ACC 101 - Project #2 After graduating from Ensign 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 140% 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 BTT Beginning Inventory CT Units Cost Amount Units Cost Amount 130 $5.00 $650.00 140 $7.00 $980.00 135 $5.20 $702.00 160 $7.50 $1,200.00 156 $5.50 $858.00 256 $8.00 $2.048.00 $2,210.00 556 $4.228.00 You estimate that VAC will write off 3% 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. 421 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 140 CT @ $8.50 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 @ S13 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 The Audio Copy The Vintage Audio M 4:17 4 Office supplies were $500 for the month VC is depreciating the packaging Thement was purchased two you on Jan 1.5.000 and wife of years with salvage value estimated $4,000 ventory Burchases during the most Apr 1 Puchared SONTT 55.00 each Paid inbound freight of $25 for Apr purchase App Purchmed OCT $8.00 each Apr Apr 12 Ap 13 Apr 17 Purchased SO STT 55.00 each UAB Apr 24 Purchased 100 BTT 55.00 each Paid freight bill of $50.00 for Apr 24 Apr 27 Punta SCT 3.00 cach Apr 25 Ruched IT ASS Sach Paid freight bill of $37.0 for or purchases Apr 30 Returned 20 CT Send to be defective Marche price: 8c Credit Saladin Apr 3 Sold 65 STT 510 each Apr 3 Sold 75 CT 13 euch Apr 9 Sold 125 NTT 510 each Apr Sold 155 CT 13 each Apr 12 Sold 75 STT S10 each Apr 13 Sold 196 CT $13 each Sold 130 NTT 510 cache Apr 18 Sold 180 CT31) cach Apr 23 Sold 568TT 510 each 21 Sold 75 CT 251) Apr 27 Sold 100 TTS19 each Apr 23 Sold 55 CT 513 cach Apr 30 Solid 130 TT 510 euch Apr 30 Sold 140 CT 513 cach Beg Capital April Michelle Mary Tot $ 10,000.00 $ 5.000.00 $ 35.000.00 ACC 101 Project #2 Check Figures Ending Inventory Net Income Total Ending Capital $420 $5,039.16 $16,189.36 The Vine #1. Create the Income Statement in the proper format, including Total Sales, Cost of Goods Sold, Gross Profit, Expenses, and Net Income. Prepare the statement of owner's equity in good format. Prepare the statement of owner's equity in good format. Date Purchased Date Account Name Debit Credit REF Sa Sb 50 Sd Total $ ACC 101 - Project #2 After graduating from Ensign 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 140% 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 BTT Beginning Inventory CT Units Cost Amount Units Cost Amount 130 $5.00 $650.00 140 $7.00 $980.00 135 $5.20 $702.00 160 $7.50 $1,200.00 156 $5.50 $858.00 256 $8.00 $2.048.00 $2,210.00 556 $4.228.00 You estimate that VAC will write off 3% 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. 421 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 140 CT @ $8.50 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 @ S13 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 The Audio Copy The Vintage Audio M 4:17 4 Office supplies were $500 for the month VC is depreciating the packaging Thement was purchased two you on Jan 1.5.000 and wife of years with salvage value estimated $4,000 ventory Burchases during the most Apr 1 Puchared SONTT 55.00 each Paid inbound freight of $25 for Apr purchase App Purchmed OCT $8.00 each Apr Apr 12 Ap 13 Apr 17 Purchased SO STT 55.00 each UAB Apr 24 Purchased 100 BTT 55.00 each Paid freight bill of $50.00 for Apr 24 Apr 27 Punta SCT 3.00 cach Apr 25 Ruched IT ASS Sach Paid freight bill of $37.0 for or purchases Apr 30 Returned 20 CT Send to be defective Marche price: 8c Credit Saladin Apr 3 Sold 65 STT 510 each Apr 3 Sold 75 CT 13 euch Apr 9 Sold 125 NTT 510 each Apr Sold 155 CT 13 each Apr 12 Sold 75 STT S10 each Apr 13 Sold 196 CT $13 each Sold 130 NTT 510 cache Apr 18 Sold 180 CT31) cach Apr 23 Sold 568TT 510 each 21 Sold 75 CT 251) Apr 27 Sold 100 TTS19 each Apr 23 Sold 55 CT 513 cach Apr 30 Solid 130 TT 510 euch Apr 30 Sold 140 CT 513 cach Beg Capital April Michelle Mary Tot $ 10,000.00 $ 5.000.00 $ 35.000.00 ACC 101 Project #2 Check Figures Ending Inventory Net Income Total Ending Capital $420 $5,039.16 $16,189.36 The Vine #1. Create the Income Statement in the proper format, including Total Sales, Cost of Goods Sold, Gross Profit, Expenses, and Net Income. Prepare the statement of owner's equity in good format. Prepare the statement of owner's equity in good format. Date Purchased Date Account Name Debit Credit REF Sa Sb 50 Sd Total $