In: Accounting
FIFO INVENTORY ADJUSTING JOURNAL ENTRY STUDY PROBLEM 1 BEGINNING ACCOUNT BALANCES: 1. Cash 200,000 2. Accounts Receivable 300,000 3. Inventory (10,000 units $20 each) 200,000 4. Prepaid Insurance 24,000 5. Equipment 500,000 6. Accumulated Depreciation 100,000 7. Accounts Payable 150,000 8. Note Payable 250,000 9. Common Stock 300,000 10. Retained Earnings ? Current Transactions: TRANSACTIONS: Quantity Unit Cost or SP 1. Invested additional $100,000 in business 2. Purchase Inv 10,000 $25 3. Purchase Inv 10,000 $30 4. Cash Sale 20,000 $100 5. Purchase Inv 30,000 $32.50 6. Sale on Account 10,000 $100 7. Sale on Account 20,000 $100 8. Purchase Inv 30,000 $40 9. Sale on Account 10,000 $100 10. Cash Sale 20,000 $100 11. Purchased new insurance policy on July 1 for $36,000 as old policy expired 12. Paid salaries expense, $2,000,000 13. Salaries Accrued at year end $200,000 14. Equipment was purchased last year and has a 5-year life with no salvage value, make adjusting entry for depreciation expense 15. Record adjusting entry for insurance expense 16. Paid rent expense $1,000,000 17. Paid $$1,200,000 on accounts payable 18. Collections 19. Paid dividends $200,000 20. Collections in advance for James Hardin special edition shoe 2,000 pairs $200 each 21. Purchased James Hardin special edition shoe for $50 each (since this is a special item, pace on separate inventory table 22. A total of 1500 customers picked up James Hardin special edition ( two entries required) REQUIRED: 1. Post beginning balances to T-accounts 2. Record current transactions 3. Post to ledger 4. Prepare trial balance 5. Prepare income statement 6. Prepare statement of retained earnings 7. Prepare balance sheet 8. Prepare closing entries
Date | Account Tittle | Debit | Credit | Debit | Credit |
Beg. Bal. | 200,000 | ||||
1 | Common Stock | 100,000 | 300,000 | ||
4 | Sales | 2,000,000 | 2,300,000 | ||
10. | Sales | 2,000,000 | 4,300,000 | ||
11 | Insurance Expense | 36,000 | 4,264,000 | ||
12 | Salaries Expense | 2,000,000 | 2,264,000 | ||
16. | Rent Expense | 1,000,000 | 1,264,000 | ||
17. | Account Payable | 1,200,000 | 64,000 | ||
18. | Account Receivable | 3,000,000 | 3,064,000 | ||
19. | Dividend | 200,000 | 2,864,000 | ||
20 | Unearned Revenue | 400,000 | 3,264,000 | ||
21 | Inventory | 100,000 | 3,164,000 |
Date | Account Tittle | Debit | Credit | Debit | Credit |
Beg. Bal. | 300,000 | ||||
6 | Sales | 1,000,000 | 1,300,000 | ||
7 | Sales | 2,000,000 | 3,300,000 | ||
9. | Sales | 1,000,000 | 4,300,000 | ||
18. | Cash | 3,000,000 | 1,300,000 |
Date | Account Tittle | Debit | Credit | Debit | Credit |
Beg. Bal. | 200,000 | ||||
2 | Account Payable | 250,000 | 450,000 | ||
3 | Account Payable | 300,000 | 750,000 | ||
4 | Cost of Goods sold | 450,000 | 300,000 | ||
5 | Account Payable | 975,000 | 1,275,000 | ||
6 | Cost of Goods Sold | 300,000 | 975,000 | ||
7 | Cost of Goods Sold | 650,000 | 325,000 | ||
8. | Account Payable | 1,200,000 | 1,525,000 | ||
9. | Cost of Goods Sold | 325,000 | 1,200,000 | ||
21 | Cash | 100,000 | 1,300,000 | ||
22 | Cost of Goods Sol | 75,000 | 1,225,000 |
Date | Account Tittle | Debit | Credit | Debit | Credit |
Beg. Bal. | 24,000 | ||||
15. | Insurance Expense | 24,000 | 0 |
Date | Account Tittle | Debit | Credit | Debit | Credit |
Beg. Bal. | 500,000 | ||||
End. Bal. | 500,000 |
Date | Account Tittle | Debit | Credit | Debit | Credit |
Beg. Bal. | 100,000 | ||||
14 | Depreciation Expense | 100,000 | 200,000 |
Date | Account Tittle | Debit | Credit | Debit | Credit |
Beg. Bal. | 150,000 | ||||
2 | Inventory | 250,000 | 400,000 | ||
3 | Inventory | 300,000 | 700,000 | ||
5 | Inventory | 975,000 | 1,675,000 | ||
8. | Inventory | 1,200,000 | 2,875,000 | ||
17. | Cash | 1,200,000 | 1,675,000 |
Date | Account Tittle | Debit | Credit | Debit | Credit |
Beg. Bal. | 250,000 | ||||
End. Bal. | 250,000 |
Date | Account Tittle | Debit | Credit | Debit | Credit |
Beg. Bal. | 300,000 | ||||
Cash | 100,000 | 400,000 |
Date | Account Tittle | Debit | Credit | Debit | Credit |
Beg. Bal. | 424,000 | ||||
Date | Account Tittle | Debit | Credit | Debit | Credit |
4. | Cash | 2,000,000 | 2,000,000 | ||
6. | Account Receivable | 1,000,000 | 3,000,000 | ||
7. | Account Receivable | 2,000,000 | 5,000,000 | ||
9. | Account Receivable | 1,000,000 | 6,000,000 | ||
10. | Cash | 2,000,000 | 8,000,000 | ||
22 | Unearned Revenue | 300,000 | 8,300,000 |
Date | Account Tittle | Debit | Credit | Debit | Credit |
4. | Inventory | 450,000 | 450,000 | ||
6. | Inventory | 300,000 | 750,000 | ||
7 | Inventory | 650,000 | 1,400,000 | ||
9. | Inventory | 325,000 | 1,725,000 | ||
22 | Inventory | 75,000 | 1,800,000 |
Date | Account Tittle | Debit | Credit | Debit | Credit |
12 | Cash | 2,000,000 | 2,000,000 | ||
13 | Salaries Payable | 200,000 | 2,200,000 |
Date | Account Tittle | Debit | Credit | Debit | Credit |
11 | Cash | 36,000 | 36,000 | ||
15 | Prepaid Insurance | 24,000 | 60,000 |
Date | Account Tittle | Debit | Credit | Debit | Credit |
13. | Salaries Expense | 200,000 | 200,000 | ||
End. Bal. | 200,000 |
Date | Account Tittle | Debit | Credit | Debit | Credit |
14 | Accumulated Depreciation | 100,000 | 100,000 | ||
Date | Account Tittle | Debit | Credit | Debit | Credit |
16 | Cash | 1,000,000 | 1,000,000 |
Date | Account Tittle | Debit | Credit | Debit | Credit |
19 | Cash | 200,000 | 200,000 |
Date | Account Tittle | Debit | Credit | Debit | Credit |
20 | Cash | 400,000 | 400,000 | ||
22 | Sales | 300,000 | 100,000 |
Date | Account Tittle | Debit | Credit |
Cash | 100,000 | ||
1. | Common Stock | 100,000 | |
To record additional investment | |||
Inventory | 250,000 | ||
2 | Account Payable | 250,000 | |
To record 10,000 Inv. on account @ $25 | |||
Inventory | 300,000 | ||
3 | Account Payable | 300,000 | |
To record 10,000 Inv. on account @ $30 | |||
4 | Cash | 2,000,000 | |
Sales | 2,000,000 | ||
To record Cash Sales, 20,000 units @ $100 | |||
Cost of Goods Sold | 450,000 | ||
4 | Inventory | 450,000 | |
To record COGs Sold, 10,000 units @ $20 & 10,000 Units & $25 | |||
Inventory | 975,000 | ||
5 | Account Payable | 975,000 | |
To record purchase of Inv. 30,000 units @$32.5 | |||
Account Receivable | 1,000,000 | ||
6 | Sales | 1,000,000 | |
To record 10,000 units @ $100 on account | |||
Cost of Goods Sold | 300,000 | ||
6 | Inventory | 300,000 | |
To record cost of Inv. sold, 10,000 units @ $30 | |||
Account Receivable | 2,000,000 | ||
7. | Sales | 2,000,000 | |
To record sale of 20,000 Inv. @ $100 on account | |||
7. | Cost of Goods Sold | 650,000 | |
Inventory | 650,000 | ||
To record Cost of 20,000 Inv. sold @ $32.5 | |||
8 | Inventory | 1,200,000 | |
Account Payable | 1,200,000 | ||
To record Inv. Purchase, 30,000 units @ $40 | |||
9 | Account Receivable | 1,000,000 | |
Sales | 1,000,000 | ||
To record sale of 10,000 inventory @ $100 | |||
9. | Cost of Goods Sold | 325,000 | |
Inventory | 325,000 | ||
To record Cost of 10,000 inv. Sold @ $32.5 | |||
10. | Cash | 2,000,000 | |
Sales | 2,000,000 | ||
To record Cash sales, 20,000 units @ $100 | |||
10. | Cost of Goods Sold | 650,000 | |
Inventory | 650,000 | ||
To record cost of 20,000 Inv. Sold, @ $32.5 | |||
11. | Insurance Expense | 36,000 | |
Cash | 36,000 | ||
To record purchase of new insurance policy for 6 monts | |||
12. | Salaries Expense | 2,000,000 | |
Cash | 2,000,000 | ||
To record payment of salary expense | |||
13. | Salaries Expense | 200,000 | |
Salary Payable | 200,000 | ||
To record accrued salaries | |||
14. | Depreciation Expense-Equipment | 100,000 | |
Accumulated Depreciation-Equipment | 100,000 | ||
To record adjusting entry for depreciation expense | |||
15. | Insurance Expense | 24,000 | |
Prepaid Insurance | 24,000 | ||
To record adjusting entry for prepaid insurance | |||
16. | Rent Expense | 1,000,000 | |
Cash | 1,000,000 | ||
To record rent payment | |||
17. | Account Payable | 1,200,000 | |
Cash | 1,200,000 | ||
To record payment to account payable | |||
18. | Cash | 3,000,000 | |
Account Receivable | 3,000,000 | ||
To record Collection from A/R- * 3,000,000, Assumed as Collection amount not given in point number.18. Note. | |||
19. | Dividend | 200,000 | |
Cash | 200,000 | ||
To record payment of dividend | |||
20 | Cash | 400,000 | |
Unearned Revenue | 400,000 | ||
To record collection in advance | |||
21 | Inventory | 100,000 | |
Cash | 100,000 | ||
To record purchase of special JH Shoes | |||
22 | Unearned Revenue | 300,000 | |
Sales | 300,000 | ||
To record adjusting entry for unearned revenue | |||
22. | Cost of Goods Sold | 75,000 | |
Inventory | 75,000 | ||
To record cost of Inventory sold, 1,500 units @ $50 |
Account Tittle | Debit | Credit |
Cash | 3,164,000 | |
Account Receivable | 1,300,000 | |
Inventory | 1,225,000 | |
Prepaid Insurance | 0 | |
Equipment | 500,000 | |
Accumulated Depreciation-Equipment | 200,000 | |
Account Payable | 1,675,000 | |
Note Payable | 250,000 | |
Common Stock | 400,000 | |
Retained Earnings | 424,000 | |
Sales | 8,300,00 | |
Unearned Revenue | 100,000 | |
Salaries Payable | 200,000 | |
Dividend | 200,000 | |
Cost of Goods Sold | 1,800,000 | |
Salaries Expense | 2,200,000 | |
Rent Expense | 1,000,000 | |
Insurance Expense | 60,000 | |
Depreciation Expense | 100,000 | |
Total | 11,549,000 | 11,549,000 |
Sales Revenue | 8,300,000 | |
Less: Cost of Goods Sold | 1,800,000 | |
Gross Income | 6,500,000 | |
Less: Opt. Expenses | ||
Salaries Expense | 2,200,000 | |
Rent Expense | 1,000,000 | |
Depreciation Expense | 100,000 | |
Insurance Expense | 60,000 | |
Total operating Expense | 3,360,000 | |
Net Income | $ 3,140,000 |
Beginning Balance | $ 424,000 |
Add: Net Income | 3,140,000 |
Less: Dividend | 200,000 |
Ending Balance | $ 3,364,000 |
Assets | |
Cash | 3,164,000 |
Account Receivable | 1,300,000 |
Inventory | 1,225,000 |
Equipment (net) | 300,000 |
Total Assets | 5,989,000 |
Account Payable | 1,675,000 |
Salaries Payable | 200,000 |
Unearned Revenue | 100,000 |
Note Payable | 250,000 |
Common Stock | 400,000 |
Retained Earnings | 3,364,000 |
Total Liabilities & Equities | 5,989,000 |