ACC 101

After graduating from Phoenix College with the most valuable degree in Accounting,

Michelle and Mary join together to form a new partnership named The Vintage Audio Company

(VAC). They sell two items to a specialty market 8 Track Tapes (8TT), and Cassette Tapes

(CT). They use a LIFO system of inventory. The partnership operating agreement states that each

partner will receive a monthly distribution of $1,000, then commissions for their own sales, then

12% APR return on their beginning equity, and then split the remaining profit 60% for Michelle

/40% for Mary (in this order). The monthly distribution and commissions are taken during the

month as a draw and the journal entries have already been made at the time of payment.

During the month, VAC received a letter from the attorney of Jenny (one of their customers). The letter informed VAC that Jenny had declared bankruptcy and will not be paying the outstanding

balance of her account ($300).

Another month is finally over!! Time to close the books. Your assignment in that process is to

create the first two required financial statements for the previous month. To accomplish this

assignment, you will use the provided information to calculate the following:

1. Create the Income Statement in the proper format, including net sales, COGS, gross profit,

expenses and net income.

2. Create a Statement of Owners Equity

3. Provide an ending inventory schedule (schedule should include in good order, details by

transaction)

4. Provide the Net Book Value for the equipment

5. Provide only the journal entries for the following:

a. Income allocation between partners

b. Record the monthly bad debt expense

c. Record the monthly depreciation expense

d. Recognize the bad debt write-off for Jenny

Provided information:

Beginning Inventory Schedule (listed in the order they were purchased):

Beginning Inventory 8TT

Units Cost Amount

130 $5.00 $650.00

135 $5.20 $702.00

156 $5.50 $858.00

421 $2,210.00

Beginning Inventory CT

Units Cost Amount

140 $7.00 $980.00

160 $7.50 $1,200.00

256 $8.00 $2,048.00

556 $4,228.00

? You estimate that VAC will write off 2% of their sales in bad debt.

? Outbound freight to customers is calculated at $0.50 per unit sold.

? Shipping supplies (boxes, tape, etc.) are calculated at $0.20 per unit sold.

? Commission expense is 10% of net sales. For the previous month Michelle sold 60% of the

product. Mary sold the rest.

? Office supplies were $500 for the month.

? VAC is depreciating their packaging equipment on a straight-line basis. The equipment

was purchased two years ago on Jan 1. It cost $46,000 and has a useful life of 7 years, with

a salvage value estimated at $4,000.

Inventory Purchases during the month:

Apr 1 Purchased 50 8TT @ $5.00 each

Paid inbound freight of $25 for Apr 1 purchase

Apr 5 Purchased 50 CT @ $8.00 each

Apr 8 Purchased 50 8TT @ $5.00 each

Paid inbound freight of $25 for Apr 8 purchase

Apr 10 Purchased 50 CT @ $8.00 each

Apr 12 Purchased 50 CT @ $8.00 each

Apr 13 Returned 40 CT found to be defective. Purchase price was $7.00 each

Apr 17 Purchased 50 8TT @ $5.00 each

Paid inbound freight of $25 for Apr 17 purchase

Apr 20 Purchased 50 CT @ $8.00 each

Apr 24 Purchased 100 8TT @ $5.00 each

Paid freight bill of $50.00 for Apr 24

Apr 27 Purchased 75 CT @ $8.00 each

Apr 28 Purchased 75 8TT @ $5.50 each

Paid freight bill of $37.50 for Apr 28 purchases

Apr 29 Purchased 150 CT @ $8.20 each

Apr 30 Returned 20 CT found to be defective. Purchase price was $8 each

Credit Sales during the month:

Apr 3 Sold 65 8TT @ $10 each

Apr 3 Sold 75 CT @ $13 each

Apr 9 Sold 125 8TT @ $10 each

Apr 9 Sold 155 CT @ $13 each

Apr 12 Sold 75 8TT @ $10 each

Apr 13 Sold 196 CT @ $13 each

Apr 18 Sold 120 8TT @ $10 each

Apr 18 Sold 180 CT @ $13 each

Apr 23 Sold 56 8TT @ $10 each

Apr 23 Sold 75 CT @ $13 each

Apr 27 Sold 140 8TT @ $10 each

Apr 28 Sold 55 CT @ $13 each

Apr 30 Sold 130 8TT @ $10 each

Apr 30 Sold 140 CT @ $13 each

Beg. Capital- April 1^st

Michelle: $10,000.00

Mary: $5,000.00

Total: $15,000.00

ACC 101

Ending Inventory $502

Net Income $5,266.14

Total Ending Capital $16,416.34