AC speed set
anuj 90
acct202simulation_ss2015_student1.xlsmMain Menu
| Date: | 5/27/15 | ||||
| Name: | |||||
| Access Code: | |||||
| CRN: | |||||
| Davenport University | |||||
| ACCT202 Practice Set | *Click the following buttons to go to the corresponding worksheets: | ||||
| Spring/Summer 2015 | |||||
Instructions
/xl/drawings/drawing1.xml#Instructions!A1Academic Integrity
/xl/drawings/drawing1.xml#'Academic%20Integrity'!A1Products
/xl/drawings/drawing1.xml#Products!A1Chart of Accounts - GL
/xl/drawings/drawing1.xml#'Chart%20of%20Accounts%20GL'!A1Chart of Accounts - AR
/xl/drawings/drawing1.xml#'Chart%20of%20Accounts%20AR%20Ledger'!A1Chart of Accounts - AP
/xl/drawings/drawing1.xml#'Chart%20of%20Accounts%20AP%20Ledger'!A1Purchases Journal
/xl/drawings/drawing1.xml#'Purchases%20Journal'!A1Cash Receipts Journal
/xl/drawings/drawing1.xml#'Cash%20Receipts%20Journal'!A1Cash Payments Journal
/xl/drawings/drawing1.xml#'Cash%20Payments%20Journal'!A1General Journal Pg 1
/xl/drawings/drawing1.xml#'General%20Journal'!A1General Journal Pg 2
/xl/drawings/drawing1.xml#'General%20Journal%20ADJ'!A1General Journal Pg 3
/xl/drawings/drawing1.xml#'General%20Journal%20CLOSING'!A1General Ledger
/xl/drawings/drawing1.xml#'General%20Ledger'!A1A/R Sub-Ledger
/xl/drawings/drawing1.xml#'AR%20Ledger'!A1A/P Sub-Ledger
/xl/drawings/drawing1.xml#'AP%20Ledger'!A1Worksheet
/xl/drawings/drawing1.xml#'Worksheet%20June%202010'!A1Inventory Control Card
/xl/drawings/drawing1.xml#'Inventory%20Control'!A1Transactions
/xl/drawings/drawing1.xml#Transactions!A1Sales Journal
/xl/drawings/drawing1.xml#'Sales%20Journal'!A1Student Log
| Date | Student's Name | Access Code | CRN |
| 7/12/10 | This is just a Test | Test | Test |
TO INSTRUCTORS: The first "Test" line displays as a default value. Only a single student's name should appear on this list; otherwise, the fileis being shared. This situation would be evidence of a violation of academic integrity which you should handle according to DU policy. Do not change any of the entries on this page.
Instructions
| Company Background & Scenario |
| The AC Speed Company is a well-established, publicly-held corporation, operating as a wholesaler in the auto parts industry. Specifically, AC Speed purchases auto parts from manufacturers and sells them to large business customers. Most purchases and sales are on account, with trade credit terms (specified below). |
| You’re a Davenport University student pursuing a bachelor’s degree in business and employed at the AC Speed Company this semester as an intern. You’ve worked in various departments and on several projects so far, learning a lot about the company’s business operations. Management seems impressed with your enthusiasm and the quality of your work. |
| The company’s accountant has just been called away for a family emergency and will likely be absent for a month or so. The General Manager asks you to take over the accountant’s regular duties on an interim basis. You’re nervous about doing so, but are confident that what you’ve learned in accounting class, plus your personal problem-solving skills, will make this a successful experience. What a great learning opportunity, not to mention an enhancement to your resume! |
| Project Overview & Instructions |
| A. Overview |
| a. Part 1 is a financial accounting activity that requires you to record various business transactions during the month, close the accounting records at the end of the month, and prepare the financial statements. These tasks relate to the steps in the accounting cycle that you learned in your first accounting course.` |
| b. Part 2 is an activity that requires you to analyze the company’s year-end financial statements to assist management in assessing the company’s position and making decisions about its future direction. |
| c. This is an individual, not a team, project. While you may discuss this project with others, you must prepare and submit your own work. Refer to the academic integrity statement in the project workbook. |
| d. Before starting work, review the entire project: all instructions, business transactions descriptions, workbook sections, check figures, due dates, and submission requirements. |
| B. General Instructions |
| a. The parts of this project, including specific business transactions and steps in the accounting cycle, must be completed in sequence. This is particularly important with business transactions relating to purchases and sales of inventory. |
| b. You are also encouraged to use your textbook’s table of contents (front) or index (back) to locate helpful references. |
| c. These project instructions will not address every detail of every task. If you have questions, ask your instructor. |
| d. Most of your work for this project will be accomplished in Excel. A basic skill level in this application is expected. That is, you should be able to such things as move around in a workbook, enter data in cells, use the sum function, compose basic formulas, and save your work. |
| e. If rounding is required, round to the nearest cent. For example, $96.835 would be entered as $96.84. |
| f. Use the check figures provided to check your work as you progress through the project. Investigate any discrepancies and correct them as you go along. |
| g. Refer to the project rubric to determine how components of the project will be assessed. |
| h. Appearance counts! Pay attention to the format, to spelling, and to other details of appearance. This reflects on management’s perception of you as a professional. |
| C. Submission Requirements |
| a. Final submission of all parts of this project must be in electronic (not paper) form. That is, you will submit your completed work via an assignment link in a Blackboard course site or via an email attachment. Follow your instructor’s directions. |
| b. Save backup copies of your work. If you have multiple versions of the project, clearly label them for your own reference and to ensure that you submit the appropriate version to your instructor. |
| c. You must read the academic integrity statement in the project workbook and enter your student ID number on the form to signify your agreement with and adherence to that statement. Final project submissions will not be accepted without this. |
| d. Due dates for the parts of this project will be provided by your instructor in the course syllabus, in the Blackboard course site, or in a designated handout. Be sure to enter these on your personal calendar and plan your work on this project accordingly. |
| D. Credit Terms & Inventory Accounting |
| a. When AC Speed purchases merchandise (inventory only) from a supplier or vendor on account, they receive credit terms of 2/15, net 30. |
| b. When AC Speed sells merchandise to a customer on account, they offer that customer credit terms of 2/30, net 45. |
| c. AC Speed accounts for the specific types of merchandise in their inventory with a set of subsidiary ledgers (inventory control cards). The balances in these subsidiary ledger records, in total, must equal the balance in the Merchandise Inventory account in the general ledger. |
| d. AC Speed uses a perpetual inventory accounting system and a last-in, first-out (LIFO) inventory costing method. |
| e. Subsidiary ledger records are kept for each customer and for each vendor. The balances in the customer subsidiary ledger records, in total, must equal the Accounts Receivable account balance in the general ledger. The balances in the vendor subsidiary ledger records, in total, must equal the Accounts Payable account balance in the general ledger. |
| E. Financial Accounting Steps: |
| a. Record each business transaction, in sequence by date, in the appropriate special journal or the general journal. Also, immediately record any transaction involving inventory, a customer, or a vendor in the appropriate subsidiary ledger record. |
| b. At the end of the month, post each entry in the general journal to the general ledger. |
| c. At the end of the month, total each column in each special journal and post that total to the general ledger. EXCEPT for entries in the “Other” columns, which must be posted individually to the general ledger. |
| d. When posting is completed, bring the balance in each general ledger account up to date. |
| e. When posting is completed, bring the balance in each subsidiary ledger account up to date. |
| f. At this point in the closing process, the balances of all subsidiary ledger accounts would be totaled and that total compared to the balance of the corresponding control account in the general ledger. That is, the total of inventory control cards would be compared to the Merchandise Inventory balance; the customer subsidiary ledger total to the Accounts Receivable balance; and the vendor subsidiary ledger total to the Accounts Payable balance. Any discrepancies would be investigated and corrected. Given the limited scope of this project scenario, reconciliation between subsidiary ledgers and control accounts is not possible. |
| g. List all general ledger account balances in the unadjusted trial balance columns of the worksheet. Use the sum function in Excel to total the debit and credit columns. These totals should be equal. |
| h. Prepare the end-of-month adjusting entries. Record these entries in the general journal and post them to the general ledger. Also record the adjusting entries in the designated columns in the worksheet and total the debit and credit columns. These totals should be equal. |
| i. Update general ledger account balances after posting adjusting journal entries. |
| j. Complete the unadjusted trial balance columns on the worksheet. Use Excel formulas to carry balances from the unadjusted trial balance columns, adjusting as necessary by entries in the adjustments columns. Check your results against the balances recorded in the general ledger. |
| k. Sort the dollars recorded in the adjusted trial balance columns into either the income statement or the balance sheet columns. Total these columns. The entry of net income should cause the debit and credit columns to equal one another. |
| l. Use the income statement information on the worksheet to prepare a multi-step income statement in good form. Look at examples of this income statement format in your textbook, such as the one on page 220. |
| m. Prepare a statement of retained earnings in good form. Look at examples of this statement in your textbook. Remember that net income from your just-completed income statement is a necessary component of this statement. |
| n. Use the balance sheet information on the worksheet to prepare a classified balance sheet, similar in format to the example on page 711. Remember that the ending retained earnings balance from the just-completed statement is a necessary component of the equity section of the balance sheet. |
| o. Prepare the end-of-month closing entries. Record these entries in the general journal and post them to the general ledger. Update balances in the general ledger accounts. |
| p. List the general ledger accounts that have balances other than zero on the post-closing trial balance. The totals of the debit column and the credit column should be equal. |
| F. Part 2 of this project requires you to analyze the company’s year-end financial statements to assist the management of AC Speed in assessing the company’s financial position and making decisions about its future direction. |
| a. Before beginning this part of the project, you will find it helpful to review Chapter 18 on financial statement analysis. Page 809, a summary of ratios, will be particularly useful. |
| b. Tabs in the project workbook provide trial balance data for the current and two preceding years for AC Speed and a location to calculation a selection of ratios. Use the trial balance data and the formulas in Chapter 18 to compute the ratios listed for each of the three years. YOU MUST STRUCTURE YOUR RATIO CALCULATIONS AS FORMULAS AND LINKS TO APPROPRIATE CELLS ON THE TRIAL BALANCE TAB. You will lose points by simply typing the final ratio numbers or percentages. |
| c. After you calculate the ratios, consider whether there is a trend over the three-year period. Also compare the ratios you calculated for AC Speed with those listed as industry averages. Review the information in Chapter 18 to help you determine what the ratios are telling you about various aspects of AC Speed’s business operations. |
| d. Use Word to prepare a memo (minimum 500 words) to AC Speed’s general manager, addressing the three questions listed at the bottom of the ratios tab. This should be formatted as a business memo, not an APA paper. Be sure to include a brief introduction and conclusion in the memo. Each question should be addressed in one or two paragraphs in the body of the memo. Remember that the general manager will expect details/facts/ratios to support statements you may make about the status of the business. Your writing should be concise, clear, and readable, with a fairly formal tone (since it’s addressed to AC Speed’s general manager, who is likely to share it with other members of management). Your instructor will provide the due date and submission requirements for this part of the project. |
Main Menu
/xl/drawings/drawing3.xml#'Main%20Menu'!A1Transactions
| JUNE JOURNAL TRANSACTIONS | |
| June 1 | Signed a one-year 18.5%, $180,000 note payable with First Bank. |
| June 1 | Purchased 3,000 GPS units on Credit from Navistar for $35.00 per unit. |
| June 1 | Issued 5,500 shares of common stock for $11 per share (Refer to General ledger for description of common stock). |
| June 1 | Sold 2,000 DVD players on account to Toyota for $75 per units, Invoice #5555. |
| June 2 | Sold 3,500 GPS units on account to Kia for $52 per unit, Invoice #5556. |
| June 2 | Purchases office supplies from Office Max on credit for $1,200. |
| June 2 | Sold 900 docking stations for $64 per unit and 1950 GPS units for $83 per unit on account to Nissan, Invoice #5560. |
| June 3 | The Board of Directors declared a cash dividend of $5 per share for shareholders of record on June 5th, payable on June 12th. |
| June 4 | Received payment from Toyota for May 11th sale |
| June 4 | Rented part of the warehouse to a new tenant and received $4,900 for three months rent (June, July, August). |
| June 5 | Paid $2,100 to Michigan Utility Co. for utilities bill that was recorded in May as an Account Payable, Check #5278. |
| June 7 | Received and paid expense reports for travel and entertainment totaling $925, Check #5279. |
| June 8 | Paid for office supplies purchased on June 2nd, Check #5280. |
| June 11 | Paid in full for the June 1 purchase from Navistar, Check #5281. |
| June 11 | Received a bill from the law firm of Larry, Moe & Curly for $5,400, payable upon receipt, for bond consulting fees, Check #5282. |
| June 12 | Paid the dividend that was declared on June 3, Check #5283. |
| June 13 | Took advantage of a special deal to purchase 3,250 DVD players on account from JVC for $48 per unit. |
| June 13 | Purchased 850 GPS units on credit from Magellan for $33 per unit. |
| June 15 | Sold 2,000 DVD players on credit to Fort Motor Co. for $89.00 per unit, Invoice 5557. |
| June 15 | Check # 5284 was issued for payroll: $14,500 for salaried and $4,750 for wages. |
| June 16 | Purchased 1,800 docking stations on credit from Samsung for $42 per unit. |
| June 17 | Issued a credit to Kia for the return of 350 defective units from the June 2nd sale. These units has a cost basis of $35 per unit. |
| June 17 | Returned the 350 defective units received from Kia to Navistar. |
| June 18 | Received payment in full from Toyota for the June 1st sale. |
| June 20 | While inspecting the June 13th purchase, it was discovered that the GPS units were programmed for South America instead of North America. AC Speed returned the entire order to Magellan. |
| June 20 | A bankruptcy judge disallowed AC Speed's claim for $5,000 due from General Motors. Management Decided to write off this accounts receivable. |
| June 22 | Sold 1,650 docking stations on credit to Kia for $64.50 per unit, Invoice #5559. |
| June 23 | Paid $75,000 of the $162,500 owed to JVC from May 25, Check #5285. |
| June 23 | Received payment from Ford Motor Co. for $175,000 of the $300,000 owed from May 5. |
| June 24 | Purchased a $100 international phone card for one of the sales representative's upcoming European business trip, Check #5286. |
| June 25 | Paid in full for the purchase from JVC on June 13, Check #5287 |
| June 26 | Purchased 1,250 docking station from Samsung for $41 per unit paying in cash, Check #5288 |
| June 27 | Sold 1,500 docking stations on credit to Honda for $61 per unit, Invoice 5558. |
| June 27 | Hired and paid a consultant $75,000 to devise a marketing plan. AC Speed's management felt this was necessary to develop brand awareness. Check #5289. |
| June 28 | AC Speed is behind in its mortgage payments to Bank of America. Paid a total of $10,000 ($2,000 principal and $8,000 interest), Check #5290. |
| June 29 | Received payment in full from Honda for the June 27th transaction. |
| June 29 | Paid in full for the purchase from Magellan on May 31st, Check #5291. |
| June 29 | Check #5292 was issued for payroll: $14,500 for salaries and $4,750 for wages. |
| June 30 | Paid the first month's principal payment of $15,000 on the note payable. In addition, paid one month's interest, Check #5293 |
| June 30 | Issued bonds payable at face value for $350,000 |
| *All purchases of inventory on account terms of 2/15, n/30 | |
| **All credit sales have terms of 2/30, n/45 | |
| June Month-end Adjustments: | |
| ( A ) | AC Speed has earned one month of the prepaid rent received from their tenant at the beginning of June. |
| ( B ) | The Company took a physical count of Office Supplies on June 30 and found the following to be on hand: |
| Office Supplies - $2,465 | |
| ( C ) | AC Speed estimates bad debt expense on a monthly basis rather than waiting until year-end. The company uses the allowance method. Based on recent industry estimates, AC Speed estimates that the allowance account should be 2.5% of accounts receivable. |
| ( D ) | The Company took a physical inventory count on June 30 and found the following inventory on hand: |
| Merchandise Inventory - $122,221 | |
| ( E ) | The Balance in the prepaid insurance account at the beginning of June represents 4 months of coverage. Record the amount of insurance for June. |
| ( F ) | Depreciation on the company's fixed assets for the month of June is as follows: |
| 1. The furniture and equipment for the warehouse was purchased a few years ago for $10,000. These assets have a 5-year life, an expected salvage value of $1,000, and are depreciated using the straight-line method. | |
| 2. The furniture and equipment for the office was purchased last year for $8,500. these assets have a 7 year life, an expected salvage value of $1,500, and are depreicated using stright-line method. | |
Main Menu
/xl/drawings/drawing5.xml#'Main%20Menu'!A1Products
| Product Name | Description |
| GPS | In vehicle GPS unit |
| DVD Player | In vehicle DVD player |
| Docking Station | Cell phone / Mobile Communications Docking Station |
Main Menu
/xl/drawings/drawing6.xml#'Main%20Menu'!A1Chart of Accounts GL
| AC Speed Corporation | |
| Chart of Accounts - General Ledger | |
| BALANCE SHEET ACCOUNTS | |
| Assets | |
| Current Assets | |
| Acct # | Account Name |
| 100 | Cash |
| 102 | Accounts Receivable |
| 103 | Allowance for Doubtful Accounts |
| 104 | Merchandise Inventory |
| 105 | Office Supplies |
| 106 | Prepaid Insurance |
| Property, Plant and Equipment | |
| 140 | Land |
| 145 | Building |
| 146 | Accumulated Depreciation - Building |
| 151 | Equipment & Furniture - Warehouse |
| 152 | Accumulated Depreciation - Equip & Furn. - Warehouse |
| 153 | Equipment & Furniture - Office |
| 154 | Accumulated Depreciation - Equip & Furn. - Office |
| Liabilities | |
| Current Liabilities | |
| 201 | Accounts Payable |
| 202 | Wages Payable |
| 203 | Interest Payable |
| 204 | Dividends Payable |
| 205 | Unearned Rent |
| Long-Term Liabilities | |
| 250 | Notes Payable |
| 251 | Bonds Payable |
| 252 | Mortgage (Warehouse) Payable |
| Capital (Equity) | |
| 300 | Common Stock, $1 Par, 100,000 Authorized; 60,000 shares Issued/Outstanding |
| 301 | Paid In Capital - Excess of Par |
| 330 | Retained Earnings |
| 340 | Treasury Stock |
| INCOME STATEMENT ACCOUNTS | |
| Revenue | |
| 500 | Sales |
| 510 | Sales Discounts |
| 511 | Sales Returns & Allowances |
| Cost of Goods Sold | |
| 600 | Cost of Goods Sold |
| Operating Expenses | |
| 700 | Wage Expense (hourly workers) |
| 701 | Salaries Expense (Exempt Staff) |
| 702 | Marketing Expense |
| 703 | Travel and Entertainment Expense |
| 704 | Bad Debt Expense |
| 705 | Property Tax Expense |
| 706 | Office Maintenance & Repair Expense |
| 707 | Legal Expenses |
| 708 | Insurance Expense |
| 709 | Utilities Expense |
| 710 | Office Supplies Expense |
| 711 | Telecommunications Expense |
| 712 | Depreciation Expense - Equip & Furniture - Warehouse |
| 713 | Depreciation Expense - Equip & Furniture - Office |
| Other Income | |
| 800 | Rent Income |
| Other Expenses | |
| 900 | Interest Expense |
| Other | |
| 1000 | Income Summary |
Main Menu
/xl/drawings/drawing7.xml#'Main%20Menu'!A1Chart of Accounts AR Ledger
| AC Speed Corporation | |
| Chart of Accounts - Accounts Receivable Ledger | |
| Account Name | |
| General Motors | |
| Ford Motor Co. | |
| Toyota | |
| Honda | |
| Kia | |
| Nissan | |
Main Menu
/xl/drawings/drawing8.xml#'Main%20Menu'!A1Chart of Accounts AP Ledger
| AC Speed Corporation | |
| Chart of Accounts - Accounts Payable Ledger | |
| Account Name | |
| Garmin | |
| JVC | |
| Magellan | |
| Michigan Utility Company | |
| Motorola | |
| Navistar | |
| Samsung | |
Main Menu
/xl/drawings/drawing9.xml#'Main%20Menu'!A1Sales Journal
| AC Speed Corporation | |||||
| Sales Journal | |||||
| Date | Invoice No. | A/R Account Debited | Post Ref | A/R - DR Sales - CR | CGS - DR Inv - CR |
Main Menu
/xl/drawings/drawing10.xml#'Main%20Menu'!A1Purchases Journal
| AC Speed Corporation | |||||||
| Purchases Journal | |||||||
| Date | Creditors Account Credited | Other Account - Debited | Post Ref | A/P - CR | Inventory - DR | Office Supplies - DR | Other - DR |
Main Menu
/xl/drawings/drawing11.xml#'Main%20Menu'!A1Cash Receipts Journal
| AC Speed Corporation | ||||||||
| Cash Receipts Journal | ||||||||
| Date | Acct - CR Customer Acct Other Acct | Post Ref | Sales - CR | A/R - CR | Other - CR | Sale Discount - DR | Cash - DR | CGS - DR Inv - CR |
Main Menu
/xl/drawings/drawing12.xml#'Main%20Menu'!A1Cash Payments Journal
| AC Speed Corporation | ||||||||
| Cash Payments Journal | ||||||||
| Date | Check # | Payee | Account Debited | Post Ref | Cash - CR | Inventory - CR | Other - DR | A/P - DR |
Main Menu
/xl/drawings/drawing13.xml#'Main%20Menu'!A1General Journal
| AC Speed Corporation | ||||
| General Journal | ||||
| Date | Accounts | Post Ref | DEBIT | CREDIT |
Main Menu
/xl/drawings/drawing14.xml#'Main%20Menu'!A1General Journal ADJ
| AC Speed Corporation | |||||
| General Journal | |||||
| Date | Accounts | Post Ref | DEBIT | CREDIT | |
Main Menu
/xl/drawings/drawing15.xml#'Main%20Menu'!A1General Journal CLOSING
| AC Speed Corporation | ||||
| General Journal | ||||
| Date | Accounts | Post Ref | DEBIT | CREDIT |
Main Menu
/xl/drawings/drawing16.xml#'Main%20Menu'!A1General Ledger
| Account: | Cash | Account No. | 100 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| 31-May | Balance | $ 75,000.00 | ||||
| Account: | Accounts Receivable | Account No. | 102 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| 31-May | Balance | $ 490,000.00 | ||||
| Account: | Allowance for Doubtful Accounts | Account No. | 103 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| 31-May | Balance | $ 15,000.00 | ||||
| Account: | Merchandise Inventory | Account No. | 104 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| 31-May | Balance | $ 334,000.00 | ||||
| Account: | Office Supplies | Account No. | 105 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| 31-May | Balance | $ 2,000.00 | ||||
| Account: | Prepaid Insurance | Account No. | 106 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| 31-May | $ 14,000.00 | |||||
| Account: | Land | Account No. | 140 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| 1-Jun | Balance Carried Forward | $ 2,000,600.00 | $ 2,000,600.00 | |||
| Account: | Building | Account No. | 145 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| 1-Jun | Balance Carried Forward | $ 1,500,000.00 | $ 1,500,000.00 | |||
| Account: | Accumulated Depreciation - Building | Account No. | 146 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| 31-May | Balance Carried Forward | $ 1,500,000.00 | $ 1,500,000.00 | |||
| Account: | Equipment & Furniture - Warehouse | Account No. | 151 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| 31-May | Balance | $ 10,000.00 | ||||
| Account: | Accumulated Depreciation - Equip & Furn. - Warehouse | Account No. | 152 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| 31-May | Balance | $ 1,900.00 | ||||
| Account: | Equipment & Furniture - Office | Account No. | 153 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| 31-May | Balance | $ 8,500.00 | ||||
| Account: | Accumulated Depreciation - Equip & Furn. - Office | Account No. | 154 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| 31-May | Balance | $ 1,600.00 | ||||
| Account: | Accounts Payable | Account No. | 201 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| 31-May | Balance | $ 948,600.00 | ||||
| Account: | Wages Payable | Account No. | 202 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Interest Payable | Account No. | 203 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Dividends Payable | Account No. | 204 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Unearned Rent | Account No. | 205 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Notes Payable | Account No. | 250 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Bonds Payable | Account No. | 251 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Mortgage (Warehouse) Payable | Account No. | 252 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| 1-Jun | $ 200,000.00 | |||||
| Account: | Common Stock, $1 Par, 100,000 Authorized; 60,000 shares Issued/Outstanding | Account No. | 300 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| 31-May | Balance | $ 60,000.00 | ||||
| Account: | Paid In Capital - Excess of Par | Account No. | 301 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| 31-May | $ 1,341,000 | |||||
| Account: | Retained Earnings | Account No. | 330 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| 31-May | Balance Brought Forward | $ 366,000 | ||||
| Account: | Treasury Stock | Account No. | 340 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Sales | Account No. | 500 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Sales Discounts | Account No. | 510 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Sales Returns & Allowances | Account No. | 511 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Cost of Goods Sold | Account No. | 600 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Wage Expense (hourly workers) | Account No. | 700 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Salaries Expense (Exempt Staff) | Account No. | 701 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Marketing Expense | Account No. | 702 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Travel and Entertainment Expense | Account No. | 703 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Bad Debt Expense | Account No. | 704 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Property Tax Expense | Account No. | 705 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Office Maintenance & Repair Expense | Account No. | 706 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Legal Expenses | Account No. | 707 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Insurance Expense | Account No. | 708 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Utilities Expense | Account No. | 709 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Office Supplies Expense | Account No. | 710 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Telecommunications Expense | Account No. | 711 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Depreciation Expense - Equip & Furniture - Warehouse | Account No. | 712 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Depreciation Expense - Equip & Furniture - Office | Account No. | 713 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Rent Income | Account No. | 800 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Interest Expense | Account No. | 900 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | Income Summary | Account No. | 1000 | |||
| Transaction | Account Balance | |||||
| Date | Item | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
Main Menu
/xl/drawings/drawing17.xml#'Main%20Menu'!A1AR Ledger
| Account: | General Motors | |||||
| Transaction | Account Balance | |||||
| Date | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT | 123 |
| 31-May | $ 5,000.00 | |||||
| Account: | Ford Motor Co. | |||||
| Transaction | Account Balance | |||||
| Date | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT | |
| 5-May | $ 300,000.00 | $ 300,000.00 | ||||
| Account: | Toyota | |||||
| Transaction | Account Balance | |||||
| Date | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT | |
| 11-May | 185000 | 185000 | ||||
| Account: | Honda | |||||
| Transaction | Account Balance | |||||
| Date | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT | |
| Account: | Kia | |||||
| Transaction | Account Balance | |||||
| Date | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT | |
| Account: | Nissan | |||||
| Transaction | Account Balance | |||||
| Date | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT | |
Main Menu
/xl/drawings/drawing18.xml#'Main%20Menu'!A1AP Ledger
| Account: | Garmin | Account No. | |||
| Transaction | Account Balance | ||||
| Date | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| 31-May | $ 18,000.00 | ||||
| Account: | Magellan | Account No. | |||
| Transaction | Account Balance | ||||
| Date | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| 31-May | $ 30,000.00 | ||||
| Account: | Motorola | Account No. | |||
| Transaction | Account Balance | ||||
| Date | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| 31-May | $ 58,000 | ||||
| Account: | Navistar | Account No. | |||
| Transaction | Account Balance | ||||
| Date | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| 31-May | $ 50,000.00 | ||||
| Account: | Samsung | Account No. | |||
| Transaction | Account Balance | ||||
| Date | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| Account: | JVC | Account No. | |||
| Transaction | Account Balance | ||||
| Date | Post Ref | DEBIT | CREDIT | DEBIT | CREDIT |
| 31-May | $ 162,500.00 | $ 162,500.00 | |||
Main Menu
/xl/drawings/drawing19.xml#'Main%20Menu'!A1Worksheet June 2010
| Unadjusted | Adjusted | Income | Bal. Sheet | ||||||||
| Trial Balance | Adjustments | Trial Balance | Statement | Stmt. Own. Equity | |||||||
| Acct. No. | Account Title | Dr. | Cr. | Dr. | Cr. | Dr. | Cr. | Dr. | Cr. | Dr. | Cr. |
| 100 | Cash | ||||||||||
| 102 | Accounts Receivable | ||||||||||
| 103 | Allowance for Doubtful Accounts | ||||||||||
| 104 | Merchandise Inventory | ||||||||||
| 105 | Office Supplies | ||||||||||
| 106 | Prepaid Insurance | ||||||||||
| 140 | Land | ||||||||||
| 145 | Building | ||||||||||
| 146 | Accumulated Depreciation - Building | ||||||||||
| 151 | Equipment & Furniture - Warehouse | ||||||||||
| 152 | Accumulated Depreciation - Equip & Furn. - Warehouse | ||||||||||
| 153 | Equipment & Furniture - Office | ||||||||||
| 154 | Accumulated Depreciation - Equip & Furn. - Office | ||||||||||
| 201 | Accounts Payable | ||||||||||
| 202 | Wages Payable | ||||||||||
| 203 | Interest Payable | ||||||||||
| 204 | Dividends Payable | ||||||||||
| 205 | Unearned Rent | ||||||||||
| 250 | Notes Payable | ||||||||||
| 251 | Bonds Payable | ||||||||||
| 252 | Mortgage (Warehouse) Payable | ||||||||||
| 300 | Common Stock, $1 Par, 100,000 Authorized; 60,000 shares Issued/Outstanding | ||||||||||
| 301 | Paid In Capital - Excess of Par | ||||||||||
| 330 | Retained Earnings | ||||||||||
| 340 | Treasury Stock | ||||||||||
| 500 | Sales | ||||||||||
| 510 | Sales Discounts | ||||||||||
| 511 | Sales Returns & Allowances | ||||||||||
| 600 | Cost of Goods Sold | ||||||||||
| 700 | Wage Expense (hourly workers) | ||||||||||
| 701 | Salaries Expense (Exempt Staff) | ||||||||||
| 702 | Marketing Expense | ||||||||||
| 703 | Travel and Entertainment Expense | ||||||||||
| 704 | Bad Debt Expense | ||||||||||
| 705 | Property Tax Expense | ||||||||||
| 706 | Office Maintenance & Repair Expense | ||||||||||
| 707 | Legal Expenses | ||||||||||
| 708 | Insurance Expense | ||||||||||
| 709 | Utilities Expense | ||||||||||
| 710 | Office Supplies Expense | ||||||||||
| 711 | Telecommunications Expense | ||||||||||
| 712 | Depreciation Expense - Equip & Furniture - Warehouse | ||||||||||
| 713 | Depreciation Expense - Equip & Furniture - Office | ||||||||||
| 800 | Rent Income | ||||||||||
| 900 | Interest Expense | ||||||||||
| Total | |||||||||||
| Net Income (Loss) | |||||||||||
| Total | |||||||||||
Main Menu
/xl/drawings/drawing20.xml#'Main%20Menu'!A1IS June 2010
| AC Speed Corporation |
| Income Statement |
Main Menu
/xl/drawings/drawing21.xml#'Main%20Menu'!A1Stmt RE June 2010
| AC Speed Corporation |
| Statement of Retained Earnings |
Main Menu
/xl/drawings/drawing22.xml#'Main%20Menu'!A1BS June 2010
| AC Speed Corporation |
| Balance Sheet |
Main Menu
/xl/drawings/drawing23.xml#'Main%20Menu'!A1Post Closing Trial Balance
| AC Speed Corporation | ||
| Post-closing Trial Balance | ||
| For Month Ended June 30, 2010 | ||
| DEBIT | CREDIT | |
| Cash | ||
| Accounts Receivable | ||
| Allowance for Doubtful Accounts | ||
| Merchandise Inventory | ||
| Office Supplies | ||
| Prepaid Insurance | ||
| Land | ||
| Building | ||
| Accumulated Depreciation - Building | ||
| Equipment & Furniture - Warehouse | ||
| Accumulated Depreciation - Equip & Furn. - Warehouse | ||
| Equipment & Furniture - Office | ||
| Accumulated Depreciation - Equip & Furn. - Office | ||
| Accounts Payable | ||
| Wages Payable | ||
| Interest Payable | ||
| Dividends Payable | ||
| Unearned Rent | ||
| Notes Payable | ||
| Bonds Payable | ||
| Mortgage (Warehouse) Payable | ||
| Common Stock, $1 Par, 100,000 Authorized; 60,000 shares Issued/Outstanding | ||
| Paid In Capital - Excess of Par | ||
| Retained Earnings | ||
| Treasury Stock | ||
| Total | ||
Main Menu
/xl/drawings/drawing24.xml#'Main%20Menu'!A1Ratios
| Dec. 31, 2010 | Dec. 31, 2009 | Dec. 31, 2008 | INDUSTRY | ||||
| Liquidity | |||||||
| Current Ratio (One decimal place) | 2.2 | ||||||
| Acid Test Ratio (One decimal place) | 1.5 | ||||||
| Receivables Turnover (One decimal place) | 10 | ||||||
| Inventory Turnover (One decimal place) | 9.5 | ||||||
| Profitability | |||||||
| Profit Margin (% with two decimal places) | 3.5% | ||||||
| Asset Turnover (two decimal places) | 1.9 | ||||||
| Return on Assets (% one decimal place) | 10.5% | ||||||
| Return on Common Shareholders' Equity | |||||||
| (One decimal place) | 18.3% | ||||||
| Earnings per Share (EPS) (Two decimal places) | 3.05 | ||||||
| Price-Earnings (P/E ) Ratio (Two decimal places) | 14.8 | ||||||
| Payout Ratio (% One decimal place) | 15.0% | ||||||
| Solvency Ratios | |||||||
| Debt to Total Assets Ratio (% One decimal place) | 42.2% | ||||||
| Dec. 31, 2010 | Dec. 31, 2009 | Dec. 31, 2008 | |||||
| Common Dividends | 19,200 | 16,130 | 15,000 | ||||
| Weighted Average Common Shares | 65,000 | 65,000 | 63,750 | ||||
| Market Price per Share | 35 | 34 | 31 | ||||
| INSTRUCTIONS: (also refer to the Instructions tab in this workbook) | |||||||
| Calculate all of the ratios listed above for years ending December 31, 2010, 2009, and 2008. YOU MUST USE EXCEL FORMULAS AND LINKS TO DATA IN THE "Adj Trial Balances Prior Yrs" TAB TO DO THE CALCULATIONS. | |||||||
| Evaluate the company's performance trend relative to liquidity, profitability and solvency. | |||||||
| Evaluate the company's performance relative to liquidity, profitability and solvency for their industry for the three years. | |||||||
| Use Word to prepare a memo (500 word minimum) to AC Speed's management, addressing the following questions: | |||||||
| 1. How efficiently is AC Speed using its assets to produce sales? How does it compare to other firms in the industry in this respect? | |||||||
| 2. Is AC Speed able to effectively leverage its profitability? Why or why not? | |||||||
| 3. AC Speed's general manager mentioned that the company may be seeking some additional bank financing (both short- and long-term) in the near future. Explain how you think the bank | |||||||
| will view the company's request, based on the evidence of liquidity and solvency ratios. |
Main Menu
/xl/drawings/drawing25.xml#'Main%20Menu'!A1Inventory Control
| Shoe: | GPS | |||||||||||
| Beginning Inventory (BI) | Purchases | Sales | Ending Inventory (EI) | |||||||||
| Date | BI Units | BI $/Unit | BI $ | Purch Units | Purch $/Unit | Purch $ | Sale Units (CGS) | Sale $/Unit (CGS) | Sale $ (CGS) | EI Units | EI $/Unit | EI $ |
| 1-Jun | 3300 | $ 35.00 | $ 115,500.00 | $ - 0 | $ - 0 | $ 115,500.00 | ||||||
| Shoe: | DVD Player | |||||||||||
| Beginning Inventory (BI) | Purchases | Sales | Ending Inventory (EI) | |||||||||
| Date | BI Units | BI $/Unit | BI $ | Purch Units | Purch $/Unit | Purch $ | Sale Units (CGS) | Sale $/Unit (CGS) | Sale $ (CGS) | EI Units | EI $/Unit | EI $ |
| 1-Jun | 2500 | $ 65.00 | $ 162,500.00 | $ - 0 | $ - 0 | $ 162,500.00 | ||||||
| Shoe: | Docking Station | |||||||||||
| Beginning Inventory (BI) | Purchases | Sales | Ending Inventory (EI) | |||||||||
| Date | BI Units | BI $/Unit | BI $ | Purch Units | Purch $/Unit | Purch $ | Sale Units (CGS) | Sale $/Unit (CGS) | Sale $ (CGS) | EI Units | EI $/Unit | EI $ |
| 1-Jun | 1400 | $ 40.00 | $ 56,000.00 | $ - 0 | $ - 0 | $ 56,000.00 | ||||||
Main Menu
/xl/drawings/drawing26.xml#'Main%20Menu'!A1Adj Trial Balances Prior Yrs
| B/S Adjuster | 112% | 112% | 106% | 106% | 110% | 110% | 109% | 109% | |||
| I/S Adjuster | 12 | 12 | 102% | 102% | 102% | 102% | 101% | 101% | |||
| Dec. 31, 2010 | Dec. 31, 2009 | Dec. 31, 2008 | Dec. 31, 2007 | May 31, 2010 | |||||||
| Adjusted | Adjusted | Adjusted | Adjusted | Adjusted | |||||||
| Trial Balance | Trial Balance | Trial Balance | Trial Balance | Trial Balance | |||||||
| Acct. No. | Account Title | Dr. | Cr. | Dr. | Cr. | Dr. | Cr. | Dr. | Cr. | Dr. | Cr. |
| 100 | Cash | 294,000 | 0 | 311,640 | 0 | 342,804 | 0 | 373,656 | 0 | 75,000 | |
| 102 | Accounts Receivable | 948,800 | 0 | 846,728 | 0 | 931,401 | 0 | 1,015,227 | 0 | 490,000 | |
| 103 | Allowance for Doubtful Accounts | 0 | 16,800 | 0 | 17,808 | 0 | 19,589 | 0 | 21,352 | 15,000 | |
| 104 | Merchandise Inventory | 601,856 | 0 | 637,967 | 0 | 701,764 | 0 | 764,923 | 0 | 334,000 | |
| 105 | Office Supplies | 2,240 | 0 | 2,374 | 0 | 2,612 | 0 | 2,847 | 0 | 2,000 | |
| 106 | Prepaid Insurance | 15,680 | 0 | 16,621 | 0 | 18,283 | 0 | 20,111 | 0 | 14,000 | |
| 140 | Land | 2,000,600 | 0 | 2,000,600 | 0 | 2,000,600 | 0 | 2,000,600 | 0 | 2,000,600 | |
| 145 | Building | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | |||||
| 146 | Accumulated Depreciation - Building | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | |||||
| 151 | Equipment & Furniture - Warehouse | 11,200 | 0 | 11,872 | 0 | 13,059 | 0 | 14,235 | 0 | 10,000 | |
| 152 | Accumulated Depreciation - Equip & Furn. - Warehouse | 0 | 2,128 | 0 | 2,256 | 0 | 2,481 | 0 | 2,705 | 1,900 | |
| 153 | Equipment & Furniture - Office | 9,520 | 0 | 10,091 | 0 | 11,100 | 0 | 12,099 | 0 | 8,500 | |
| 154 | Accumulated Depreciation - Equip & Furn. - Office | 0 | 1,792 | 0 | 1,900 | 0 | 2,089 | 0 | 2,278 | 1,600 | |
| 201 | Accounts Payable | 0 | 812,432 | 0 | 861,178 | 0 | 947,296 | 0 | 978,338 | 948,600 | |
| 202 | Wages Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 203 | Interest Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 204 | Dividends Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 205 | Unearned Rent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 250 | Notes Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 251 | Bonds Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 252 | Mortgage (Warehouse) Payable | 0 | 124,000 | 0 | 131,440 | 0 | 144,584 | 0 | 157,597 | 200,000 | |
| 300 | Common Stock, $1 Par, 100,000 Authorized; 60,000 shares Issued/Outstanding | 0 | 65,000 | 0 | 65,000 | 0 | 65,000 | 0 | 65,000 | 60,000 | |
| 301 | Paid In Capital - Excess of Par | 0 | 1,545,000 | 0 | 1,545,000 | 0 | 1,545,000 | 0 | 1,545,000 | 1,341,000 | |
| 330 | Retained Earnings | 0 | 1,166,744 | 1,065,744 | 956,030 | 1,238,479 | 366,000 | ||||
| 340 | Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 500 | Sales | 0 | 8,850,000 | 0 | 8,874,000 | 0 | 9,051,480 | 0 | 9,141,994 | 725,000 | |
| 510 | Sales Discounts | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 511 | Sales Returns & Allowances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 600 | Cost of Goods Sold | 7,656,000 | 0 | 7,661,551 | 0 | 7,625,748 | 0 | 7,852,006 | 0 | 638,000 | |
| 700 | Wage Expense (hourly workers) | 120,000 | 0 | 122,400 | 0 | 124,848 | 0 | 126,096 | 0 | 10,000 | |
| 701 | Salaries Expense (Exempt Staff) | 360,000 | 0 | 367,200 | 0 | 374,544 | 0 | 378,289 | 0 | 30,000 | |
| 702 | Marketing Expense | 288,000 | 0 | 293,760 | 0 | 299,635 | 0 | 302,632 | 0 | 24,000 | |
| 703 | Travel and Entertainment Expense | 27,600 | 0 | 28,152 | 0 | 28,715 | 0 | 29,002 | 0 | 2,300 | |
| 704 | Bad Debt Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 705 | Property Tax Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 706 | Office Maintenance & Repair Expense | 6,000 | 0 | 6,120 | 0 | 6,242 | 0 | 6,305 | 0 | 500 | |
| 707 | Legal Expenses | 198,600 | 0 | 202,572 | 0 | 206,623 | 0 | 208,690 | 0 | 16,550 | |
| 708 | Insurance Expense | 24,000 | 0 | 24,480 | 0 | 24,970 | 0 | 25,219 | 0 | 2,000 | |
| 709 | Utilities Expense | 12,000 | 0 | 12,240 | 0 | 12,485 | 0 | 12,610 | 0 | 1,000 | |
| 710 | Office Supplies Expense | 3,480 | 0 | 3,550 | 0 | 3,621 | 0 | 3,657 | 0 | 290 | |
| 711 | Telecommunications Expense | 660 | 0 | 673 | 0 | 687 | 0 | 694 | 0 | 55 | |
| 712 | Depreciation Expense - Equip & Furniture - Warehouse | 1,980 | 0 | 2,020 | 0 | 2,060 | 0 | 2,081 | 0 | 165 | |
| 713 | Depreciation Expense - Equip & Furniture - Office | 1,680 | 0 | 1,714 | 0 | 1,748 | 0 | 1,765 | 0 | 140 | |
| 800 | Rent Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 900 | Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Total | 14,083,896 | 14,083,896 | 14,064,325 | 14,064,325 | 14,233,549 | 14,233,549 | 14,652,743 | 14,652,743 | 5,159,100 | 5,159,100 | |
Project Academic Integrity Statement
I understand that this is an individual, not a team, project; that I am expected to do my own work on the project. I may discuss project requirements in general terms with others, but I am not permitted to collaborate with anyone or copy anyone’s work, manually or electronically, in full or in part. I also understand that I am not permitted to supply anyone with the results of my work or with information or assistance that compromises another student’s completion of the project through his or her own efforts. If I have any questions about these requirements, I will promptly ask my instructor for clarification. I understand that any violation of this project academic integrity statement will lead, at minimum, to a failing grade for the project. By entering my name and student ID number below, I am attesting that I have read, understood, and will personally adhere to this project academic integrity statement. _____________________________ ___________________________ Student Name Student ID Number Date
