— J. Anders................................... Merchandise Inventory........................ ($300 X .60) Cost of Goods Sold.................... Ref. /412 Accounts Payable—D. Goodman .... Notes Payable .............................. /201 /200 18,000 Accounts Payable—G. Marley .......... Merchandise Inventory ............. /201 120 300 /112 /120 Debit 300 G1 Credit 300 180 /505 180 18,000 300 (a) & (c) General Ledger Cash Date Jan. 1 31 31 Explanation Balance Ref. CR1 CP1 7-37 Debit Credit 57,500 21,900 No. 101 Balance 41,500 99,000 77,100 PROBLEM 7-6A (Continued) Accounts Receivable Date Explanation Jan. 1 Balance 14 31 31 Notes Receivable Date Explanation Jan. 1 Balance 29 Merchandise Inventory Date Explanation Jan. 1 Balance 11 14 30 31 31 31 31 Equipment Date Explanation Jan. 1 Balance Ref. G1 CR1 S1 Ref. CR1 Ref. CP1 G1 G1 P1 CP1 CR1 S1 Ref. Accumulated Depreciation—Equipment Date Explanation Ref. Jan. 1 Balance 7-38 Debit Credit 300 8,500 12,400 Debit Credit 40,000 Debit Credit 300 180 300 3,600 150 5,460 7,440 Debit Debit No. 112 Balance 15,000 14,700 6,200 18,600 No. 115 Balance 45,000 5,000 No. 120 Balance 23,000 23,300 23,480 23,180 26,780 26,630 21,170 13,730 Credit No. 157 Balance 6,450 Credit No. 158 Balance 1,500 PROBLEM 7-6A (Continued) Notes Payable Date Explanation Jan. 20 Accounts Payable Date Explanation Jan. 1 Balance 20 30 31 31 B. Cortez, Capital Date Explanation Jan. 1 Balance Sales Date Jan. 31 31 Explanation Sales Returns and Allowances Date Explanation Jan. 14 Sales Discounts Date Explanation Jan. 31 Ref. G1 Ref. G1 G1 P1 CP1 Ref. Ref. CR1 S1 Ref. G1 Ref. CR1 7-39 Debit Debit Credit 18,000 Credit 18,000 300 3,600 15,950 Debit Debit Debit 300 Debit 100 Credit Credit 9,100 12,400 No. 200 Balance 18,000 No. 201 Balance 43,000 25,000 24,700 28,300 12,350 No. 301 Balance 86,450 No. 401 Balance 9,100 21,500 Credit No. 412 Balance 300 Credit No. 414 Balance 100 PROBLEM 7-6A (Continued) Cost of Goods Sold Date Explanation Jan. 31 31 14 Sales Salaries Expense Date Explanation Jan. 18 Office Salaries Expense Date Explanation Jan. 18 Rent Expense Date Explanation Jan. 12 Ref. CR1 S1 G1 Ref. CP1 Ref. CP1 Ref. CP1 Debit 5,460 7,440 Credit 180 Debit 2,800 Debit 2,000 Debit 1,000 No. 505 Balance 5,460 12,900 12,720 Credit No. 726 Balance 2,800 Credit No. 727 Balance 2,000 Credit No. 729 Balance 1,000 Accounts Receivable Subsidiary Ledger J. Anders Date Explanation Jan. 1 Balance 14 Ref. G1 Debit F. Cone Date Jan. 1 24 Ref. S1 Debit Explanation Balance 7-40 Credit 300 7,400 Credit Balance 2,500 2,200 Balance 7,500 14,900 PROBLEM 7-6A (Continued) T. Dudley Date Explanation Jan. 1 Balance 7 Ref. CR1 Debit M. Rensing Date Explanation Jan. 3 13 Ref. S1 CR1 Debit 5,000 Credit 3,500 Credit 5,000 Balance 5,000 1,500 Balance 5,000 0 Accounts Payable Subsidiary Ledger G. Marley Date Explanation Jan. 17 30 Ref. P1 G1 Debit J. Feeney Date Explanation Jan. 1 Balance Ref. D. Goodman Date Explanation Jan. 1 Balance 20 Ref. G1 K. Inwood Date Explanation Jan. 1 Balance 15 Ref. CP1 7-41 Credit 1,600 Balance 1,600 1,300 Debit Credit Balance 10,000 Debit Credit Balance 18,000 0 Credit Balance 15,000 0 300 18,000 Debit 15,000 PROBLEM 7-6A (Continued) E. Vietti Date Jan. 5 27 (d) Explanation Ref. P1 CP1 Debit Credit 2,000 950 Balance 2,000 1,050 CORTEZ CO. Trial Balance January 31, 2009 Cash ............................................................................ Accounts Receivable............................................. Notes Receivable .................................................... Merchandise Inventory.......................................... Equipment ................................................................. Accumulated Depreciation—Equipment......... Notes Payable .......................................................... Accounts Payable................................................... B. Cortez, Capital .................................................... Sales............................................................................ Sales Returns and Allowances........................... Sales Discounts....................................................... Cost of Goods Sold ................................................ Sales Salaries Expense......................................... Office Salaries Expense........................................ Rent Expense ........................................................... Debit $ 77,100 18,600 5,000 13,730 6,450 $ 300 100 12,720 2,800 2,000 1,000 $139,800 (e) Accounts Receivable Subsidiary Ledger J. Anders ....................................................................................... F. Cone........................................................................................... T. Dudley ....................................................................................... Accounts Receivable Control ......................................................... 7-42 Credit 1,500 18,000 12,350 86,450 21,500 $139,800 $ 2,200 14,900 1,500 $18,600 $18,600 PROBLEM 7-6A (Continued) Accounts Payable Subsidiary Ledger G. Marley........................................................................................ J. Feeney........................................................................................ E. Vietti ........................................................................................... Accounts Payable Control................................................................ 7-43 $ 1,300 10,000 1,050 $12,350 $12,350 PROBLEM 7-1B (a) Cash Receipts Journal CR1 Date Account Credited Sales Accounts Cash Discounts Receivable Ref. Dr. Dr. Cr. June 1 J. Darby, 301 10,000 Capital 1,274 3 Lenninger Co. 1,862 6 Farley Co. 6,135 7 2,450 9 Deering & Son 11 Merchandise 320 120 Inventory 4,500 15 1,600 20 Grinnell Bros. 28,141 (101) (b) Sales Cr. Cost of Goods Sold Other Dr. Accounts Merchandise Inventory Cr. Cr. 10,000 26 38 1,300 1,900 50 2,500 6,135 4,090 320 4,500 114 (414) 1,600 7,300 (112) 10,635 (401) 3,000 10,320 (X) 7,090 (505/120) General Ledger Accounts Receivable Date Explanation June 1 Balance 30 Ref. CR1 Debit Credit 7,300 No. 112 Balance 7,300 0 Accounts Receivable Subsidiary Ledger Deering & Son Date June 1 9 Explanation Balance Ref. CR1 7-44 Debit Credit 2,500 Balance 2,500 0 PROBLEM 7-1B (Continued) Farley Co. Date Explanation June 1 Balance 6 Ref. CR1 Debit Grinnell Bros. Date Explanation June 1 Balance 20 Ref. CR1 Debit Lenninger Co. Date Explanation June 1 Balance 3 Ref. CR1 Debit (c) Accounts receivable balance = 0. Sum of all subsidiary accounts = 0. 7-45 Credit 1,900 Credit 1,600 Credit 1,300 Balance 1,900 0 Balance 1,600 0 Balance 1,300 0 PROBLEM 7-2B (a) Cash Payments Journal CP1 Date Ck. No. Account Debited Other Accounts Ref. Dr. Nov. 1 3 5 11 15 16 19 25 30 11 12 13 14 15 16 17 18 19 120 157 120 306 130 Merch. Inventory Equipment Wex Bros. Merch. Inventory G. Ruttan B. Gonya, Drawing C. Kimberlin Prepaid Insurance A. Hess & Co. 1,140 1,700 1,500 15 1,000 30 1,150 23 2,000 500 3,000 8,340 (X) (b) Accounts Merchandise Payable Inventory Dr. Cr. 3,500 7,150 (201) 00 68 (120) Cash Cr. 1,140 1,700 1,485 2,000 970 500 1,127 3,000 3,500 15,422 (101) General Ledger Accounts Payable Date Explanation Nov. 1 Balance 30 Ref. CP1 Debit Credit 7,150 No. 201 Balance 9,350 2,200 Accounts Payable Subsidiary Ledger A. Hess & Co. Date Explanation Nov. 1 Balance 30 Ref. CP1 7-46 Debit 3,500 Credit Balance 4,500 1,000 PROBLEM 7-2B (Continued) C. Kimberlin Date Explanation Nov. 1 Balance 19 Ref. CP1 G. Ruttan Date Explanation Nov. 1 Balance 15 Ref. CP1 Wex Bros. Date Explanation Nov. 1 Balance 5 Ref. CP1 (c) Accounts payable balance: Debit Debit Credit Balance 1,000 0 Credit Balance 1,500 0 1,000 Debit 1,500 $1,000 1,200 $2,200 7-47 Balance 2,350 1,200 1,150 $2,200 Subsidiary account balances: A. Hess & Co. C. Kimberlin Credit PROBLEM 7-3B (a) Purchases Journal P1 Ref. Accounts Merchandise Other Payable Inventory Accounts Cr. Dr. Dr. Date Account Credited (Debited) May 2 3 8 8 15 16 16 18 25 28 Younger Company Ruden Freight Utley Company Zeider Company 126/ Rodriguez Supply (Supplies) Younger Company Utley Company Ruden Freight Amster Advertising (Adv. Exp.) 610/ Rodriguez Supply (Equipment) 157/ 0 7,500 360 8,000 8,700 900 4,500 7,200 500 900 500 39,060 (201) 7,500 360 8,000 8,700 900 4,500 7,200 500 36,760 (120) 900 500 2,300 (X) Sales Journal S1 Date Account Debited May 5 5 5 23 23 Ellie Company DeShazer Bros. Liu Company DeShazer Bros. Liu Company Accounts Receivable Dr. Ref. Sales Cr. 1,980 2,700 1,500 2,400 3,600 12,180 (112)(401) 7-48 Cost of Goods Sold Dr. Merchandise Inventory Cr. 1,287 1,755 975 1,560 2,340 7,917 (505)(120) PROBLEM 7-3B (Continued) General Journal Date May 10 17 20 26 Accounts and Explanations Accounts Payable—Zeider Company ............................................. Merchandise Inventory ............. Ref. Debit 201/ 120/ 500 Accounts Payable—Rodriguez Supply .................................................. Supplies......................................... 201/ 126 100 Accounts Payable—Younger Company ............................................. Merchandise Inventory ............. 201/ 120/ 300 Sales Returns and Allowances......... Accounts Receivable— Liu Company ........................... 412/ 112/ 200 (b) Accounts Receivable Date Explanation May 31 26 Merchandise Inventory Date Explanation May 31 10 20 31 Credit 500 100 300 200 General Ledger Ref. S1 G1 Ref. P1 G1 G1 S1 7-49 Debit 12,180 Credit 200 Debit 36,760 Credit 500 300 7,917 No. 112 Balance 12,180 11,980 No. 120 Balance 36,760 36,260 35,960 28,043 PROBLEM 7-3B (Continued) Supplies Date Explanation May 15 17 Equipment Date Explanation May 28 Accounts Payable Date Explanation May 31 10 17 20 Sales Date May 31 Explanation Sales Returns and Allowances Date Explanation May 26 Cost of Goods Sold Date Explanation May 31 Advertising Expense Date Explanation May 25 Ref. P1 G1 Ref. P1 Ref. P1 G1 G1 G1 Ref. S1 Ref. G1 Ref. S1 Ref. P1 7-50 Debit 900 Credit 100 Debit 500 Debit Credit Credit 39,060 500 100 300 Debit Debit 200 Debit 7,917 Debit 900 Credit 12,180 No. 126 Balance 900 800 No. 157 Balance 500 No. 201 Balance 39,060 38,560 38,460 38,160 No. 401 Balance 12,180 Credit No. 412 Balance 200 Credit No. 505 Balance 7,917 Credit No. 610 Balance 900 PROBLEM 7-3B (Continued) Accounts Receivable Subsidiary Ledger Ellie Company Date Explanation May 5 Ref. S1 Debit 1,980 Credit Balance 1,980 DeShazer Bros. Date Explanation May 5 23 Ref. S1 S1 Debit 2,700 2,400 Credit Balance 2,700 5,100 Liu Company Date Explanation May 5 23 26 Ref. S1 S1 G1 Debit 1,500 3,600 Credit 200 Balance 1,500 5,100 4,900 Accounts Payable Subsidiary Ledger Ruden Freight Date Explanation May 3 18 Ref. P1 P1 Debit Credit 360 500 Balance 360 860 Younger Company Date Explanation May 2 16 20 Ref. P1 P1 G1 Debit Credit 7,500 4,500 Balance 7,500 12,000 11,700 7-51 300 PROBLEM 7-3B (Continued) Rodriguez Supply Date Explanation May 15 17 28 Ref. P1 G1 P1 Debit Utley Company Date Explanation May 8 16 Ref. P1 P1 Zeider Company Date Explanation May 8 10 Amster Advertising Date Explanation May 25 Credit 900 500 Balance 900 800 1,300 Debit Credit 8,000 7,200 Balance 8,000 15,200 Ref. P1 G1 Debit Credit 8,700 Balance 8,700 8,200 Ref. P1 Debit Credit 900 Balance 900 100 500 (c) Accounts receivable balance ........................................ Subsidiary account balances Ellie Company ........................................................... DeShazer Bros. ......................................................... Liu Company.............................................................. Total ..................................................................... Accounts payable balance............................................. 7-52 $11,980 $1,980 5,100 4,900 $11,980 $38,160 PROBLEM 7-3B (Continued) Subsidiary account balances Ruden Freight .......................................................... Younger Company.................................................. Rodriguez Supply ................................................... Utley Company ........................................................ Zeider Company ...................................................... Amster Advertising ................................................ Total.................................................................... 7-53 $ 860 11,700 1,300 15,200 8,200 900 $38,160 PROBLEM 7-4B (a), (b) & (c) Sales Journal S1 Date Account Debited Oct. 4 17 25 30 Enos Co. G. Richter & Co. Hunt Corp. G. Richter & Co. Invoice Accounts Receivable Dr. Cost of Goods Sold Dr. No. Ref. Sales Cr. Merchandise Inventory Cr. 204 205 206 207 7,700 5,350 5,220 4,600 22,870 (112)(401) 5,390 3,745 3,654 3,220 16,009 (505)(120) Purchases Journal Date Account Credited Oct. 2 10 27 30 Camacho Company Finn Corp. Kudro Co. Camacho Company Ref. P1 Merchandise Inventory Dr. Accounts Payable Cr. 16,500 3,500 8,500 14,000 42,500 (120)(201) General Journal Date Oct. 13 25 Accounts and Explanations Accounts Payable—Finn Corp. ...................................................... Merchandise Inventory.............. Supplies .................................................... Accounts Payable— Robinson Co. .......................... 7-54 Ref. Debit 201/ 120/ 210 126/ 201/ 260 G1 Credit 210 260 PROBLEM 7-4B (Continued) Cash Receipts Journal CR1 Account Credited Date Oct. 7 12 14 16 21 25 Enos Co. Land G. Richter & Co. Ref. 140 28 Cash Dr. Sales Accounts Discounts Receivable Dr. Cr. 9,160 7,546 8,180 27,000 8,200 Cost of Goods Sold Other Dr. Sales Accounts Merchandise Inventory Cr. Cr. Cr. 9,160 154 6,412 7,700 8,180 5,726 27,000 8,200 5,243 107 7,540 000 72,869 261 (101) (414) 5,740 5,350 00 13,050 (112) 7,540 33,080 (401) 5,278 23,156 (505)(120) 27,000 (X) Cash Payments Journal CP1 Date Account Debited Ref. Oct. 5 9 18 Supplies Camacho Co. Merchandise Inventory Finn Corp. Land Buildings Advertising Expense 126 23 26 30 Other Accounts Dr. Merchandise Inventory Cr. Cash Cr. 330 80 16,170 80 120 Accounts Payable Dr. 16,500 2,125 2,125 3,290 3,290 140 145 21,000 14,000 35,000 610 400 37,605 (X) 400 57,065 (101) 7-55 19,790 (201) 330 (120) PROBLEM 7-5B (b) Purchases Journal Date Account Credited Feb. 2 7 16 21 J. Vopat P. Kneiser J. Nunez G. Reedy P1 Merchandise Inventory Dr. Accounts Payable Cr. Ref. 4,600 30,000 2,400 7,800 44,800 (120)(201) Cash Payments Journal CP1 Other Accounts Dr. Date Account Debited Ref. Feb. 9 12 15 17 20 Supplies J. Vopat Equipment P. Kneiser A. Wyrick, Drawing J. Nunez 126 157 1,250 306 1,100 28 Accounts Payable Dr. Cash Date Feb. 28 28 Explanation Cash Cr. 4,600 92 30,000 300 1,250 4,508 7,000 29,700 392 (120) 1,100 2,400 45,958 (101) 7,000 2,400 37,000 (201) 9,350 (X) (a), (d) & (g) Merchandise Inventory Cr. General Ledger Ref. CR1 CP1 7-56 Debit 48,595 Credit 45,958 No. 101 Balance 48,595 2,637 PROBLEM 7-5B (Continued) Accounts Receivable Date Explanation Feb. 28 28 Merchandise Inventory Date Explanation Feb. 28 18 28 28 28 Supplies Date Feb. 9 28 Explanation Adjusting entry Equipment Date Explanation Feb. 15 Ref. S1 CR1 Ref. P1 CR1 CP1 S1 CR1 Ref. CP1 G1 Ref. CP1 Accumulated Depreciation—Equipment Date Explanation Ref. Feb. 28 Adjusting entry G1 Accounts Payable Date Explanation Feb. 28 28 Ref. P1 CP1 7-57 Debit 27,000 Credit 12,000 Debit 44,800 Credit 150 392 17,820 4,290 Debit 1,250 Credit 950 Debit 7,000 Debit Debit 37,000 Credit Credit 200 Credit 44,800 No. 112 Balance 27,000 15,000 No. 120 Balance 44,800 44,650 44,258 26,438 22,148 No. 126 Balance 1,250 300 No. 157 Balance 7,000 No. 158 Balance 200 No. 201 Balance 44,800 7,800 PROBLEM 7-5B (Continued) A. Wyrick, Capital Date Explanation Feb. 1 A. Wyrick, Drawing Date Explanation Feb. 20 Sales Date Feb. 28 28 Explanation Sales Discounts Date Explanation Feb. 28 Cost of Goods Sold Date Explanation Feb. 28 28 Supplies Expense Date Explanation Feb. 28 Adjusting entry Depreciation Expense Date Explanation Feb. 28 Adjusting entry Ref. CR1 Ref. CP1 Ref. S1 CR1 Ref. CR1 Ref. S1 CR1 Ref. G1 Ref. G1 7-58 Debit Debit 1,100 Debit Debit 55 Debit 17,820 4,290 Debit 950 Debit 200 Credit 30,000 Credit Credit 27,000 6,500 No. 301 Balance 30,000 No. 306 Balance 1,100 No. 401 Balance 27,000 33,500 Credit No. 414 Balance 55 Credit No. 505 Balance 17,820 22,110 Credit No. 631 Balance 950 Credit No. 711 Balance 200 PROBLEM 7-5B (Continued) (c) Accounts Receivable Subsidiary Ledger S. Arndt Date Feb. 3 13 Explanation F. Catt Date Feb. 12 C. Boyd Date Feb. 9 26 Ref. S1 CR1 Debit 5,500 Explanation Ref. S1 Debit 8,000 Credit Balance 8,000 Explanation Ref. S1 CR1 Debit 6,500 Credit Balance 6,500 0 Ref. S1 Debit 7,000 M. Didde Date Explanation Feb. 26 Credit 5,500 6,500 Credit Balance 5,500 0 Balance 7,000 Accounts Payable Subsidiary Ledger G. Reedy Date Explanation Feb. 21 Ref. P1 Debit Credit 7,800 Balance 7,800 J. Vopat Date Feb. 2 12 Ref. P1 CP1 Debit Credit 4,600 Balance 4,600 0 Explanation 7-59 4,600 PROBLEM 7-5B (Continued) P. Kneiser Date Explanation Feb. 7 17 Ref. P1 CP1 J. Nunez Date Feb. 16 28 Ref. P1 CP1 (e) Explanation Debit Credit 30,000 Balance 30,000 0 Credit 2,400 Balance 2,400 0 30,000 Debit 2,400 WYRICK CO. Trial Balance February 28, 2008 Cash.................................................................................. Accounts Receivable .................................................. Merchandise Inventory............................................... Supplies .......................................................................... Equipment ...................................................................... Accounts Payable ........................................................ A. Wyrick, Capital......................................................... A. Wyrick, Drawing ...................................................... Sales................................................................................. Sales Discounts............................................................ Cost of Goods Sold ..................................................... 7-60 Debit $ 2,637 15,000 22,148 1,250 7,000 Credit $ 7,800 30,000 1,100 33,500 55 22,110 $71,300 $71,300 PROBLEM 7-5B (Continued) (f) Accounts Receivable control account.................... Accounts Receivable subsidiary accounts F. Catt........................................................................ M. Didde ................................................................... $15,000 $8,000 7,000 $15,000 Accounts Payable control account.......................... $ 7,800 Accounts Payable subsidiary account G. Reedy................................................................... $ 7,800 (g) General Journal Date Feb. 28 28 Accounts and Explanations Supplies Expense ................................. Supplies......................................... Ref. 631 126 Debit 950 Depreciation Expense ......................... Accumulated Depreciation— Equipment................................ 711 200 7-61 158 G1 Credit 950 200 PROBLEM 7-5B (Continued) (h) WYRICK CO. Adjusted Trial Balance February 28, 2008 Cash.................................................................................. Accounts Receivable .................................................. Merchandise Inventory............................................... Supplies .......................................................................... Equipment ...................................................................... Accumulated Depreciation—Equipment .............. Accounts Payable ........................................................ A. Wyrick, Capital......................................................... A. Wyrick, Drawing ...................................................... Sales................................................................................. Sales Discounts............................................................ Cost of Goods Sold ..................................................... Supplies Expense ........................................................ Depreciation Expense ................................................ 7-62 Debit $ 2,637 15,000 22,148 300 7,000 Credit $ 200 7,800 30,000 1,100 33,500 55 22,110 950 200 $71,500 $71,500 COMPREHENSIVE PROBLEM: CHAPTERS 3 TO 7 Note: If the working papers that accompany this text are not used in solving this problem, account numbers may differ from those presented in this solution. (a) Sales Journal Date Account Debited Jan. 3 3 11 11 22 22 25 25 B. Remy J. Fine R. Draves S. Ingles B. Remy R. Draves B. Hachinski J. Fine Invoice No. 510 511 512 513 514 515 516 517 Ref. S1 Accounts Receivable Dr. Sales Cr. 3,100 1,800 1,900 900 3,700 800 3,500 6,100 21,800 (112)(401) Purchases Journal P1 Date Account Credited Jan. 5 5 16 16 16 27 27 27 S. Yost D. Laux D. Moreno S. Kosko S. Yost D. Moreno D. Laux S. Yost Terms 7-63 Ref. Purchases Dr. Accounts Payable Cr. 3,000 2,700 15,000 13,900 1,500 12,500 1,200 2,800 52,600 (510)(201) COMPREHENSIVE PROBLEM (Continued) Cash Receipts Journal CR1 Date Jan. 7 7 10 13 13 20 21 31 Account Credited Ref. S. Ingles B. Hachinski B. Remy J. Fine S. Ingles Accounts Receivable Cr. Cash Dr. 4,000 2,000 15,500 3,100 1,500 17,500 900 22,920 67,420 (101) Sales Cr. Other Accounts Cr. 4,000 2,000 15,500 3,100 1,500 17,500 900 11,500 (112) 22,920 55,920 (401) Cash Payments Journal CP1 Date Jan. 8 9 9 12 15 17 23 23 28 31 31 Account Debited Freight In S. Kosko D. Moreno Rent Expense I. Packard, Drawing D. Moreno S. Kosko Ref. 516 729 306 Other Accounts Dr. Accounts Payable Dr. Office Supplies Dr. 180 9,000 11,000 1,000 800 400 15,000 13,700 200 Sales Salaries Expense Office Salaries Expense 627 727 4,300 3,600 9,880 (X) 7-64 48,700 (201) 600 (125) Cash Cr. 180 9,000 11,000 1,000 800 400 15,000 13,700 200 4,300 3,600 59,180 (101) COMPREHENSIVE PROBLEM (Continued) (a) & (e) General Journal Date Jan. 9 18 21 Account Titles and Explanations Sales Returns and Allowances ......................................... Accounts Receivable— J. Fine......................................... (Issued credit for merchandise returned) Accounts Payable—S. Kosko ........... Purchase Returns and Allowances ............................... (Received credit for returned goods) Accounts Payable— R. Mikush............................................. Notes Payable .............................. (Issued note for balance due) Ref. 412 Debit 300 112/ 201/ 300 200 512 201/ 200 G1 Credit 200 15,000 15,000 Adjusting Entries 31 31 31 31 Office Supplies Expense .................... Office Supplies ............................ 728 125 900 Insurance Expense............................... (1/10 X 2,000) Prepaid Insurance ...................... 722/ 200 Depreciation Expense ......................... (1/12 X 1,500) Accumulated Depreciation— Equipment 711 Interest Expense.................................... Interest Payable........................... 718 230 7-65 900 200 130/ 125 158 125 30 30 COMPREHENSIVE PROBLEM (Continued) General Journal Date Jan. 31 31 31 31 Account Titles and Explanations Merchandise Inventory (Jan. 31) ...... Sales .......................................................... Purchase Returns and Allowances.......................................... Income Summary ........................ Ref. 120 401 Debit 15,000 77,720 512 350 200 Income Summary................................... Merchandise Inventory (Jan. 1)........................................ Sales Returns and Allowances................................ Purchases...................................... Freight In ........................................ Rent Expense ............................... Sales Salaries Expense............. Office Salaries Expense............ Office Supplies Expense .......... Insurance Expense ..................... Depreciation Expense................ Interest Expense.......................... 350 83,235 Income Summary................................... I. Packard, Capital ....................... 350 301 9,685 I. Packard, Capital.................................. I. Packard, Drawing..................... 301 306 800 (b) & (e) Cash Date Jan. 1 31 31 G1 Credit 92,920 120 20,000 412 510 516 729 627 727 728 722 711 718 300 52,600 180 1,000 4,300 3,600 900 200 125 30 9,685 800 General Ledger Explanation Balance Ref. CR1 CP1 7-66 Debit Credit 67,420 59,180 No. 101 Balance 33,750 101,170 41,990 COMPREHENSIVE PROBLEM (Continued) Accounts Receivable Date Explanation Jan. 1 Balance 31 31 9 Notes Receivable Date Explanation Jan. 1 Balance Merchandise Inventory Date Explanation Jan. 1 Balance 31 31 Office Supplies Date Explanation Jan. 1 Balance 31 31 Prepaid Insurance Date Explanation Jan. 1 Balance 31 Equipment Date Explanation Jan. 1 Ref. S1 CR1 G1 Ref. Ref. G1 G1 Ref. CP1 G1 Ref. G1 Ref. 7-67 Debit Credit 21,800 11,500 300 Debit Debit Credit Credit 15,000 20,000 Debit Credit 600 900 Debit Credit 200 Debit Credit No. 112 Balance 13,000 34,800 23,300 23,000 No. 115 Balance 39,000 No. 120 Balance 20,000 35,000 15,000 No. 125 Balance 1,000 1,600 700 No. 130 Balance 2,000 1,800 No. 157 Balance 6,450 COMPREHENSIVE PROBLEM (Continued) Accumulated Depreciation—Equipment Date Explanation Ref. Jan. 1 Balance 31 G1 Notes Payable Date Explanation Jan. 21 Balance Accounts Payable Date Explanation Jan. 1 Balance 31 31 18 21 Interest Payable Date Explanation Jan. 31 I. Packard, Capital Date Explanation Jan. 1 Balance 31 31 I. Packard, Drawing Date Explanation Jan. 15 31 Ref. G1 Ref. P1 CP1 G1 G1 Ref. G1 Ref. G1 G1 Ref. CP1 G1 7-68 Debit Debit Debit 125 No. 158 Balance 1,500 1,625 Credit 15,000 No. 200 Balance 15,000 Credit Credit 52,600 48,700 200 15,000 Debit Debit Credit 30 Credit 9,685 800 Debit 800 Credit 800 No. 201 Balance 35,000 87,600 38,900 38,700 23,700 No. 230 Balance 30 No. 301 Balance 78,700 88,385 87,585 No. 306 Balance 800 0 COMPREHENSIVE PROBLEM (Continued) Income Summary Date Explanation Jan. 31 31 31 Sales Date Jan. 31 31 31 Explanation Sales Returns and Allowances Date Explanation Jan. 9 31 Purchases Date Explanation Jan. 31 31 Purchase Returns and Allowances Date Explanation Jan. 18 31 Freight-In Date Explanation Jan. 8 31 Ref. G1 G1 G1 Ref. S1 CR1 G1 Ref. G1 G1 Ref. P1 G1 Ref. G1 G1 Ref. CP1 G1 7-69 Debit Credit 92,920 No. 350 Balance 92,920 9,685 0 Credit 21,800 55,920 No. 401 Balance 21,800 77,720 0 83,235 9,685 Debit 77,720 Debit 300 Credit 300 Debit 52,600 Credit 52,600 Debit Credit 200 200 Debit 180 Credit 180 No. 412 Balance 300 0 No. 510 Balance 52,600 0 No. 512 Balance 200 0 No. 516 Balance 180 0 COMPREHENSIVE PROBLEM (Continued) Sales Salaries Expense Date Explanation Jan. 31 31 Depreciation Expense Date Explanation Jan. 31 31 Interest Expense Date Explanation Jan. 31 31 Insurance Expense Date Explanation Jan. 31 31 Office Salaries Expense Date Explanation Jan. 31 31 Office Supplies Expense Date Explanation Jan. 31 31 Ref. CP1 G1 Ref. G1 G1 Ref. G1 G1 Ref. G1 G1 Ref. CP1 G1 Ref. G1 G1 7-70 Debit 4,300 Credit 4,300 Debit 125 Credit 125 Debit 30 Credit 30 Debit 200 Credit 200 Debit 3,600 Credit 3,600 Debit 900 Credit 900 No. 627 Balance 4,300 0 No. 711 Balance 125 0 No. 718 Balance 30 0 No. 722 Balance 200 0 No. 727 Balance 3,600 0 No. 728 Balance 900 0 COMPREHENSIVE PROBLEM (Continued) Rent Expense Date Explanation Jan. 12 31 Ref. CP1 G1 Debit 1,000 Credit 1,000 No. 729 Balance 1,000 0 Accounts Receivable Subsidiary Ledger R. Draves Date Explanation Jan. 1 Balance 11 22 Ref. S1 S1 J. Fine Date Jan. 3 9 13 25 Ref. S1 G1 CR1 S1 Debit 1,800 B. Hachinski Date Explanation Jan. 1 Balance 7 25 Ref. CR1 S1 Debit S. Ingles Date Explanation Jan. 1 Balance 7 11 21 Ref. CR1 S1 CR1 Explanation 7-71 Debit Credit Balance 1,500 3,400 4,200 Credit Balance 1,800 1,500 0 6,100 1,900 800 300 1,500 6,100 Credit 2,000 3,500 Debit Credit 4,000 900 900 Balance 7,500 5,500 9,000 Balance 4,000 0 900 0 COMPREHENSIVE PROBLEM (Continued) B. Remy Date Explanation Jan. 3 13 22 Ref. S1 CR1 S1 Debit 3,100 Credit 3,100 3,700 Balance 3,100 0 3,700 Accounts Payable Subsidiary Ledger D. Laux Date Jan. 5 27 Explanation Ref. P1 P1 Debit Credit 2,700 1,200 Balance 2,700 3,900 S. Kosko Date Explanation Jan. 1 Balance 9 16 18 23 Ref. CP1 P1 G1 CP1 Debit Credit Balance 9,000 0 13,900 13,700 0 R. Mikush Date Explanation Jan. 1 Balance 21 Ref. G1 D. Moreno Date Explanation Jan. 1 Balance 9 16 23 27 Ref. CP1 P1 CP1 P1 7-72 9,000 13,900 200 13,700 Debit Credit Balance 15,000 0 Credit Balance 11,000 0 15,000 0 12,500 15,000 Debit 11,000 15,000 15,000 12,500 COMPREHENSIVE PROBLEM (Continued) S. Yost Date Jan. 5 16 27 Explanation Ref. P1 P1 P1 7-73 Debit Credit 3,000 1,500 2,800 Balance 3,000 4,500 7,300 41,990 23,000 39,000 20,000 1,600 2,000 6,450 Cash Accounts Receivable Notes Receivable Merchandise Inventory Office Supplies Prepaid Insurance Equipment Accum. Depreciation—Equipment Notes Payable Accounts Payable Interest Payable I. Packard, Capital I. Packard, Drawing Sales Sales Returns and Allowances Purchases Purchase Returns and Allowances Freight In Sales Salaries Expense Office Salaries Expense Rent Expense Totals Office Supplies Expense Insurance Expense Depreciation Expense Interest Expense Totals Net Income Totals 7-74 180 4,300 3,600 1,000 196,820 300 52,600 800 Dr. 196,820 200 77,720 78,700 1,500 15,000 23,700 Cr. (1) (2) (3) (4) 900 200 125 30 1,255 Dr. 125 30 (3) (4) 1,255 900 200 (1) (2) Cr. Adjustments 900 200 125 30 196,975 180 4,300 3,600 1,000 300 52,600 800 41,990 23,000 39,000 20,000 700 1,800 6,450 Dr. , 196,975 200 77,720 1,625 15,000 23,700 30 78,700 Cr. Adjusted Trial Balance PACKARD COMPANY Worksheet For the Month Ended January 31, 2008 Trial Balance Account Titles (c) 900 200 125 30 83,235 9,685 92,920 180 4,300 3,600 1,000 300 52,600 20,000 Dr. 128,740 128,740 92,920 800 41,990 23,000 39,000 15,000 700 1,800 6,450 Dr. 119,055 9,685 128,740 1,625 15,000 23,700 30 78,700 Cr. Balance Sheet 92,920 200 77,720 15,000 Cr. Income Statement COMPREHENSIVE PROBLEM (Continued) COMPREHENSIVE PROBLEM (Continued) (d) PACKARD CO. Income Statement For the Month Ended January 31, 2008 Sales revenues Sales ........................................................ Less: Sales returns and allowances ........................... Net sales revenue ................................ Cost of goods sold Merchandise inventory, 1/1/08 ........ Purchases .............................................. Less: Purchase returns and allowances ........................... Net purchases....................................... Freight in ................................................ Total merchandise available for sale....................................................... Less: Merchandise inventory, 1/31/08 .............................................. Cost of goods sold....................... Gross profit on sales.......................... Operating expenses Selling expenses Sales salaries expense ............... Administrative expenses Office salaries expense .............. Rent expense ................................. Office supplies expense............. Insurance expense....................... Depreciation expense ................. Total admin. expenses......... Total oper. expenses............ Income from operations ........................... Other expenses and losses Interest expense................................... Net income .................................................... 7-75 $77,720 300 77,420 $20,000 $52,600 200 52,400 180 52,580 72,580 15,000 57,580 19,840 4,300 3,600 1,000 900 200 125 5,825 10,125 9,715 30 $ 9,685 COMPREHENSIVE PROBLEM (Continued) PACKARD CO. Statement of Owner’s Equity For the Month Ended January 31, 2008 I. Packard, Capital, January 1, 2008 .............................................. Add: Net income ............................................................................... Less: Drawing ..................................................................................... I. Packard, Capital, January 31, 2008............................................ $78,700 9,685 88,385 800 $87,585 PACKARD CO. Balance Sheet January 31, 2008 Assets Current assets Cash....................................................................... Notes receivable ................................................ Accounts receivable......................................... Merchandise inventory.................................... Office supplies ................................................... Prepaid insurance ............................................. Total current assets................................. $41,990 39,000 23,000 15,000 700 1,800 Capital assets Equipment ........................................................... Less: Accumulated depreciation ................ Total assets ................................................ 6,450 1,625 $121,490 4,825 $126,315 Liabilities and Owner’s Equity Current liabilities Notes payable..................................................... Accounts payable ............................................. Interest payable ................................................. Total liabilities ........................................... Owner’s equity I. Packard, Capital ............................................. Total liabilities and owner’s equity ....................................................... 7-76 $15,000 23,700 30 $ 38,730 87,585 $126,315 COMPREHENSIVE PROBLEM (Continued) (f) PACKARD CO. Post-Closing Trial Balance January 31, 2008 Cash ............................................................................ Notes Receivable.................................................... Accounts Receivable............................................. Merchandise Inventory ......................................... Office Supplies ........................................................ Prepaid Insurance .................................................. Equipment................................................................. Accumulated Depreciation—Equipment ........ Notes Payable.......................................................... Accounts Payable................................................... Interest Payable ...................................................... I. Packard, Capital................................................... Debit $ 41,990 39,000 23,000 15,000 700 1,800 6,450 $ $127,940 Accounts Receivable balance ................................... Subsidiary account balances R. Draves ................................................................. J. Fine ....................................................................... B. Hachinski............................................................ B. Remy.................................................................... Credit 1,625 15,000 23,700 30 87,585 $127,940 $23,000 $ 4,200 6,100 9,000 3,700 $23,000 Accounts Payable balance ......................................... Subsidiary account balances D. Laux...................................................................... D. Moreno ................................................................ S. Yost ...................................................................... $23,700 $ 3,900 12,500 7,300 $23,700 7-77 BYP 7-1 FINANCIAL REPORTING PROBLEM—A MINI PRACTICE SET (a) Sales Journal S1 Date Jan. 3 3 11 11 22 22 25 25 Account Debited Invoice Accounts Receivable Dr. Cost of Goods Sold Dr. No. Ref. Sales Cr. Merchandise Inventory Cr. B. Richey J. Forbes R. Dvorak S. LaDew B. Richey R. Dvorak B. Garcia J. Forbes 510 511 512 513 514 515 516 517 3,100 1,800 1,600 900 2,700 1,300 3,500 6,100 21,000 (112)(401) 1,860 1,080 960 540 1,620 780 2,100 3,660 12,600 (505)(120) Purchases Journal Date Account Credited Jan. 5 5 16 16 16 27 27 27 S. Vogel D. Lynch D. Omara S. Hoyt S. Vogel D. Omara D. Lynch S. Vogel Terms n/30 n/30 1/10, n/30 2/10, n/30 n/30 1/10, n/30 n/30 n/30 7-78 Ref. P1 Merchandise Inventory Dr. Accounts Payable Cr. 5,000 2,200 18,000 14,200 1,500 14,500 1,200 5,400 62,000 (120)(201) BYP 7-1 (Continued) Cash Receipts Journal CR1 Date Jan. 7 7 10 13 13 20 21 31 Account Credited Ref. S. LaDew B. Garcia B. Richey J. Forbes S. LaDew Cash Dr. 4,000 2,000 15,500 3,038 1,470 20,100 882 21,300 68,290 (101) Sales Accounts Discounts Receivable Dr. Cr. Sales Cr. Cost of Goods Sold Other Dr. Accounts Merchandise Inventory Cr. Cr. 4,000 2,000 62 30 3,100 1,500 18 900 110 (414) 11,500 (112) 15,500 9,300 20,100 12,060 21,300 56,900 (401) 12,780 34,140 (505)(120) Cash Payments Journal CP1 Date Account Debited Ref. Jan. 8 9 9 12 15 17 23 23 28 31 31 Merchandise Inventory S. Hoyt D. Omara Rent Expense M. Bluma, Drawing 120 D. Omara S. Hoyt 729 306 Other Accounts Dr. Accounts Payable Dr. Office Supplies Dr. Merchandise Inventory Cr. 235 9,000 11,000 180 110 1,000 800 400 18,000 14,000 180 280 200 Sales Salaries Expense Office Salaries Expense 627 727 4,300 3,800 10,135 (X) 7-79 52,000 (201) 600 (125) 750 (120) Cash Cr. 235 8,820 10,890 1,000 800 400 17,820 13,720 200 4,300 3,800 61,985 (101) BYP 7-1 (Continued) (a) & (e) General Journal Date Jan. 9 18 21 Account Titles and Explanations Sales Returns and Allowances ......... Accounts Receivable— J. Forbes.................................... (Issued credit for merchandise returned) Ref. 412 Debit 300 Merchandise Inventory ........................ ($300 X .60) Cost of Goods Sold .................... 120 Accounts Payable—S. Hoyt ............... Merchandise Inventory.............. (Received credit for returned goods) 201/ 120/ 200 Accounts Payable—R. Moses ........... Notes Payable............................... (Payment of balance due) 201/ 200/ 15,000 112/ G1 Credit 300 180 505 180 200 15,000 Adjusting Entries 31 31 31 31 31 Office Supplies Expense..................... Office Supplies............................. 728 125 700 Insurance Expense................................ Prepaid Insurance....................... 722 130 200 711 125 Depreciation Expense ($1,500 ÷ 12) ........................................... Accumulated Depreciation— Equipment................................. 700 200 158 125 Interest Expense................................... Interest Payable ........................... 718 230 50 Sales......................................................... Income Summary ........................ 401 350 77,900 7-80 50 77,900 BYP 7-1 (Continued) General Journal Date Jan. 31 31 31 Account Titles and Explanations Income Summary .................................. Sales Discounts .......................... Sales Returns and Allowances ............................... Cost of Goods Sold.................... Rent Expense ............................... Sales Salaries Expense ............ Office Salaries Expense ........... Office Supplies Expense .......... Insurance Expense..................... Depreciation Expense ............... Interest Expense ......................... Ref. 350 414 Income Summary .................................. M. Bluma, Capital........................ 350 301 20,755 M. Bluma, Capital .................................. M. Bluma, Drawing ..................... 301 306 800 (b) & (e) Cash Date Jan. 1 31 31 Debit 57,145 G1 Credit 110 412 505 729 627 727 728 722 711 718 300 46,560 1,000 4,300 3,800 700 200 125 50 20,755 800 General Ledger Explanation Balance Accounts Receivable Date Explanation Jan. 1 Balance 31 31 9 Ref. CR1 CP1 Ref. S1 CR1 G1 7-81 Debit Credit 68,290 61,985 Debit Credit 21,000 11,500 300 No. 101 Balance 35,750 104,040 42,055 No. 112 Balance 13,000 34,000 22,500 22,200 BYP 7-1 (Continued) Notes Receivable Date Explanation Jan. 1 Balance Merchandise Inventory Date Explanation Jan. 1 Balance 31 31 31 8 31 9 18 Office Supplies Date Explanation Jan. 1 Balance 31 31 Prepaid Insurance Date Explanation Jan. 1 Balance 31 Equipment Date Explanation Jan. 1 Balance Ref. Ref. P1 S1 CR1 CP1 CP1 G1 G1 Ref. CP1 G1 Ref. G1 Ref. 7-82 Debit Debit Credit Credit 62,000 12,600 34,140 235 750 180 200 Debit Credit 600 700 Debit Credit 200 Debit Credit No. 115 Balance 39,000 No. 120 Balance 18,000 80,000 67,400 33,260 33,495 32,745 32,925 32,725 No. 125 Balance 1,000 1,600 900 No. 130 Balance 2,000 1,800 No. 157 Balance 6,450 BYP 7-1 (Continued) Accumulated Depreciation—Equipment Date Explanation Ref. Jan. 1 Balance 31 G1 Notes Payable Date Explanation Jan. 21 Accounts Payable Date Explanation Jan. 1 Balance 31 31 18 21 Interest Payable Date Explanation Jan. 31 M. Bluma, Capital Date Explanation Jan. 1 Balance 31 31 M. Bluma, Drawing Date Explanation Jan. 15 31 Ref. G1 Ref. P1 CP1 G1 G1 Ref. G1 Ref. G1 G1 Ref. CP1 G1 7-83 Debit Debit Debit 125 No. 158 Balance 1,500 1,625 Credit 15,000 No. 200 Balance 15,000 Credit Credit 62,000 52,000 200 15,000 Debit Debit Credit 50 Credit 20,755 800 Debit 800 Credit 800 No. 201 Balance 35,000 97,000 45,000 44,800 29,800 No. 230 Balance 50 No. 301 Balance 78,700 99,455 98,655 No. 306 Balance 800 0 BYP 7-1 (Continued) Income Summary Date Explanation Jan. 31 31 31 Sales Date Jan. 31 31 31 Explanation Sales Returns and Allowances Date Explanation Jan. 9 31 Sales Discounts Date Explanation Jan. 31 31 Ref. G1 G1 G1 Ref. S1 CR1 G1 Ref. G1 G1 Ref. CR1 G1 Debit Credit 77,900 No. 350 Balance 77,900 20,755 0 Credit 21,000 56,900 No. 401 Balance 21,000 77,900 0 Credit No. 412 Balance 300 0 57,145 20,755 Debit 77,900 Debit 300 300 Debit 110 Credit 110 Cost of Goods Sold Date Jan. 31 31 9 31 Explanation No. 414 Balance 110 0 No. 505 Ref. S1 CR1 G1 G1 7-84 Debit 12,600 34,140 Credit 180 46,560 Balance 12,600 46,740 46,560 0 BYP 7-1 (Continued) Sales Salaries Expense Date Explanation Jan. 31 31 Depreciation Expense Date Explanation Jan. 31 31 Interest Expense Date Explanation Jan. 31 31 Insurance Expense Date Explanation Jan. 31 31 Office Salaries Expense Date Explanation Jan. 31 31 Office Supplies Expense Date Explanation Jan. 31 31 Ref. CP1 G1 Ref. G1 G1 Ref. G1 G1 Ref. G1 G1 Ref. CP1 G1 Ref. G1 G1 7-85 Debit 4,300 Credit 4,300 Debit 125 Credit 125 Debit 50 Credit 50 Debit 200 Credit 200 Debit 3,800 Credit 3,800 Debit 700 Credit 700 No. 627 Balance 4,300 0 No. 711 Balance 125 0 No. 718 Balance 50 0 No. 722 Balance 200 0 No. 727 Balance 3,800 0 No. 728 Balance 700 0 BYP 7-1 (Continued) Rent Expense Date Explanation Jan. 12 31 Ref. CP1 G1 Debit 1,000 Credit 1,000 No. 729 Balance 1,000 0 Accounts Receivable Subsidiary Ledger R. Dvorak Date Explanation Jan. 1 Balance 11 22 Ref. S1 S1 J. Forbes Date Explanation Jan. 3 9 13 25 Ref. S1 G1 CR1 S1 Debit 1,800 B. Garcia Date Explanation Jan. 1 Balance 7 25 Ref. CR1 S1 Debit S. LaDew Date Explanation Jan. 1 Balance 7 11 21 Ref. CR1 S1 CR1 7-86 Debit Credit Balance 1,500 3,100 4,400 Credit Balance 1,800 1,500 0 6,100 1,600 1,300 300 1,500 6,100 Credit 2,000 3,500 Debit Credit 4,000 900 900 Balance 7,500 5,500 9,000 Balance 4,000 0 900 0 BYP 7-1 (Continued) B. Richey Date Explanation Jan. 3 13 22 Ref. S1 CR1 S1 Debit 3,100 Credit 3,100 2,700 Balance 3,100 0 2,700 Accounts Payable Subsidiary Ledger D. Lynch Date Explanation Jan. 5 27 Ref. P1 P1 Debit Credit 2,200 1,200 Balance 2,200 3,400 S. Hoyt Date Jan. 1 9 16 18 23 Ref. CP1 P1 G1 CP1 Debit Credit Balance 9,000 0 14,200 14,000 0 Explanation Balance R. Moses Date Explanation Jan. 1 Balance 21 Ref. G1 D. Omara Date Explanation Jan. 1 Balance 9 16 23 27 Ref. CP1 P1 CP1 P1 7-87 9,000 14,200 200 14,000 Debit Credit Balance 15,000 0 Credit Balance 11,000 0 18,000 0 14,500 15,000 Debit 11,000 18,000 18,000 14,500 BYP 7-1 (Continued) S. Vogel Date Jan. 5 16 27 Explanation Ref. P1 P1 P1 7-88 Debit Credit 5,000 1,500 5,400 Balance 5,000 6,500 11,900 42,055 22,200 39,000 32,725 1,600 2,000 6,450 Cash Accounts Receivable Notes Receivable Merchandise Inventory Office Supplies Prepaid Insurance Equipment Accum. Depreciation—Equipment Notes Payable Accounts Payable Interest Payable M. Bluma, Capital M. Bluma, Drawing Sales Sales Returns and Allowances Sales Discounts Cost of Goods Sold Sales Salaries Expense Office Salaries Expense Rent Expense Totals Office Supplies Expense Insurance Expense Depreciation Expense Interest Expense Totals Net Income Totals 7-89 300 110 46,560 4,300 3,800 1,000 202,900 800 Dr. 202,900 77,900 78,700 1,500 15,000 29,800 Cr. (1) (2) (3) (4) 700 200 125 50 1,075 Dr. 1,075 50 125 (3) (4) 700 200 (1) (2) Cr. Adjustments 700 200 125 50 203,075 300 110 46,560 4,300 3,800 1,000 800 42,055 22,200 39,000 32,725 900 1,800 6,450 Dr. 203,075 77,900 1,625 15,000 29,800 50 78,700 Cr. Adjusted Trial Balance BLUMA COMPANY Worksheet For the Month Ended January 31, 2008 Trial Balance Account Titles (c) 700 200 125 50 57,145 20,755 77,900 300 110 46,560 4,300 3,800 1,000 Dr. 145,930 145,930 77,900 800 42,055 22,200 39,000 32,725 900 1,800 6,450 Dr. 125,175 20,755 145,930 1,625 15,000 29,800 50 78,700 Cr. Balance Sheet 77,900 77,900 Cr. Income Statement BYP 7-1 (Continued) BYP 7-1 (Continued) (d) BLUMA CO. Income Statement For the Month Ended January 31, 2008 Sales revenues Sales ........................................................ Less: Sales discounts ...................... Sales returns and allowances ........................... Net sales revenue................................ Cost of goods sold ............................. Gross profit ........................................... Operating expenses Selling expenses Sales salaries expense............. Administrative expenses Office salaries expense............ Rent expense ............................... Office supplies expense........... Insurance expense..................... Depreciation expense ............... Total administrative expenses.......................... Total operating expenses................. Income from operations............................. $77,900 $ 110 300 410 77,490 46,560 30,930 4,300 $3,800 1,000 700 200 125 5,825 10,125 20,805 Other expenses and losses Interest expense .................................. 50 Net income...................................................... $20,755 7-90 BYP 7-1 (Continued) BLUMA CO. Owner’s Equity Statement For the Month Ended January 31, 2008 M. Bluma, Capital, January 1, 2008................................................ Add: Net income................................................................................ Less: Drawings.................................................................................... M. Bluma, Capital, January 31, 2008 ............................................. $78,700 20,755 99,455 800 $98,655 BLUMA CO. Balance Sheet January 31, 2008 Assets Current assets Cash ....................................................................... Accounts receivable ......................................... Notes receivable................................................. Merchandise inventory .................................... Office supplies.................................................... Prepaid insurance.............................................. Total current assets ................................. $42,055 22,200 39,000 32,725 900 1,800 Property, plant, and equipment Equipment ............................................................ Less: Accumulated depreciation................. Total assets................................................. 6,450 1,625 $138,680 4,825 $143,505 Liabilities and Owner’s Equity Current liabilities Notes payable ..................................................... Accounts payable .............................................. Interest payable.................................................. Total liabilities............................................ Owner’s equity M. Bluma, Capital............................................... Total liabilities and owner’s equity........................................................ 7-91 $15,000 29,800 50 $ 44,850 98,655 $143,505 BYP 7-1 (Continued) (f) BLUMA CO. Post-Closing Trial Balance January 31, 2008 Cash ............................................................................ Notes Receivable .................................................... Accounts Receivable............................................. Merchandise Inventory.......................................... Office Supplies ........................................................ Prepaid Insurance................................................... Equipment ................................................................. Accumulated Depreciation—Equipment......... Notes Payable .......................................................... Accounts Payable................................................... Interest Payable....................................................... M. Bluma, Capital .................................................... Debit $ 42,055 39,000 22,200 32,725 900 1,800 6,450 $ $145,130 Accounts Receivable balance.................................... Subsidiary account balances R. Dvorak.................................................................. J. Forbes .................................................................. B. Garcia................................................................... B. Richey .................................................................. Credit 1,625 15,000 29,800 50 98,655 $145,130 $22,200 $ 4,400 6,100 9,000 2,700 $22,200 Accounts Payable balance.......................................... Subsidiary account balances D. Lynch ................................................................... D. Omara .................................................................. S. Vogel..................................................................... $29,800 $ 3,400 14,500 11,900 $29,800 7-92 BYP 7-2 EXPLORING THE WEB (a) Some of the key features of the general ledger module highlighted by the company are: Highly flexible account and fiscal period setup, including different account structures for separate companies. Account numbers can be up to 20 characters long in 10 segments. Statistical accounts for tracking nonfinancial information, such as head count and square footage. Standard, recurring, auto-reversing, clearing, and “quick-journal” entries. Unlimited budgets, unlimited years of history. (b) Some of the key features of the payables management module highlighted by the company are: Handles purchases on account, manual and computer check payments, and credit memos. Vendor classes provide a fast, consistent method for entering new records by entering common information for you. Changes to one vendor in a class can be made to all vendors in the same class. Automatically calculates the number of days it takes to pay each vendor. Enter recurring transactions. Put transactions on “hold” until you want to pay them. A variety of inquiry windows and reports provide multiple ways to view vendor information. Complete vendor and transaction history. 7-93 BYP 7-3 DECISION MAKING ACROSS THE ORGANIZATION (a) The special journals for Hughey & Payne should be: (1) sales journal, (2) purchases journal, (3) cash receipts journal, and (4) cash payments journal. (1) Sales Journal columns: Date. Account Debited. Invoice Number. Reference. Accounts Receivable, Dr. and Sales—Appliances, Cr. Cost of Goods Sold, Dr. and Merchandise Inventory—Appliances, Cr. (2) Purchases Journal columns: Date. Account Credited. Terms. Reference. Accounts Payable, Cr. Merchandise Inventory—Appliances, Dr. Merchandise Inventory—Parts, Dr. Note: Because two different types of merchandise are purchased on credit, a three-column purchases journal might be used. (3) Cash Receipts Journal columns: Date. Account Credited. Reference. Cash, Dr. Accounts Receivable, Cr. Sales—Appliances, Cr. Sales—Parts, Cr. Revenue from Repairs, Cr. Other Accounts, Cr. Cost of Goods Sold, Dr. and Merchandise Inventory— Appliances, Cr. Cost of Goods Sold, Dr. and Merchandise Inventory—Parts, Cr. Note: A Sales Discounts, Dr. column is not needed because all credit terms are net/30 days. 7-94 BYP 7-3 (Continued) (4) Cash Payments Journal columns: Date. Check Number. Account Debited. Reference. Other Accounts, Dr. Accounts Payable, Dr. Advertising Expense, Dr. Salaries Expense, Dr. Merchandise Inventory—Appliances, Cr. Merchandise Inventory—Parts, Cr. Cash, Cr. (b) Hughey & Payne should have: (1) An accounts receivable control account with individual customers’ accounts in a customers’ subsidiary ledger. (2) An accounts payable control account with individual creditors in a creditors’ subsidiary ledger. The use of control accounts and subsidiary ledgers will: (1) provide necessary up-to-date information on specific customer and creditor balances, (2) free the general ledger of excessive detail, (3) help locate errors in individual accounts, and (4) make possible a division of labor in posting. 7-95 BYP 7-4 COMMUNICATION ACTIVITY Mr. Jim Houser 2 Main Street Central City, Michigan 48172 Dear Mr. Houser: Thank you for hiring two additional bookkeepers a month ago to help me with the accounting. Unfortunately, the inefficiencies in recording transactions have continued at an even higher rate. The reason is that there are often times when more than one person needs to use the journal. In addition, the daily posting of transactions continues to be very time consuming. I would like to suggest some changes in the accounting system. Because of the increased volume of business, I believe it is time for us to use special journals for journalizing transactions. Special journals would be in addition to the journal that we are using now. There would be four special journals: 1. 2. 3. 4. Sales journal—for all sales of merchandise on account. Cash receipts journal—for all cash received. Purchases journal—for all purchases of merchandise on account. Cash payments journal—for all cash payments. To use special journals, we will need columnar journal paper which can be obtained at any office supply store at very low cost. I can also quickly train the new bookkeepers in the use of special journals. Special journals will permit a division of labor so that all three of us can be recording transactions at the same time. Thus, the inefficiencies in journalizing will be eliminated. Special journals also make it possible to do some postings monthly. This will significantly reduce the time required to make daily postings. As a result, it should free up some time for us to do other things! I am confident that the use of special journals will improve the efficiency of the accounting department. If you have any questions on this recommendation, please let me know. Yours sincerely, Barb 7-96 BYP 7-5 ETHICS CASE (a) The stakeholders in this case are: Jose Molina, manager of Roniger’s centralized computer accounting operation. The employees of Roniger’s three divisions at Freeport, Rockport, and Bayport. (b) Jose’s instructions to assign the Bayport code to all uncoded and incorrectly coded sales documents overstates the sales of Bayport and understates the sales of Freeport and Rockport, thereby affecting the employee bonus plan. Jose’s intent and action are unethical. He is padding the sales of his wife’s, relatives’, and friends’ Bayport division sales and unfairly aiding them in the bonus competition. (c) Roniger Products Company should have a written policy covering uncoded and incorrectly coded sales documents. This would prevent the manager from arbitrarily designating the division to be credited for the uncoded sales. 7-97 BYP 7-6 ALL ABOUT YOU ACTIVITY The process begins when journal entries are recorded for transactions in a journal. Once entries are made in the journal, they are posted to the ledger by using the Post function. After entries have been posted, you can click on Reports in the Main Menu and choose from a variety of reports. These include the following: Chart of Accounts, Trial Balance, General Ledger, Subsidiary Ledger, Journals, Balance Sheet, Income Statement, Owner’s Equity Statement. 7-98