accounting homework
Excercise
| JHJ ATHELITIC SHOE STORE | ||||||||||
| FINANCIALS TRANSACTION END OF YEAR 2014 | ||||||||||
| Account Balances | ||||||||||
| ASSETS | Totals | |||||||||
| Cash | $ 891,500.00 | |||||||||
| Accounts Receivable | $ 2,203,500.00 | |||||||||
| Merchandise Inventory | $ 200,000.00 | |||||||||
| Office Supplies | $ 12,500.00 | |||||||||
| Auto | $ 15,000.00 | |||||||||
| Acc. Depre. - Equip | $ 20,000.00 | |||||||||
| Prepaid Insurance | $ 25,500.00 | |||||||||
| LIABILITIES + STOCKHOLDER'S EQUITY | ||||||||||
| Accounts Payable | $ 1,350,000.00 | |||||||||
| JHJ Common Stock | $ 400,000.00 | |||||||||
| Retained Earnings | $ 1,598,000.00 | |||||||||
| Beginning shoe inventory | ||||||||||
| 8000 @ 12.50 | ||||||||||
| 5000 @ 20.00 | ||||||||||
| I. Post previous account balances to the ledger. (T-Accounts) | ||||||||||
| II. Journalize the following transactions for 2015 | ||||||||||
| 1. Invested $750,000 in additional capital into business. | $ 250,000.00 | |||||||||
| 2. Purchased 15,000 pairs of shoes on account @ $25.00 each. | $ 350,000.00 | |||||||||
| 3. Purchased 12,000 pairs of shoes on account @ $35.00 each. | $ 487,500.00 | |||||||||
| 4. Cash sale of shoes 22,500 pair @ $75.00 each | $ 936,000.00 | |||||||||
| 5. Sold on account 12000 pairs of shoes @ $75.00 | $ 1,500.00 | |||||||||
| 6. Purchase 2 year insurance policy for $36,000 in June. | $ 450,000.00 | |||||||||
| 7. Purchased 10,000 pairs of shoes on account @ $45.00 each. | $ 10,000.00 | |||||||||
| 8. Paid rent expense of $90,000. | $ 50,000.00 | |||||||||
| 9. Paid salaries of $20,000 | ||||||||||
| 10. Purchased $75,000 supplies on account for during the period. | $ 75,000.00 | |||||||||
| 11. Paid $75,000 on accounts payable. | $ 120,000.00 | |||||||||
| 12. Received $120,000 from credit customer. | $ 1,487,500.00 | |||||||||
| 14. Purchased 18,000 pairs of shoes on account @ $55.00 each. | $ 65,000.00 | |||||||||
| 13. Cash sale of shoes 17,500 pair @ $85.00 each | $ 10,000.00 | |||||||||
| 14. Declared $60,000 in dividends for the year | $ 12,500.00 | |||||||||
| 15. Auto depreciation expense for the period, $10,000 | ||||||||||
| 16. Recorded supplies balance at the end of the period $5000. | ||||||||||
| 17. Recorded expiration 1 year of insurance for the period. | ||||||||||
| III. Post journal entries to the ledger. | ||||||||||
| IV. Prepare Trial Balance | ||||||||||
| V. Prepare income statement | ||||||||||
| VI. Prepare statement of Onwer's Equity | ||||||||||
| VII. Prepare Balance Sheet |
Journal Entries
| Date | ACCT # | Journal Entry | Dr. | Cr. | Trans Ref |
Horaxe G. Payne Jr. Accounting 231 11:00am
T-Accts - 1
| Horace G Payne Jr | |||||||||||
| PERMANENT ACCOUNTS | |||||||||||
| Cash 100 | Accounts Receivable 112 | Merchandise Inventory 115 | Office Supplies 116 | ||||||||
| $ - 0 | |||||||||||
| Prepaid Insurance 117 | |||||||||||
| $ - 0 | $ - 0 | ||||||||||
| Allow. for Doubtful Acct | Equipment 125 | ||||||||||
| $ - 0 | |||||||||||
| Accd Depre. - Equip 126 | |||||||||||
| $ - 0 | $ - 0 | $ - 0 | |||||||||
| $ - 0 | |||||||||||
| Auto 123 | Common Stock 310 | Dividends 312 | |||||||||
| Retained Earnings 311 | |||||||||||
| $ - 0 | $ - 0 | $ - 0 | |||||||||
| Accd Depre. - Auto 126 | Sales Revenue 410 | ||||||||||
| $ - 0 | |||||||||||
| $ - 0 | $ - 0 | ||||||||||
| Accts Payable 210 | Wages Payable 211 | Notes Payable 214 | Unearned Sales Revenue 215 | ||||||||
| $ - 0 | $ - 0 | $ - 0 | |||||||||
| $ - 0 | |||||||||||
| Customer Refunds payable 212 | |||||||||||
| $ - 0 | |||||||||||
| TEMPORARY ACCOUNTS | |||||||||||
| Wages Expense 520 | Advertising Expense 521 | Credit card expense 515 | Insurance Expense 533 | ||||||||
| $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||
| Rent Expense 531 | Depreciation Expense - Equip 532 | Supplies Expense 534 | Cost of merchandise sold 515 | ||||||||
| $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||
Inventory Sheet
| DATE | PURCHASES | COST OF GOODS SOLD | ENDING BALANCE | ||||||
| QT | UNIT COST | TOTAL | QT | UNIT COST | TOTAL | QT | UNIT COST | TOTAL | |
| BEG. INV | 10,000 | $ 20.00 | |||||||
Trial Bal. & State
| JHJ Rental Service | JHJ Rental Service | |||||
| Adjusted Trial Balance | Income Statement | |||||
| Account | Dr. | Cr. | For the Year Ended 2016 | |||
| Cash | $ - 0 | Sales | $ - 0 | |||
| Accounts Receivable | $ - 0 | Less cost of goods sold | $ - 0 | |||
| Allow. for Doubtful Acct | $ - 0 | Total Income | $ - 0 | |||
| Merchandise Inventory | $ - 0 | |||||
| Office Supplies | $ - 0 | Operating Expenses: | ||||
| Auto | $ - 0 | Salaries Expense | $ - 0 | |||
| Acc. Depre. - Auto | $ - 0 | Depreciation Expense | $ - 0 | |||
| Equipment | $ - 0 | Rent Expense | $ - 0 | |||
| Acc. Depre. - Equip | $ - 0 | $ - 0 | Insurance Expense | $ - 0 | ||
| Land | Supplies Expense | $ - 0 | ||||
| Prepaid Insurance | $ - 0 | Advertising Expense | $ - 0 | |||
| Accounts Payable | $ - 0 | Interest Expense | $ - 0 | |||
| Notes Payable | $ - 0 | Delivery Expense | ||||
| Wages Payable | $ - 0 | Miscellaneous Expense | ||||
| Customer Refunds payable | $ - 0 | Total Expenses | $ - 0 | |||
| Unearned Income | $ - 0 | $ - 0 | ||||
| Common Stock | $ - 0 | |||||
| Retained Earnings | $ - 0 | |||||
| Dividends | $ - 0 | |||||
| Car Rental Revenue | $ - 0 | |||||
| Cost of Goods Sold | $ - 0 | |||||
| Salaries Expense | $ - 0 | JHJ Rental Service | ||||
| Rent Expense | $ - 0 | Statement of Retained Earnings | ||||
| Supplies Expense | $ - 0 | For the Year Ended 2016 | ||||
| Credit Card Expense | $ - 0 | Beginning Capital | $ - 0 | |||
| Insurance Expense | $ - 0 | Capital Additions | ||||
| Advertising Expense | $ - 0 | Net Income | $ - 0 | |||
| Delivery Expense | Less Dividends | $ - 0 | ||||
| Depreciation Expense | $ - 0 | Ending R/E | $ - 0 | |||
| Miscellaneous Expense | ||||||
| TOTAL | $ - 0 | $ - 0 | ||||
| JHJ Rental Service | ||||||
| Balance Sheet | ||||||
| As of December 31, 2015 | ||||||
| Assets: | Liabilities & Owner's Equity: | |||||
| Cash | $ - 0 | Accounts Payable | $ - 0 | |||
| Accounts Receivable | $ - 0 | Notes Payable | $ - 0 | |||
| Merchandise Inventory | $ - 0 | Wages Payable | $ - 0 | |||
| Office Supplies | $ - 0 | $ - 0 | Customer Refunds payable | $ - 0 | ||
| Auto | $ - 0 | $ - 0 | Unearned Income | $ - 0 | ||
| Acc. Depre. - Equip | $ - 0 | |||||
| Equipment | $ - 0 | $ - 0 | ||||
| Acc. Depre. - Equip | $ - 0 | $ - 0 | Total Liabilities | $ - 0 | ||
| Land | $ - 0 | Stockholder's Equity | ||||
| Prepaid Insurance | $ - 0 | Common Stock | $ - 0 | |||
| Retained Earnings | $ - 0 | |||||
| Total Stockholder's Equity | $ - 0 | |||||
| Total Assets | $ - 0 | Total Liabilities & Owner's Equity | $ - 0 |
Sheet1
| Cash | Ar | AFBD | INV | SUP | PPI | EQU | ADE | AUT | ADA | = | AP | WP | UER | NP | CS | RE | = |
| $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||
| $ - 0 |
Closing Entries
| ACCT # | Journal Entry | Dr. | Cr. | Trans Ref |
| 410 | Sales Revenue | |||
| 999 | Income Summary | |||
| Closing of revenue account | ||||
| 999 | Income Summary | |||
| 510 | Cost of goods sold | |||
| 520 | Salaries Expense | |||
| 532 | Depreciation Expense | |||
| 533 | Insurance Expense | |||
| 534 | Supplies Expense | |||
| Closing of expense accounts | ||||
| 999 | Income Summary | |||
| 311 | Retained Earnings | |||
| Closing of income summary account | ||||
| 311 | Retained Earnings | |||
| 312 | Dividends | |||
| Closing of dividend account | ||||
Horaxe G. Payne Jr. Accounting 231 11:00am
Closing T-Accts
| Horace G Payne Jr | |||||||||||
| PERMANENT ACCOUNTS | |||||||||||
| Cash 100 | Accounts Receivable | Merchandise Inventory 115 | Prepaid Insurance 117 | ||||||||
| $ 120,000.00 | |||||||||||
| $ - 0 | |||||||||||
| Land 120 | |||||||||||
| $ - 0 | $ 120,000.00 | ||||||||||
| $ - 0 | |||||||||||
| Auto 123 | |||||||||||
| Common Stock 310 | Office Supplies 116 | $ - 0 | |||||||||
| Equipment 125 | |||||||||||
| $ - 0 | $ - 0 | $ - 0 | |||||||||
| $ - 0 | |||||||||||
| Car Rental Revenue 410 | Retained Earnings 311 | ||||||||||
| Dividends 312 | |||||||||||
| $ 105,000.00 | |||||||||||
| $ - 0 | $ - 0 | $ - 0 | |||||||||
| Accd Depre. - Auto 124 | Accts Payable 210 | Wages Payable 211 | Notes Payable 212 | ||||||||
| $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||
| Accd Depre. - Equip 126 | Unearned Revenue 212 | ||||||||||
| $ - 0 | $ - 0 | ||||||||||
| TEMPORARY ACCOUNTS | |||||||||||
| Wages Expense 520 | Advertising Expense 521 | Interest Expense 710 | Insurance Expense 533 | ||||||||
| $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||
| Rent Expense 531 | Depreciation Expense - Equip 532 | Supplies Expense 705 | Income Summary | ||||||||
| $ - 0 | $ - 0 | $ - 0 | |||||||||
| Cost of merchandise sold 515 | |||||||||||
| $ - 0 | $ - 0 | ||||||||||
Post CLS Trial Bal
| JHJ Rental Service | ||
| Post Close Trial Balance | ||
| Account | Dr. | Cr. |
| Cash | $ - 0 | |
| Accounts Receivable | $ - 0 | |
| Merchandise Inventory | $ 120,000.00 | |
| Supplies | $ - 0 | |
| Equipment | $ - 0 | |
| Acc. Depre. - Auto | ||
| Acc. Depre. - Equip | $ - 0 | |
| Prepaid Insurance | $ - 0 | |
| Accounts Payable | $ - 0 | |
| Notes Payable | $ - 0 | |
| Wages Payable | $ - 0 | |
| Unearned Income | $ - 0 | |
| Common Stock | $ - 0 | |
| Retained Earnings | $ - 0 | |
| TOTAL | $ 120,000.00 | $ - 0 |