Now that operations for outdoor clinics and TEAM events are running smoothly, Suzie thinks of another area for business expansion. She notices that a few clinic participants wear multiuse (MU) watches. Beyond the normal timekeeping features of most watches, MU watches are able to report temperature, altitude, and barometric pressure. MU watches are waterproof, so moisture from kayaking, rain, fishing, or even diving up to 100 feet wont damage them. Suzie decides to have MU watches available for sale at the start of each clinic. The following transactions relate to purchases and sales of watches during the second half of 2022. All watches are sold for $680 each.
Jul. | | 17 | | Purchased 77 watches for $11,550 ($150 per watch) on account. |
Jul. | | 31 | | Sold 58 watches for $39,440 cash. |
Aug. | | 12 | | Purchased 58 watches for $9,280 ($160 per watch) cash. |
Aug. | | 22 | | Sold 48 watches for $32,640 on account. |
Sep. | | 19 | | Paid for watches purchased on July 17. |
Sep. | | 27 | | Receive cash of $19,584 for watches sold on account on August 22. |
Oct. | | 27 | | Purchased 125 watches for $21,250 ($170 per watch) cash. |
Nov. | | 20 | | Sold 108 watches for $73,440 cash. |
Dec. | | 4 | | Purchased 118 watches for $21,240 ($180 per watch) on account. |
Dec. | | 8 | | Sold 58 watches for $39,440 on account. |
Late in December, the next generation of multiuse (MU II) watches is released. In addition to all of the features of the MU watch, the MU II watches are equipped with a global positioning system (GPS) and have the ability to download and play songs and videos off the Internet. The demand for the original MU watches is greatly reduced. As of December 31, the estimated net realizable value of MU watches is only $100 per watch.
General Ledger Account
Cash |
No. | Date | Debit | Credit | Balance |
| | | | 37,040 |
2 | Jul 31 | 39,440 | | 76,480 |
4 | Aug 12 | | 9,280 | 67,200 |
7 | Sep 19 | | 11,550 | 55,650 |
8 | Sep 27 | 19,584 | | 75,234 |
9 | Oct 27 | | 21,250 | 53,984 |
10 | Nov 20 | 73,440 | | 127,424 |
Accounts Receivable |
No. | Date | Debit | Credit | Balance |
| | | | 33,000 |
5 | Aug 22 | 32,640 | | 65,640 |
8 | Sep 27 | | 19,584 | 46,056 |
13 | Dec 08 | 39,440 | | 85,496 |
Allowance for Uncollectible Accounts |
No. | Date | Debit | Credit | Balance |
| Jul 17 | | | 3,300 |
Inventory |
No. | Date | Debit | Credit | Balance |
| Jul 17 | | | 0 |
1 | Jul 17 | 11,550 | | 11,550 |
3 | Jul 31 | | 8,700 | 2,850 |
4 | Aug 12 | 9,280 | | 12,130 |
6 | Aug 22 | | 7,490 | 4,640 |
9 | Oct 27 | 21,250 | | 25,890 |
11 | Nov 20 | | 18,070 | 7,820 |
12 | Dec 04 | 21,240 | | 29,060 |
14 | Dec 08 | | 9,980 | 19,080 |
15 | Dec 31 | | 8,480 | 10,600 |
Equipment |
No. | Date | Debit | Credit | Balance |
| Jul 17 | | | 54,000 |
Accumulated Depreciation |
No. | Date | Debit | Credit | Balance |
| Jul 17 | | | 28,500 |
Accounts Payable |
No. | Date | Debit | Credit | Balance |
| Jul 17 | | | 4,600 |
1 | Jul 17 | | 11,550 | 16,150 |
7 | Sep 19 | 11,550 | | 4,600 |
12 | Dec 04 | | 21,240 | 25,840 |
Interest Payable |
No. | Date | Debit | Credit | Balance |
| Jul 17 | | | 1,200 |
Income Tax Payable |
No. | Date | Debit | Credit | Balance |
| Jul 17 | | | 15,400 |
Notes Payable |
No. | Date | Debit | Credit | Balance |
| Jul 17 | | | 48,000 |
Common Stock |
No. | Date | Debit | Credit | Balance |
| Jul 17 | | | 23,915 |
Retained Earnings |
No. | Date | Debit | Credit | Balance |
| Jul 17 | | | 35,700 |
16 | Dec 31 | | 96,105 | 131,805 |
17 | Dec 31 | 138,020 | | (6,215) |
Service Revenue |
No. | Date | Debit | Credit | Balance |
| Jul 17 | | | 49,000 |
16 | Dec 31 | 49,000 | | 0 |
Sales Revenue |
No. | Date | Debit | Credit | Balance |
| Jul 17 | | | 0 |
2 | Jul 31 | | 39,440 | 39,440 |
5 | Aug 22 | | 32,640 | 72,080 |
10 | Nov 20 | | 73,440 | 145,520 |
13 | Dec 08 | | 39,440 | 184,960 |
16 | Dec 31 | 184,960 | | 0 |
Sales Discounts |
No. | Date | Debit | Credit | Balance |
| Jul 17 | | | 440 |
Interest Revenue |
No. | Date | Debit | Credit | Balance |
| Jul 17 | | | 165 |
16 | Dec 31 | 165 | | 0 |
Cost of Goods Sold |
No. | Date | Debit | Credit | Balance |
| | | | 0 |
3 | Jul 31 | 8,700 | | 8,700 |
6 | Aug 22 | 7,490 | | 16,190 |
11 | Nov 20 | 18,070 | | 34,260 |
14 | Dec 08 | 9,980 | | 44,240 |
15 | Dec 31 | 8,480 | | 52,720 |
17 | Dec 31 | | 52,720 | 0 |
Depreciation Expense |
No. | Date | Debit | Credit | Balance |
| Jul 17 | | | 20,500 |
17 | Dec 31 | | 20,500 | 0 |
Supplies Expense |
No. | Date | Debit | Credit | Balance |
| Jul 17 | | | 1,400 |
17 | Dec 31 | | 1,400 | 0 |
Salaries Expense |
No. | Date | Debit | Credit | Balance |
| Jul 17 | | | 33,000 |
17 | Dec 31 | | 33,000 | 0 |
Bad Debt Expense |
No. | Date | Debit | Credit | Balance |
| Jul 17 | | | 3,300 |
17 | Dec 31 | | 3,300 | 0 |
Interest Expense |
No. | Date | Debit | Credit | Balance |
| Jul 17 | | | 2,700 |
17 | Dec 31 | | 2,700 | 0 |
Rent Expense |
No. | Date | Debit | Credit | Balance |
| Jul 17 | | | 3,300 |
17 | Dec 31 | | 3,300 | 0 |
Income Tax Expense |
No. | Date | Debit | Credit | Balance |
| Jul 17 | | | 15,400 |
17 | Dec 31 | | 15,400 | 0 |
Insurance Expense |
No. | Date | Debit | Credit | Balance |
| Jul 17 | | | 5,700 |
17 | Dec 31 | | 5,700 | 0 |
Journal entry worksheet
.....
Note: Enter debits before credits.
|
| Date | General Journal | Debit | Credit | Dec 31 | Sales Revenue | 184,960 | | | Interest Revenue | 165 | | | Service Revenue | 49,000 | | | Retained Earnings | | | | | | | | | | | | | | |
I can't figure out how to get retained earnings for the entry.