SUA Final Solution
30
Solution - Main Transaction Set - Transactions List A The next 23 pages (pages 56-78) are the solutions to the Systems Understand Aid main transaction set for transactions list A. Additional transaction sets are provided later in this manual . See page 234 for the document solutions summary page. Illustrations of completed documents for the main transaction set for transactions list A are included on pages 235-242. See page 259 for a description of the filing system. 2009 2008 CURRENT ASSETS Cash $103,141.67 $11,025.19 Accounts receivable - net 42,506.08 7,814.19 Inventory 192,593.00 101,681.00 Marketable securities 24,000.00 0.00 Total current assets 362,240.75 120,520.38 FIXED ASSETS - Net of accumulated depreciation 215,921.00 239,105.50 Total assets $578,161.75 $359,625.88 CURRENT LIABILITIES Accounts payable $8,767.15 $11,279.35 Payroll taxes withheld and payable 4,262.22 3,284.54 Federal income taxes payable 51,429.77 29,797.00 Interest payable 201.37 0.00 Total current liabilities 64,660.51 44,360.89 NOTE PAYABLE 70,000.00 0.00 Total liabilities 134,660.51 44,360.89 STOCKHOLDERS' EQUITY Common stock 225,000.00 225,000.00 Retained earnings 218,501.24 90,264.99 Total stockholders' equity 443,501.24 315,264.99 Total liabilities and stockholders' equity $578,161.75 $359,625.88 SOLUTION - MAIN TRANSACTION SET TRANSACTIONS LIST A WAREN SPORTS SUPPLY LIABILITIES & STOCKHOLDERS' EQUITY ASSETS AT DECEMBER 31, 2009 AND 2008 BALANCE SHEET 56
-
Upload
tiffany-weng-8340 -
Category
Documents
-
view
1.505 -
download
223
Transcript of SUA Final Solution
Solution - Main Transaction Set - Transactions List A
The next 23 pages (pages 56-78) are the solutions to the Systems Understand Aid main transaction set fortransactions list A. Additional transaction sets are provided later in this manual . See page 234 for the documentsolutions summary page. Illustrations of completed documents for the main transaction set for transactionslist A are included on pages 235-242. See page 259 for a description of the filing system.
2009 2008 CURRENT ASSETS Cash $103,141.67 $11,025.19 Accounts receivable - net 42,506.08 7,814.19 Inventory 192,593.00 101,681.00 Marketable securities 24,000.00 0.00 Total current assets 362,240.75 120,520.38
FIXED ASSETS - Net of accumulated depreciation 215,921.00 239,105.50
Total assets $578,161.75 $359,625.88
CURRENT LIABILITIES Accounts payable $8,767.15 $11,279.35 Payroll taxes withheld and payable 4,262.22 3,284.54 Federal income taxes payable 51,429.77 29,797.00 Interest payable 201.37 0.00 Total current liabilities 64,660.51 44,360.89
NOTE PAYABLE 70,000.00 0.00 Total liabilities 134,660.51 44,360.89
STOCKHOLDERS' EQUITY Common stock 225,000.00 225,000.00 Retained earnings 218,501.24 90,264.99 Total stockholders' equity 443,501.24 315,264.99
Total liabilities and stockholders' equity $578,161.75 $359,625.88
SOLUTION - MAIN TRANSACTION SET TRANSACTIONS LIST A
WAREN SPORTS SUPPLY
LIABILITIES & STOCKHOLDERS' EQUITY
ASSETS
AT DECEMBER 31, 2009 AND 2008BALANCE SHEET
56
Solution - Main Transaction Set - Transactions List A
REVENUE Sales $1,592,545.00 Less: Sales returns and allowances 61,111.00 Sales discounts taken 15,405.82 Net sales 1,516,028.18COST OF GOODS SOLD Beginning inventory 101,681.00 Net purchases 1,094,252.80 Freight-in 24,680.94 Goods available for sale 1,220,614.74 Less: Ending inventory 192,593.00
Cost of goods sold 1,028,021.74
GROSS MARGIN 488,006.44
OPERATING EXPENSES Rent expense 57,600.00 Advertising expense 22,155.00 Office supplies expense 5,621.45 Depreciation expense 35,109.50 Wages and salaries 141,563.97 Payroll taxes 11,562.27 Bad debt expense 6,064.11 Other operating expense 29,287.75
Total operating expenses 308,964.05
Operating income 179,042.39
OTHER INCOME - Miscellaneous income 825.00
OTHER EXPENSE - Interest expense 201.37
INCOME BEFORE TAXES 179,666.02
FEDERAL INCOME TAXES 51,429.77
NET INCOME 128,236.25
RETAINED EARNINGS - Beginning of year 90,264.99
RETAINED EARNINGS - End of year $218,501.24
WAREN SPORTS SUPPLYSTATEMENT OF INCOME AND RETAINED EARNINGS
For the Year Ended December 31, 2009
57
Solution - Main Transaction Set - Transactions List A
CUST AMOUNT AGE IN DAYSNO. CUSTOMER DUE CURRENT 31-60 61-90 OVER 90
408 Branch College 1,200.00 $1,200.00409 Univ. of S. Iowa 17,924.00 17,924.00410 E. Wisconsin Univ. 28,297.00 8,392.00 19,905.00 0.00
TOTAL $47,421.00 $26,316.00 $19,905.00 $0.00 $1,200.00NF
VEND. AMOUNTNO. NAME PAYABLE
253 Chicago Office Supply $5,117.15261 Gillett Consulting 3,650.00
TOTAL $8,767.15 NF
ACCUM. NET ASSET COST DEPREC. BOOK VALUE
Office furniture $50,750.00 $50,750.00 $0.00 Delivery trucks 69,255.00 34,627.50 34,627.50 Inventory handling system 200,660.00 30,099.00 170,561.00 High-speed copier 7,367.00 736.70 6,630.30 Computers 4,558.00 455.80 4,102.20
TOTALS $332,590.00 $116,669.00 $215,921.00NF
DECEMBER 31, 2009
ACCOUNTS PAYABLE TRIAL BALANCEDECEMBER 31, 2009
WAREN SPORTS SUPPLYFIXED ASSET TRIAL BALANCE
WAREN SPORTS SUPPLYACCOUNTS RECEIVABLE AGED TRIAL BALANCE
DECEMBER 31, 2009
WAREN SPORTS SUPPLY
60
Solution - Main Transaction Set - Transactions List A
ACCT. NO. ACCOUNT TITLE DEBIT CREDIT
ASSETS10100 Cash 103,141.6710200 Accounts receivable 47,421.0010300 Allowance for doubtful accounts 4,914.9210400 Inventory 192,593.0010600 Marketable securities 24,000.0010800 Fixed assets 332,590.0010900 Accumulated depreciation 116,669.0011000 Notes receivable
LIABILITIES20100 Accounts payable 8,767.1520300 Federal income taxes withheld 1,824.4420400 State unemployment taxes payable 92.1720500 Federal unemployment taxes payable 27.3120600 F.I.C.A. taxes payable 2,318.3020700 Federal income taxes payable 51,429.7720900 Interest payable 201.3721000 Notes payable 70,000.00
STOCKHOLDERS' EQUITY26000 Common stock 225,000.0029000 Retained earnings 218,501.24
------------------------- ------------------------- TOTALS $699,745.67 $699,745.67
============= =============RK
WAREN SPORTS SUPPLYPOST-CLOSING TRIAL BALANCE
December 31, 2009
62
Solution - Main Transaction Set - Transactions List A
Bank GeneralStatement Ledger
Unadjusted balance, 12-31-09 $113,376.53 $103,169.17
Add: Deposit in transit - Dec. 23 10,000.00Deposit in transit - Dec. 23 10,240.00
Deduct: Outstanding checksCk. #1118 1,985.21Ck. #1143 4,800.00Ck. #1152 521.25Ck. #1153 15,366.40Ck. #1154 2,925.24Ck. #1155 1,924.90Ck. #1156 1,601.86Ck. #1157 1,350.00
(30,474.86)Adjustments:
Bank service charge (27.50)
Adjusted balance, 12-31-09 $103,141.67 $103,141.67
Journal Entry - December 31, 2009
Acct. No. Debit Credit41000 Other operating expense $27.5010100 Cash $27.50
WAREN SPORTS SUPPLYBANK RECONCILIATION
December 31, 2009
59
WAREN SPORTS SUPPLY YEAR-END WORKSHEET (Accounts with no activity in this worksheet December 31, 2009 are excluded in this solution.)
ACCT ACCOUNTNO. TITLE
DEBIT CREDIT DEBIT CREDIT DEBIT CREDIT DEBIT CREDIT DEBIT CREDIT DEBIT CREDIT
ASSETS10100 Cash 11,025.19 103,141.67 103,141.67 103,141.6710200 Accounts receivable 11,065.00 47,421.00 47,421.00 47,421.0010300 Allowance for doubtful accounts 3,250.81 1,149.19 6,064.11 4,914.92 4,914.9210400 Inventory 101,681.00 101,681.00 90,912.00 0.00 192,593.00 192,593.0010600 Marketable securities 24,000.00 24,000.00 24,000.0010800 Fixed assets 320,665.00 332,590.00 332,590.00 332,590.0010900 Accumulated depreciation 81,559.50 81,559.50 35,109.50 116,669.00 116,669.00
LIABILITIES20100 Accounts payable 11,279.35 8,767.15 8,767.15 8,767.1520300 Federal income taxes withheld 1,326.76 1,824.44 1,824.44 1,824.4420400 State unemployment taxes payable 281.17 92.17 92.17 92.1720500 Federal unemployment taxes payable 83.31 27.31 27.31 27.3120600 F.I.C.A. taxes payable 1,593.30 2,318.30 2,318.30 2,318.3020700 Federal incomes taxes payable 29,797.00 51,429.77 51,429.77 51,429.7720900 Interest payable 0.00 201.37 201.37 201.3721000 Notes payable 70,000.00 70,000.00 70,000.00
STOCKHOLDERS' EQUITY26000 Common stock 225,000.00 225,000.00 225,000.00 225,000.0029000 Retained earnings 90,264.99 90,264.99 90,264.99 90,264.99
REVENUE AND GROSS PROFIT30100 Sales 1,592,545.00 1,592,545.00 1,592,545.0030200 Sales returns and allowances 61,111.00 61,111.00 61,111.0030300 Sales discounts taken 15,405.82 15,405.82 15,405.8230400 Cost of goods sold 1,028,021.74 1,028,021.74 1,028,021.7430500 Purchases 1,130,295.00 1,130,295.00 0.0030600 Purchases returns and allowances 19,445.00 19,445.00 0.0030700 Purchases discounts taken 16,597.20 16,597.20 0.0030800 Freight-in 24,680.94 24,680.94 0.0031200 Miscellaneous revenue 825.00 825.00 825.00
EXPENSES40100 Rent expense 57,600.00 57,600.00 57,600.0040200 Advertising expense 22,155.00 22,155.00 22,155.0040300 Office supplies expense 5,621.45 5,621.45 5,621.4540400 Depreciation expense 35,109.50 35,109.50 35,109.5040500 Wages and salaries expense 141,563.97 141,563.97 141,563.9740600 Payroll tax expense 11,562.27 11,562.27 11,562.2740700 Federal income tax expense 51,429.77 51,429.77 51,429.7740800 Interest expense 201.37 201.37 201.3740900 Bad debt expense 6,064.11 6,064.11 6,064.1141000 Other operating expense 29,287.75 29,287.75 29,287.75
Sub-totals 1,465,133.75 1,593,370.00 699,745.67 571,509.42 Net Income (Loss) -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- 128,236.25 128,236.25 TOTALS 444,436.19 444,436.19 2,109,266.06 2,109,266.06 1,247,780.69 1,247,780.69 2,164,879.42 2,164,879.42 1,593,370.00 1,593,370.00 699,745.67 699,745.67
12/31/2008POST CLOSINGTRIAL BALANCE
12/31/2009UNADJUSTED
TRIAL BALANCEBALANCE
SHEETADJUSTMENTS ADJUSTED
TRIAL BALANCEINCOME
STATEMENT
61
Solution -Main Transaction Set -Transactions List A
WAREN SPORTS SUPPLY GENERAL JOURNAL December, 2009
ACCT.DATE NO. EXPLANATION POST DEBIT CREDIT
1Dec. 22 10300 Allowance for doubtful accounts 2,900.00
10200 Accounts receivable 2,900.00
To write off uncollectible Stevenson College account RK
2Dec. 31 41000 Other operating expense 27.50
10100 Cash 27.50
To record December bank service charges
3Dec. 31 40600 Payroll tax expense 1,278.63
20600 F I C A payable 1 159 15
Solution - Main Transaction Set - Transactions List A
20600 F.I.C.A. payable 1,159.1520400 State unemployment taxes payable 92.1720500 Federal unemployment taxes payable 27.31
To record December payroll taxes
4Dec. 31 40400 Depreciation expense 35,109.50
10900 Accumulated depreciation 35,109.50
To record 2009 depreciation
5Dec. 31 40800 Interest expense 201.37
20900 Interest payable 201.37
To accrue interest on note payable (70,000 X 15/365 X .07)
6Dec. 31 40900 Bad debt expense 6,064.11
10300 Allowance for doubtful accounts 6,064.11
To record 2009 provision for bad debts
74
7Dec. 31 30400 Cost of goods sold 1,028,021.74
30600 Purchases returns and allowances 19,445.0030700 Purchases discounts taken 16,597.2010400 Inventory 90,912.00 0.0030500 Purchases 1,130,295.0030800 Freight-in 24,680.94
To adjust inventory (to reflect results of12-31-09 physical inventory) and record costof goods sold
8Dec. 31 40700 Federal income tax expense 51,429.77
20700 Federal income taxes payable 51,429.77
To record 2009 federal income tax provision
9Dec. 31 30100 Sales 1,592,545.00
31200 Miscellaneous revenue 825.0030200 Sales returns and allowances 61,111.0030300 Sales discounts taken 15,405.8230400 Cost of goods sold 1,028,021.7428000 Income summary 488 831 44
Solution - Main Transaction Set - Transactions List A
28000 Income summary 488,831.44
To close revenue and gross profitaccounts to income summary
10Dec. 31 28000 Income summary 360,595.19
40100 Rent expense 57,600.0040200 Advertising expense 22,155.0040300 Office supplies expense 5,621.4540400 Depreciation expense 35,109.5040500 Wages and salaries expense 141,563.9740600 Payroll tax expense 11,562.2740700 Federal income tax expense 51,429.7740800 Interest expense 201.3740900 Bad debt expense 6,064.1141000 Other operating expense 29,287.75
To close expense accounts to income summary
11Dec. 31 28000 Income summary 128,236.25
29000 Retained earnings 128,236.25
To close income summary to retained earnings
75
SALES JOURNAL DECEMBER
Inv. or Subs. Subs. CreditCr. Memo Acct. Post Acct. Rec. Sales Returns Sales
Date Customer Number No. G/L 10200 G/L 30200 G/L 30100Dec. 2 Rosemont University 727 406 4,174.00 4,174.00Dec. 7 Clayborn University 728 407 7,252.00 7,252.00Dec. 9 E. Wisconsin University 729 410 21,872.00 21,872.00Dec. 13 Branch College 730 408 1,656.00 1,656.00Dec. 19 Univ. of S. Iowa 731 409 17,924.00 17,924.00Dec. 23 E. Wisconsin University CM 42 410 (3,480.00) 3,480.00
---------------------- ---------------------- ---------------------- Monthly totals 49,398.00 3,480.00 52,878.00
============ ============ ============
Debit
Solution -Main Trans
CASH RECEIPTS JOURNAL DECEMBER
DEBIT CREDITCtrl Cash Sales Disc. A/R - G/L 10200 Sales Other G/L
Date Description Init G/L 10100 G/L 30300 Subs. A/C # Amt. Post G/L 30100 A/C # Amt. PostDec. 6 Gates University NF 5,891.00 5,891.00Dec. 9 Rosemont University NF 4,090.52 83.48 406 4,174.00Dec. 14 Hancock College NF 5,306.00 5,306.00Dec. 15 Clayborn University NF 7,106.96 145.04 407 7,252.00Dec. 15 Atwood Brothers NF 825.00 31200 825.00Dec. 16 First Amer. Bank 70,000.00 21000 70,000.00Dec. 22 Branch College 1,622.88 33.12 408 1,656.00Dec. 23 E. Wisconsin University 10,000.00 410 10,000.00Dec. 23 Wright University 10,240.00 10,240.00
------------------ ----------------- --------------------------------------------- ---------------- ---------------- Monthly totals 115,082.36 261.64 23,082.00 21,437.00 70,825.00
========== ========== ============ ========= ========= RK
76
saction Set -Transactions List A
PURCHASES JOURNAL DECEMBER
Vendor Debit CreditInvoice Purchases Other G/L A/P - G/L 20100 Purch. Ret.
Date Vendor No. G/L 30500 Acc# Amount Post Subs. A/C# Amount Post G/L 30600Dec. 5 Velocity Sporting Goods 33965 36,115.00 252 36,115.00Dec. 12 Chicago Office Supply 2344 10800 7,367.00 253 7,367.00Dec. 22 Velocity Sporting Goods 34719 15,680.00 252 15,680.00Dec. 26 Chicago Office Supply 2378 40300 559.15 253 559.15Dec. 31 Chicago Office Supply 2423 10800 4,558.00 253 4,558.00
----------- ----------- ----------- Monthly totals 51,795.00 12,484.15 64,279.15
====== ====== ======
Summary Totals10800 11,925.0040300 559.15
CASH DISBURSEMENTS JOURNAL DECEMBER
Solution -Main T CASH DISBURSEMENTS JOURNAL DECEMBER
CREDIT DEBITCheck Cash Purch. Disc. A/P - G/L 20100 Freight-in Other G/L
Date No. Description G/L 10100 G/L 30700 Subs. A/C # Amt. Post G/L 30800 A/C # Amt. PostDec. 7 1140 First Security Insurance 2,575.00 41000 2,575.00Dec. 12 1141 Chicago Office Supply 7,367.00 253 7,367.00Dec. 13 1142 Velocity Sporting Goods 35,392.70 722.30 252 36,115.00Dec. 13 1143 Worldwide Management 4,800.00 40100 4,800.00Dec. 14 1144 Board of Water and Light 1,360.25 41000 1,360.25Dec. 14 1145 Interstate Motor Freight 778.75 778.75Dec. 15 1146 Internal Revenue Service 3,523.23 20300 1,516.07
- - 20600 2,007.16Dec. 15 1147 Internal Revenue Service 14.82 20500 14.82Dec. 15 1148 State of Illinois 50.03 20400 50.03Dec. 15 1149-51 See Payroll JournalDec.23 1152 Interstate Freight 521.25 521.25Dec.29 1153 Velocity Sporting Goods 15,366.40 313.60 252 15,680.00Dec.31 1154-56 See Payroll JournalDec.31 1157 University Athletic News 1,350.00 40200 1,350.00
--------------- ----------------- ----------------- ---------------- --------------- Monthly totals 73,099.43 1,035.90 59,162.00 1,300.00 13,673.33
========= ========== ========== ========= ========= RK
Transaction Set -Transactions List A
77
PAYROLL JOURNAL DECEMBER
EARNINGS DEDUCTIONS PAYMENT SubsRegular Regular Overtime Overtime Gross Pay F.I.C.A. Fed.Inc.Tax Net Pay Ck . Post
Date Employee Hours Pay Hours Pay G/L 40500 G/L 20600 G/L 20300 G/L 10100 No. RefD 15 R K 3 500 00 3 500 00 267 75 441 71 2 790 54 1149
Solution -Main Tra
Dec. 15 Ray Kramer 3,500.00 3,500.00 267.75 441.71 2,790.54 1149Jim Adams 88.00 1,848.00 5.77 181.76 2,029.76 155.28 272.48 1,602.00 1150Nancy Ford 88.00 1,496.00 1.23 31.37 1,527.37 116.83 86.19 1,324.35 1151
Dec. 31 Ray Kramer 3,700.00 3,700.00 283.05 491.71 2,925.24 1154Jim Adams 96.00 2,208.00 8.73 301.19 2,509.19 191.95 392.34 1,924.90 1155Nancy Ford 96.00 1,747.20 5.09 138.96 1,886.16 144.29 140.01 1,601.86 1156
---------------------- --------------- ------------------ --------------- ------------------- ------------------ Monthly totals 14,499.20 653.28 15,152.48 1,159.15 1,824.44 12,168.89
============ ========= ========== ========= =========== ==========
78
nsaction Set -Transactions List A
GENERAL LEDGERDebit
10100 - CASH Journal Debit Credit BalanceOct. 1 Balance Forward 44,407.53Oct. 31 CR 110,395.64Oct. 31 CD 98,304.36Oct. 31 Net Wages and Salary PR 10,498.83Oct. 31 Bank Service Charge G 25.00 45,974.98Nov. 30 CR 82,113.56Nov. 30 CD 44,113.33Nov. 30 Net Wages and Salary PR 10,599.08Nov. 30 Bank Service Charge G 21.00 73,355.13Dec. 31 CR 115,082.36Dec. 31 CD 73,099.43Dec. 31 Net Wages and Salary PR 12,168.89Dec. 31 Bank Service Charge G 27.50 103,141.67
Debit Ctrl10200 - ACCOUNTS RECEIVABLE Journal Debit Credit Balance InitOct. 1 Balance Forward 49,451.00 NFOct. 31 S 86,714.00Oct. 31 CR 74,369.00 61,796.00 NFNov. 30 S 37,263.00Nov. 30 CR 75,054.00 24,005.00 NFDec. 22 G 2,900.00Dec. 31 S 49,398.00Dec. 31 CR 23,082.00 47,421.00 NF
Solution - Main Transaction Set - Transactions List A
10300 - ALLOWANCE FOR Credit DOUBTFUL ACCOUNTS Journal Debit Credit BalanceOct. 1 Balance Forward 1,750.81Dec. 22 G 2,900.00Dec. 31 G 6,064.11 4,914.92
Debit10400 - INVENTORY Journal Debit Credit BalanceJan. 1 Balance Forward 101,681.00Dec. 31 G 90,912.00 0.00 192,593.00
Debit10600 - MARKETABLE SECURITIES Journal Debit Credit BalanceOct. 1 Balance Forward 24,000.00
Debit Ctrl10800 - FIXED ASSETS Journal Debit Credit Balance InitOct. 1 Balance Forward 320,665.00 NFDec. 31 P 11,925.00 332,590.00 NF
63
GENERAL LEDGERCredit Ctrl
10900 - ACCUMULATED DEPN. Journal Debit Credit Balance InitOct. 1 Balance Forward 81,559.50 NFDec. 31 G 35,109.50 116,669.00 NF
Credit Ctrl20100 - ACCOUNTS PAYABLE Journal Debit Credit Balance InitOct. 1 Balance Forward 1,087.83 NFOct. 31 P 85,920.80Oct. 31 CD 82,372.83 4,635.80 NFNov. 30 P 27,938.09Nov. 30 CD 28,923.89 3,650.00 NFDec. 31 P 64,279.15Dec. 31 CD 59,162.00 8,767.15 NF
Credit 20300 - FED. INCOME TAXES W/H Journal Debit Credit BalanceOct. 1 Balance Forward 1,515.80Oct. 31 CD 1,515.80Oct. 31 PR 1,517.33 1,517.33Nov 30 CD 1,517.33Nov 30 PR 1,516.07 1,516.07Dec. 31 CD 1,516.07Dec. 31 PR 1,824.44 1,824.44
Solution - Main Transaction Set - Transactions List A
20400 - STATE UNEMPLOYMENT Credit TAXES PAYABLE Journal Debit Credit BalanceOct. 1 Balance Forward 0.00Oct. 31 G 44.98 44.98Nov. 30 CD 44.98Nov. 30 G 50.03 50.03Dec. 31 CD 50.03Dec. 31 G 92.17 92.17
20500 - FEDERAL UNEMPLOYMENT Credit TAXES PAYABLE Journal Debit Credit BalanceOct. 1 Balance Forward 0.00Oct. 31 G 13.33 13.33Nov. 30 CD 13.33Nov. 30 G 14.82 14.82Dec. 31 CD 14.82Dec. 31 G 27.31 27.31
64
GENERAL LEDGERCredit
20600 - F.I.C.A. TAXES PAYABLE Journal Debit Credit BalanceOct. 1 Balance Forward 1,745.62Oct. 31 CD 1,745.62Oct. 31 F.I.C.A. Withheld PR 995.38Oct. 31 Employer's Tax G 995.38 1,990.76Nov. 30 CD 1,990.76Nov. 30 F.I.C.A. Withheld PR 1,003.58Nov. 30 Employer's Tax G 1,003.58 2,007.16Dec. 31 CD 2,007.16Dec. 31 F.I.C.A. Withheld PR 1,159.15Dec. 31 Employer's Tax G 1,159.15 2,318.30
Credit20700 - FED. INCOME TAXES PAYABLE Journal Debit Credit BalanceOct. 1 Balance Forward 0.00Dec. 31 G 51,429.77 51,429.77
Credit20900 - INTEREST PAYABLE Journal Debit Credit BalanceOct. 1 Balance Forward 0.00Dec. 31 G 201.37 201.37
Credit21000 - NOTES PAYABLE Journal Debit Credit BalanceO t 1 B l F d 0 00
Solution - Main Transaction Set - Transactions List A
Oct. 1 Balance Forward 0.00Dec. 31 CR 70,000.00 70,000.00
Credit26000 - COMMON STOCK Journal Debit Credit BalanceOct. 1 Balance Forward 225,000.00
28000 - INCOME SUMMARY Journal Debit Credit BalanceDec. 31 G 488,831.44Dec. 31 G 360,595.19Dec. 31 G 128,236.25 0.00
Credit29000 - RETAINED EARNINGS Journal Debit Credit BalanceOct. 1 Balance Forward 90,264.99Dec. 31 G 128,236.25 218,501.24
65
GENERAL LEDGERCredit
30100 - SALES Journal Debit Credit BalanceOct. 1 Balance Forward 1,326,865.00Oct. 31 Credit Sales S 86,714.00Oct. 31 Cash Sales CR 36,607.00 1,450,186.00Nov. 30 Credit Sales S 60,277.00Nov. 30 Cash Sales CR 7,767.00 1,518,230.00Dec. 31 Credit Sales S 52,878.00Dec. 31 Cash Sales CR 21,437.00 1,592,545.00Dec. 31 G 1,592,545.00 0.00
Debit30200 - SALES RETURNS & ALLOW. Journal Debit Credit BalanceOct. 1 Balance Forward 34,617.00Nov. 30 S 23,014.00 57,631.00Dec. 31 S 3,480.00 61,111.00Dec. 31 G 61,111.00 0.00
Debit30300 - SALES DISCOUNTS TAKEN Journal Debit Credit BalanceOct. 1 Balance Forward 13,856.38Oct. 31 CR 580.36 14,436.74Nov. 30 CR 707.44 15,144.18Dec. 31 CR 261.64 15,405.82Dec. 31 G 15,405.82 0.00
Solution - Main Transaction Set - Transactions List A
Debit30400 - COST OF GOODS SOLD Journal Debit Credit BalanceDec. 31 G 1,028,021.74 1,028,021.74Dec. 31 G 1,028,021.74 0.00
Debit30500 - PURCHASES Journal Debit Credit BalanceOct. 1 Balance Forward 969,835.00Oct. 31 P 81,285.00 1,051,120.00Nov. 30 P 27,380.00 1,078,500.00Dec. 31 P 51,795.00 1,130,295.00Dec. 31 G 1,130,295.00 0.00
30600 - PURCHASES RETURNS Credit AND ALLOWANCES Journal Debit Credit BalanceOct. 1 Balance Forward 19,445.00Dec. 31 G 19,445.00 0.00
66
GENERAL LEDGERCredit
30700 - PURCHASES DISC. TAKEN Journal Debit Credit BalanceOct. 1 Balance Forward 13,388.00Oct. 31 CD 1,625.70 15,013.70Nov. 30 CD 547.60 15,561.30Dec. 31 CD 1,035.90 16,597.20Dec. 31 G 16,597.20 0.00
Debit30800 - FREIGHT-IN Journal Debit Credit BalanceOct. 1 Balance Forward 18,038.35Oct. 31 CD 2,985.60 21,023.95Nov. 30 CD 2,356.99 23,380.94Dec. 31 CD 1,300.00 24,680.94Dec. 31 G 24,680.94 0.00
Credit31200 - MISCELLANEOUS REVENUE Journal Debit Credit BalanceOct. 1 Balance Forward 0.00Dec. 31 CR 825.00 825.00Dec. 31 G 825.00 0.00
Debit 40100 - RENT EXPENSE Journal Debit Credit BalanceOct. 1 Balance Forward 43,200.00Oct 31 CD 4 800 00 48 000 00
Solution - Main Transaction Set - Transactions List A
Oct. 31 CD 4,800.00 48,000.00Nov. 30 CD 4,800.00 52,800.00Dec. 31 CD 4,800.00 57,600.00Dec. 31 G 57,600.00 0.00
Debit 40200 - ADVERTISING EXPENSE Journal Debit Credit BalanceOct. 1 Balance Forward 13,030.00Oct. 31 CD 4,525.00 17,555.00Nov. 30 CD 3,250.00 20,805.00Dec. 31 CD 1,350.00 22,155.00Dec. 31 G 22,155.00 0.00
Debit40300 - OFFICE SUPPLIES EXPENSE Journal Debit Credit BalanceOct. 1 Balance Forward 3,518.41Oct. 31 P 985.80 4,504.21Nov. 30 P 558.09 5,062.30Dec. 31 P 559.15 5,621.45Dec. 31 G 5,621.45 0.00
Debit40400 - DEPRECIATION EXPENSE Journal Debit Credit BalanceDec. 31 G 35,109.50 35,109.50Dec. 31 G 35,109.50 0.00
67
GENERAL LEDGERDebit Ctrl
40500 - WAGES AND SALARIES EXP. Journal Debit Credit Balance InitOct. 1 Balance Forward 100,281.22 NFOct. 31 PR 13,011.54 113,292.76 NFNov. 30 PR 13,118.73 126,411.49 NFDec. 31 PR 15,152.48 141,563.97 NFDec. 31 G 141,563.97 0.00
Debit40600 - PAYROLL TAX EXPENSE Journal Debit Credit BalanceOct. 1 Balance Forward 8,161.52Oct. 31 G 1,053.69 9,215.21Nov. 30 G 1,068.43 10,283.64Dec. 31 G 1,278.63 11,562.27Dec. 31 G 11,562.27 0.00
Debit 40700 - FED. INCOME TAX EXPENSE Journal Debit Credit BalanceDec. 31 G 51,429.77 51,429.77Dec. 31 G 51,429.77 0.00
Debit40800 - INTEREST EXPENSE Journal Debit Credit BalanceDec. 31 G 201.37 201.37Dec. 31 G 201.37 0.00
Debit
Solution - Main Transaction Set - Transactions List A
Debit40900 - BAD DEBT EXPENSE Journal Debit Credit BalanceDec. 31 G 6,064.11 6,064.11Dec. 31 G 6,064.11 0.00
Debit 41000 - OTHER OPERATING EXPENSE Journal Debit Credit BalanceOct. 1 Balance Forward 17,880.14Oct. 31 G 25.00 17,905.14Oct. 31 P 3,650.00 21,555.14Oct. 31 CD 1,985.21 23,540.35Nov. 30 G 21.00 23,561.35Nov. 30 CD 1,763.65 25,325.00Dec. 31 CD 3,935.25 29,260.25Dec. 31 G 27.50 29,287.75Dec. 31 G 29,287.75 0.00
68
Solution - Main Transaction Set - Transactions List A
406 ROSEMONT UNIVERSITY121 E. FrontLouisville, Kentucky 40202 CREDIT LIMIT: $125,000
DATE Description Debit Credit BalanceOct. 1 Balance Forward 0.00Oct. 6 Invoice # 722 29,018.00 29,018.00Oct. 14 Payment # 722 29,018.00 0.00Nov. 7 Invoice # 724 2,460.00 2,460.00Nov. 17 Payment # 724 2,460.00 0.00Dec. 2 Invoice # 727 4,174.00 4,174.00Dec. 9 Payment #727 4,174.00 0.00
407 CLAYBORN UNIVERSITY13210 S. UptonLogansport, Indiana 46947 CREDIT LIMIT: $125,000
DATE Description Debit Credit BalanceOct. 1 Balance Forward 0.00Dec. 7 Invoice # 728 7,252.00 7,252.00Dec. 15 Payment # 728 7,252.00 0.00
408 BRANCH COLLEGE242 W. Holt Rd.Trenton, Missouri 64683 CREDIT LIMIT: $100,000
DATE Description Debit Credit BalanceOct. 1 Balance Forward 46,551.00Oct. 7 Payment # 721 45,351.00 1,200.00Nov. 10 Invoice # 725 32,912.00 34,112.00Nov. 18 Payment # 725 32,912.00 1,200.00Dec. 13 Invoice # 730 1,656.00 2,856.00Dec. 22 Payment # 730 1,656.00 1,200.00
409 UNIVERSITY OF SOUTHERN IOWA13210 S. LoganDubuque, Iowa 52003 CREDIT LIMIT: $100,000
DATE Description Debit Credit BalanceOct. 1 Balance Forward 0.00Dec. 19 Invoice # 731 17,924.00 17,924.00
410 EASTERN WISCONSIN UNIVERSITY14123 W. SaginawMadison, Wisconsin 53702 CREDIT LIMIT: $75,000
DATE Description Debit Credit BalanceOct. 1 Balance Forward 0.00Nov. 14 Invoice # 726 24,905.00 24,905.00Nov. 21 Partial payment # 726 5,000.00 19,905.00Dec. 9 Invoice # 729 21,872.00 41,777.00Dec. 23 Return for credit - #CM 42 3,480.00 38,297.00Dec. 23 Partial payment # 729 10,000.00 28,297.00
411 STEVENSON COLLEGE2689 Industrial BoulevardChicago, Illinois 60614 CREDIT LIMIT: $75,000
DATE Description Debit Credit BalanceOct. 1 Balance Forward 2,900.00Oct. 24 Invoice # 723 57,696.00 60,596.00Nov. 7 Return for credit - #CM 41 23,014.00 37,582.00Nov. 7 Payment # 723 34,682.00 2,900.00Dec. 22 Wrote off a/c. as uncollectible 2,900.00 0.00
RK
ACCOUNTS RECEIVABLE SUBSIDIARY LEDGER
70
Solution - Main Transaction Set - Transactions List A
252 VELOCITY SPORTING GOODS 1285 Colgrove Ave. Pierre, SD 57501
TERMS: 2/10, Net 30 FREIGHT : Collect
DATE Description Debit Credit BalanceOct. 1 Balance Forward 0.00Oct. 5 Vendor Invoice # 32407 81,285.00 81,285.00Oct. 14 Check # 1112 81,285.00 0.00Nov. 3 Vendor invoice # 33371 27,380.00 27,380.00Nov. 13 Check # 1125 27,380.00 0.00Dec. 5 Vendor invoice # 33965 36,115.00 36,115.00Dec. 13 Check # 1142 36,115.00 0.00Dec. 22 Vendor Invoice #34719 15,680.00 15,680.00Dec. 29 Check # 1153 15,680.00 0.00
253 CHICAGO OFFICE SUPPLY 1441 E. Michigan Chicago, Illinois 60606
TERMS: Due on receipt of invoice FREIGHT: No Charge
DATE Description Debit Credit BalanceOct. 1 Balance Forward 1,087.83Oct. 7 Check # 1111 1,087.83 0.00Oct. 19 Vendor invoice # 2112 985.80 985.80Nov. 8 Check # 1124 985.80 0.00Nov. 21 Vendor invoice # 2275 558.09 558.09Nov. 23 Check # 1136 558.09 0.00Dec. 12 Vendor invoice # 2344 7,367.00 7,367.00Dec. 12 Check # 1141 7,367.00 0.00Dec. 26 Vendor Invoice # 2378 559.15 559.15Dec. 31 Vendor Invoice # 2423 4,558.00 5,117.15
261 GILLETT CONSULTING 5613 Lantern View Chicago, Illinois 60612
TERMS: Net 30 days
DATE Description Debit Credit BalanceOct. 1 Balance Forward 0.00Oct. 3 Vendor Invoice # 9884 3,650.00 3,650.00
ACCOUNTS PAYABLE SUBSIDIARY LEDGER
69
Solution - Main Transaction Set - Transactions List A
Pay Time Filing Withholding Effective ApprovedRate Unit Status Allowances Date By
Ray Kramer $3,400.00 semimonthly M 2 12/16/07 RK$3,500.00 semimonthly M 2 12/16/08 RK$3,700.00 semimonthly M 2 12/16/09 RK
Jim Adams $20.00 hourly S 2 12/16/07 RK$21.00 hourly S 2 12/16/08 RK$23.00 hourly S 2 12/16/09 RK
Nancy Ford $17.00 hourly M 3 10/01/09 Hire date, RK$18.20 hourly M 3 12/16/09 RK
Ray Kramer Soc.Sec.No. 365-73-2376417 Cherry Chicago, 60912 Phone No. 781-3565
4/6/98 Date of Termination2/15/1966 Occupation Manager
HOURS WORKED Federal Regular Overtime Gross Income
Paid Hours Hours Pay F.I.C.A. Tax 10-1-09 Balance forward 63,000.00 4,819.50 7,950.78
10-15-09 3,500.00 267.75 441.7110-30-09 3,500.00 267.75 441.71
Cumulative Annual Total 70,000.00 5,355.00 8,834.2011-13-09 3,500.00 267.75 441.7111-30-09 3,500.00 267.75 441.71
Cumulative Annual Total 77,000.00 5,890.50 9,717.6212-15-09 3,500.00 267.75 441.7112-31-09 3,700.00 283.05 491.71
Cumulative Annual Total 84,200.00 6,441.30 10,651.04 67,107.66
Employee's NameHome AddressEmployedDate of Birth
2,790.54
DATE
12-15-0912-31-09
10-15-09
PAY RATE HISTORY
EMPLOYEE EARNINGS SUBSIDIARY LEDGER
11-15-0911-30-09
Period Ending
2,790.54
61,391.882,790.542,790.54
10-31-09
NetPay
2,790.54
55,810.80
2,925.24
50,229.72
71
Solution - Main Transaction Set - Transactions List A
Soc.Sec.No.Employee's Name Phone No. 379-54-9833Home Address 2522 Longfellow, Chicago,60823 351-5874Employed 1/16/05 Date of TerminationDate of Birth 10/1/1980 Occupation Accounting Clerk
DATE HOURS WORKED Federal Period Regular Overtime Gross F.I.C.A. Income NetEnding Paid Hours Hours Pay Tax Pay
10-1-09 Balance forward 37,281.22 2,852.02 5,091.05 29,338.15
10-15-09 10-15-09 88.00 11.87 2,221.91 169.97 320.52 1,731.4210-31-09 10-30-09 88.00 8.75 2,123.63 162.46 295.95 1,665.22
Cumulative Annual Total 41,626.76 3,184.45 5,707.52 32,734.7911-15-09 11-13-09 80.00 12.88 2,085.72 159.55 286.47 1,639.7011-30-09 11-30-09 88.00 10.54 2,180.01 166.77 310.04 1,703.20
Cumulative Annual Total 45,892.49 3,510.77 6,304.03 36,077.6912-15-09 12-15-09 88.00 5.77 2,029.76 155.28 272.48 1,602.0012-31-09 12-31-09 96.00 8.73 2,509.19 191.95 392.34 1,924.90
Cumulative Annual Total 50,431.44 3,858.00 6,968.85 39,604.59
Soc.Sec.No.Employee's Name Phone No. 367-55-4832Home Address 351-5251Employed 10/01/09 Date of TerminationDate of Birth 5/22/1976 Occupation Clerk
DATE HOURS WORKED Federal Period Regular Overtime Gross Income NetEnding Paid Hours Hours Pay F.I.C.A. Tax Pay
10-1-09 Balance forward 0.00 0.00 0.00 0.00
10-15-09 10-15-09 48.00 816.00 62.42 7.02 746.5610-31-09 10-30-09 50.00 850.00 65.03 10.42 774.55
Cumulative Annual Total 1,666.00 127.45 17.44 1,521.1111-15-09 11-13-09 49.00 833.00 63.73 8.72 760.5511-30-09 11-30-09 60.00 1,020.00 78.03 27.42 914.55
Cumulative Annual Total 3,519.00 269.21 53.58 3,196.2112-15-09 12-15-09 88.00 1.23 1,527.37 116.83 86.19 1,324.3512-31-09 12-31-09 96.00 5.09 1,886.16 144.29 140.01 1,601.86
Cumulative Annual Total 6,932.53 530.33 279.78 6,122.42
1018 Whittier, Chicago, 60823
Jim Adams
Nancy Ford
EMPLOYEE EARNINGS SUBSIDIARY LEDGER
72
Solution - Main Transaction Set - Transactions List A
FIXED ASSET SUBSIDIARY LEDGER
Item Office Furniture Depreciation Method Straight-linePurch.From Chicago Office Supply Where Located OfficeEst Life 5 years Est. Salvage Value $ 0
Asset Record Depreciation Record Asset Date Debit Credit Balance Debit Credit Balance NBVSept. 30 03 50,750.00 50,750.00 50,750.00Dec. 31 03 5,075.00 5,075.00 45,675.00Dec. 31 04 10,150.00 15,225.00 35,525.00Dec. 31 05 10,150.00 25,375.00 25,375.00Dec. 31 06 10,150.00 35,525.00 15,225.00Dec. 31 07 10,150.00 45,675.00 5,075.00Dec. 31 08 5,075.00 50,750.00 0.00
Item Delivery Trucks Depreciation Method Straight-linePurch.From Dyckstra Ford Where Located Loading DockEst Life 5 years Est. Salvage Value $ 0
Asset Record Depreciation Record Asset Date Debit Credit Balance Debit Credit Balance NBVApr. 21 07 69,255.00 69,255.00 69,255.00Dec. 31 07 6,925.50 6,925.50 62,329.50Dec. 31 08 13,851.00 20,776.50 48,478.50Dec. 31 09 13,851.00 34,627.50 34,627.50
Item Inv. Handling System Depreciation Method Straight-linePurch.From Conveyor Systems, Inc. Where Located WarehouseEst Life 10 years Est. Salvage Value $ 0
Asset Record Depreciation Record Asset Date Debit Credit Balance Debit Credit Balance NBV
Jul. 5 08 200,660.00 200,660.00 200,660.00Dec. 31 08 10,033.00 10,033.00 190,627.00Dec. 31 09 20,066.00 30,099.00 170,561.00
Item High-Speed Copier Depreciation Method Straight-linePurch.From Chicago Office Supply Where Located OfficeEst Life 5 years Est. Salvage Value $ 0
Asset Record Depreciation Record Asset Date Debit Credit Balance Debit Credit Balance NBVDec. 12 09 7,367.00 7,367.00 7,367.00Dec. 31 09 736.70 736.70 6,630.30
Item Computers Depreciation Method Straight-linePurch.From Chicago Office Supply Where Located OfficeEst Life 5 years Est. Salvage Value $ 0
Asset Record Depreciation Record Asset Date Debit Credit Balance Debit Credit Balance NBVDec. 31 09 4,558.00 4,558.00 4,558.00Dec. 31 09 455.80 455.80 4,102.20
73
![Comparative Efficacy and Safety of Febuxostat and ... · a serum urate (sUA) ... solution of tophaceous deposits [4]. Allopurinol, ... safety at the final visit. We quantified the](https://static.fdocuments.in/doc/165x107/5b81c23c7f8b9a32738d1cd3/comparative-efficacy-and-safety-of-febuxostat-and-a-serum-urate-sua-.jpg)
