Comprehensive Problem More Co. is a merchandising business. The account balances for More Co. as of November 30, 2012…

Comprehensive Problem More Co. is a merchandising business. The account balances for More Co. as of November 30, 2012 (unless otherwise indicated), are as follows: 110 Cash $ 13,920 112 Accounts Receivable 34,220 115 Merchandise Inventory 133,900 116 Prepaid Insurance 3,750 117 Store Supplies 2,550 123 Store Equipment 114,300 124 Accumulated Depreciation-Store Equipment 12,600 210 Accounts Payable 21,450 211 Salaries Payable 0 218 Interest Payable 0 220 Note Payable (Due 2017) 10,000 310 P. Williams, Capital (January 1, 2012) 103,280 311 P. Williams, Drawing 10,000 312 Income Summary 0 410 Sales 715,800 411 Sales Returns and Allowances 20,600 412 Sales Discounts 13,200 510 Cost of Merchandise Sold 360,500 520 Sales Salaries Expense 74,400 521 Advertising Expense 18,000 522 Depreciation Expense 0 523 Store Supplies Expense 0 529 Miscellaneous Selling Expense 2,800 530 Office Salaries Expense 40,500 531 Rent Expense 18,600 532 Insurance Expense 0 539 Miscellaneous Administrative Expense 1,650 550 Interest Expense 240 More Co. uses the perpetual inventory system and the last-in, first-out costing method. Transportation-in and purchase discounts should be added to the Inventory Control Sheet, but since this will complicate the computation of the Last-in, first-out costing method, please ignore this step in the process. More Co. sells four types of television entertainment units. The sales price of each are: TV A: $3,500 TV B: $5,250 TV C: $6,125 PS D: $9,000 During December, the last month of the accounting year, the following transactions were completed: Dec. 1. Issued check number 2632 for the December rent, $1,600. 3. Purchased four TV C units on account from Prince Co., terms 2/10, n/30, FOB shipping point, $14,800. 4. Issued check number 2633 to pay the transportation changes on purchase of December 3, $400. (NOTE: Do not include shipping and purchase discounts to the Inventory Control sheet for this project.) 6. Sold four TV A and 4 TV B on account to Albert Co., invoice 891, terms 2/10, n/30, FOB shipping point. 7. Received $7,500 cash from Marie Co. on account, no discount. 10. Sold two project systems for cash. 11. Purchased store supplies on account from Matt Co., terms 1/10, n/30, $620. 13. Issued check number 2634 for merchandise purchased on December 3, less discount. 14. Issued credit memo for one TV A unit returned on sale of December 6. 15. Issued check number 2635 for advertising expense for last half of December, $1,500. 16. Received cash from sale of December 6, less return of December 14 and discount. 19. Issued check number 2636 for two TV C units, $7,600. 19. Issued check number 2637 for $6,100 to Joseph Co. on account. 20. Sold three TV C units on account to Cameron Co., invoice number 892, terms 1/10, n/30, FOB shipping point. 20. For the convenience of the customer, issued check number 2638 for shipping charges on sale of December 20, $600. 21. Received $11,750 cash from McKenzie Co. on account, no discount. 21. Purchased three projector systems on account from Elisha Co., terms 1/10, n/30, FOB destination, $15,600. 24. Issued a debit memo for return of $5,200 because of a damaged projection system purchased on December 21, receiving credit from the seller. 26. Issued check number 2639 for refund of cash on sales made for cash, $1,000. (Customer was going to return goods until partial refund was arranged.) 27. Issued check number 2640 for sales salaries of $1,750 and office salaries of $950. 28. Purchased store equipment on account from Matt Co., terms 2/10, n/30, FOB destination, $800. 29. Issued check number 2641 for store supplies, $550. 30. Sold four TV C units on account to Randall Co., invoice number 893, terms 2/10, n/30, FOB shipping point. 30. Received cash from sale of December 20, less discount, plus transportation paid on December 20. 30. Issued check number 2642 for purchase of December 21, less return of December 24 and discount. 30. Issued a debit memo for $200 of the purchase returned from December 28. Instructions: 1. Enter the balances of each of the accounts in the appropriate balance column of a four-column account (General Ledger). Write Balance in the item section, and place a check mark (√) in the Post Reference column. 2. Journalize the transactions in a sales journal, purchases journal, cash receipts journal, cash payments journal, or general journal as illustrated in chapter 7. Also post to the Accounts Receivable and Accounts Payable Subsidiary ledgers. 3. Total each column on the special journals and prove the journal. 4. Post the totals of the account columns and individually post the other columns as well as the general journal. 5. Prepare the Schedule of Accounts Receivable and the Schedule of Accounts Payable (their total amount must equal the amount in their controlling general ledger account). 6. Prepare the unadjusted trial balance on the worksheet. 7. Complete the worksheet for the year ended December 31, 2012, using the following adjustment data: a. Merchandise inventory on December 31 $111,040 b. Insurance expired during the year 1,250 c. Store supplies on hand on December 31 975 d. Depreciation for the current year needs to be calculated. More Co. uses the Straight-line method, the store equipment has a useful life of 10 years with no salvage value. (NOTE: the purchase and return will not be included as the dates of the transactions were after the 15th of the month). e. Accrued salaries on December 31: Sales salaries $350 Office salaries 180 530 f. The note payable terms are at 8%, payment is not being made until Jan. 3, 2013. Interest must be recognized for one month (round answer to the nearest dollar amount). 8. Prepare a multiple-step income statement, a statement of owner’s equity, and a classified balance sheet in good form. 9. Journalize and post the adjusting entries. 10. Journalize and post the closing entries. Indicate closed accounts by inserting a line in both balance columns opposite the closing entry. 11. Prepare a post-closing trial balance.

>SJ

CR.

2 2

6 6

SALES

JOURNAL

Page No

INVOICE

POST

ACCTS. REC.

DR.

COST OF SALE DR.

DATE

NO.

ACCOUNT

DEBIT

REF

SALES

CR.

INVENTORY

CRJ

RECEIPTS JOURNAL

POST

SALES CASH

DATE

REF

INVENTORY CR.

DR.

1 1
2 2
3 3
4 4
5 5
6 6

CASH

Page No. 4

OTHER

ACCOUNTS

COST/SOLD DR.

ACCOUNT

CREDIT

ACCTS – CR.

SALES – CR

REC. – CR.

DISC. – DR.

PJ

POST OTHER ACCOUNTS

DATE ACCOUNT CREDITED REF

CR. DR. DR.

1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8

PURCHASES JOURNAL	Page No.					11
STORE		MERCH.
	(SUNDRY)		PAYABLE	SUPPLIES	INVENORY
	ACCTS – DR.

CPJ

Page No. 8

POST OTHER ACCOUNTS MERCH.

DATE NO. ACCOUNT DEBITED REF (SUNDRY) PAYABLE INVENTORY CASH
ACCTS – DR. DR. CR. CR.
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9

11 11

CASH PAYMENTS JOURNAL
CK.
		10
	12
	13
	14
	15
	16

Journal

JOURNAL

POST
DATE

REF DEBIT CREDIT

1 1
2 . 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
14 14
15 15
16 16

JOURNAL

POST
DATE DESCRIPTION REF DEBIT CREDIT
1 1

2 2

3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
14 14
15 15
16 16
17 17
18 18
19 19
20 20
21 21
22 22
23 23
24 24
25 25
26 26
27 27
28 28
29 29
30 30
31 31
32 32
33 33
34 34
35 35
36 36
37 37
38 38
39 39
40 40

Page No. 53
	DESCRIPTION
			17
			18
			19
			20
			21
			22
			23
			24
				25
			26
					27
			28
			29
			30
		31
		32
		33
		34
		35
		36
		37
		38
		39
		40
Page No. 54

Inventory

)

INVENTORY

Units cost per unit Amount Units cost per unit Amount

Purchases Cost of Goods Sold (Sales) INVENTORY
Date Units cost per unit Amount Units cost per unit Amount Units cost per unit Amount

11/30/12 10

Purchases Cost of Goods Sold (Sales) INVENTORY
Date Units cost per unit Amount Units cost per unit Amount Units cost per unit Amount

11/30/12 8

Purchases Cost of Goods Sold (Sales) INVENTORY
Date Units cost per unit Amount Units cost per unit Amount Units cost per unit Amount

11/30/12 5

Inventory Control

TV A:

52 inch Flat Screen Television

Purchases

Cost of Goods Sold (

Sales

Date

Units

cost per unit

Amount

11/30/12

$2,000

$50,000

TV B:

68 inch Flat Screen Television

$3,000

$30,000

TV C:

72 inch Flat Screen Television

$3,500

$28,000

PS D:

6 foot x 10 foot Projector System

$5,180

$25,900

AR-SUB

POST

DATE

REF DEBIT CREDIT

5,800

POST RUNNING
DATE TRANSACTION REF DEBIT CREDIT BALANCE

11/20/12 SJ 5

7,500

POST RUNNING
DATE TRANSACTION REF DEBIT CREDIT BALANCE

SJ 5

8,700

POST RUNNING
DATE TRANSACTION REF DEBIT CREDIT BALANCE

SJ 5

11,750

POST RUNNING
DATE TRANSACTION REF DEBIT CREDIT BALANCE

SJ 5

470

ACCOUNTS RECEIVABLE SUBSIDIARY LEDGER

(CUSTOMERS)

Customer Name: Albert Co.

RUNNING

TRANSACTION

BALANCE

11/20/12

SJ 5

5,800

Customer Name: Marie Co.

7,500

Customer Name: Cameron Co.

11/15/12

8,700

Customer Name: McKenzie Co.

11/27/12

11,750

Customer Name: Randall Co.

11/16/12

470

AP-SUB

Prince Co.

POST RUNNING
DATE TRANSACTION REF DEBIT CREDIT BALANCE

9,700

POST RUNNING
DATE TRANSACTION REF DEBIT CREDIT BALANCE

11/16/12 PJ 10

6,100

POST RUNNING
DATE TRANSACTION REF DEBIT CREDIT BALANCE

PJ 10

5,650

POST RUNNING
DATE TRANSACTION REF DEBIT CREDIT BALANCE

Vendor Name:

POST RUNNING
DATE TRANSACTION REF DEBIT CREDIT BALANCE

ACCOUNTS PAYABLE SUBSIDIARY LEDGER
(VENDERS)
	Vendor Name:
11/26/12			PJ 10	9,700
Vendor Name: Joseph Co.
	6,100
Vendor Name: Elisha Co.
11/29/12		5,650
Vendor Name: Matt Co.

SCH-SUB

Schedule of		Accounts Receivable
Total Accounts Receivable
Schedule of		Accounts Payable
Total Accounts Payable

B-S Ledger

Accounts

POST BALANCE
DATE

REF DEBIT CREDIT DEBIT CREDIT

Accounts Receivable ACCOUNT NO.