Chapter 4, Problem 26BP

a.

To determine

Assuming the perpetual inventory system, indicate the effect of events on the financial statements by placing a ‘+’ for increase and ‘–’ for decrease, and indicate the events as AS (asset source), or AU (asset use), or AE (asset exchange), or CE (claims exchange).

Explanation of Solution

Perpetual inventory system: The method or system of maintaining, recording, and adjusting the inventory perpetually throughout the year, is referred to as perpetual inventory system.

Effect of events on the financial statements for Enterprises ER:

Table (1)

Description:

• Asset source: All the transactions which increase assets either by borrowing from creditors (increase liabilities), or by earning operating revenues (increase in stockholders’ equity) are referred to as asset source transactions.
• Asset use: All the transactions which decrease assets either by paying off liabilities (decrease in liabilities), or by paying operating expenses (decrease in stockholders’ equity) are referred to as asset use transactions.
• Asset exchange: All the transactions which increase assets and decrease assets simultaneously, with no effect on the total assets value are referred to as asset exchange transactions.
• Claims exchange: All the transactions which include exchange of liabilities for equity are referred to as claims exchange transactions.

b.

To determine

Journalize the inventory transactions in the books of Enterprises ER, assuming the perpetual inventory system.

Explanation of Solution

Journal entry: Journal entry is a set of economic events which can be measured in monetary terms. These are recorded chronologically and systematically.

Debit and credit rules:

• Debit an increase in asset account, increase in expense account, decrease in liability account, and decrease in stockholders’ equity accounts.
• Credit decrease in asset account, increase in revenue account, increase in liability account, and increase in stockholders’ equity accounts.

Journalize the inventory transactions in the books of Enterprises ER.

Transaction 1a:

Date		Account Titles and Explanation		Post Ref.	Debit ($)	Credit ($)
2016
		Merchandise Inventory			11,200
			Accounts Payable			11,200
		(Record purchase of merchandise on account)

Table (2)

Description:

• Merchandise Inventory is an asset account. Since merchandise is purchased, asset value increased, and an increase in asset is debited.
• Accounts Payable is a liability account. Since amount owed increased, liability increased, and an increase in liability is credited.

Transaction 1b:

Date		Account Titles and Explanation		Post Ref.	Debit ($)	Credit ($)
2016
		Merchandise Inventory			800
			Cash			800
		(Record purchase of merchandise for cash)

Table (3)

Description:

• Merchandise Inventory is an asset account. Since merchandise is purchased, asset value increased, and an increase in asset is debited.
• Cash is an asset account. Since cash is paid, asset account decreased, and a decrease in asset is credited.

Transaction 2:

Date		Account Titles and Explanation		Post Ref.	Debit ($)	Credit ($)
2016
		Accounts Payable			600
			Merchandise Inventory			600
		(Record merchandise purchased on account returned)

Table (4)

Description:

• Accounts Payable is a liability account. Since amount owed decreased, liability decreased, and a decrease in liability is debited.
• Merchandise Inventory is an asset account. Since merchandise purchased is returned, asset value decreased, and a decrease in asset is credited.

Transaction 3a:

Date		Account Titles and Explanation		Post Ref.	Debit ($)	Credit ($)
2016
		Accounts Payable			212
			Merchandise Inventory			212
		(Record purchase discount received for merchandise purchased on account)

Table (5)

Description:

• Accounts Payable is a liability account. Since sales discount is received, amount owed decreased, liability decreased, and a decrease in liability is debited.
• Merchandise Inventory is an asset account. Since cost of merchandise purchased is reduced by receiving discount, asset value decreased, and a decrease in asset is credited.

Working Notes:

Compute purchase discount.

$\begin{array}{c}\text{Purchase discount = }\left\{\begin{array}{l}\left(\text{Purchases–Purchase returns}\right)\text{×}\\ \text{Purchase discount percentage}\end{array}\right\}\\ \text{= }\left(\text{\$11,200–\$600}\right)\text{×2\%}\\ \text{= \$10,600×2\%}\\ \text{= \$212}\end{array}$ (1)

Transaction 3b:

Date		Account Titles and Explanation		Post Ref.	Debit ($)	Credit ($)
2016
		Accounts Payable			10,388
			Cash			10,388
		(Record cash paid for merchandise purchased on account)

Table (6)

Description:

• Accounts Payable is a liability account. Since amount owed is paid, liability decreased, and a decrease in liability is debited.
• Cash is an asset account. Since cash is paid, asset account decreased, and a decrease in asset is credited.

Working Notes:

Compute cash paid.

$\begin{array}{c}\text{Cash paid = }\left\{\begin{array}{l}\text{Purchases–}\\ \text{Purchase returns–}\\ \text{Purchase discount}\end{array}\right\}\\ \text{= }\left(\text{\$11,200–\$600–\$212}\right)\\ \text{= \$10,388}\end{array}$

Note: Refer to Equation (1) for computation of purchase discount.

Transaction 4a:

Date		Account Titles and Explanation		Post Ref.	Debit ($)	Credit ($)
2016
		Accounts Receivable			13,500
			Sales Revenue			13,500
		(Record merchandise sold on account)

Table (7)

Description:

• Accounts Receivable is an asset account. The amount is increased because amount to be received increased, and an increase in asset is debited.
• Sales Revenue is a revenue account. Since gains and revenues increase equity, and an increase in equity is credited, Sales Revenue account is credited.

Transaction 4b:

Date		Account Titles and Explanation		Post Ref.	Debit ($)	Credit ($)
2016
		Cost of Goods Sold			8,000
			Merchandise Inventory			8,000
		(Record cost incurred for goods sold)

Table (8)

Description:

• Cost of Goods Sold is an expense account. Since losses and expenses decrease equity and a decrease in equity is debited, Cost of Goods Sold account is debited.
• Merchandise Inventory is an asset account. Since merchandise is sold, asset value decreased, and a decrease in asset is credited.

Transaction 5a:

Date		Account Titles and Explanation		Post Ref.	Debit ($)	Credit ($)
2016
		Sales Revenue			2,100
			Accounts Receivable			2,100
		(Record merchandise sold on account returned)

Table (9)

Description:

• Sales Revenue is a revenue account. Since goods sold were returned, revenues decreased, and a decrease in revenues (equity) is debited.
• Accounts Receivable is an asset account. The goods sold were returned, and amount to be received decreased, and a decrease in asset is credited.

Transaction 5b:

Date		Account Titles and Explanation		Post Ref.	Debit ($)	Credit ($)
2016
		Merchandise Inventory			1,200
			Cost of Goods Sold			1,200
		(Record cost incurred on merchandise sold being reduced for the goods returned)

Table (10)

Description:

• Merchandise Inventory is an asset account. Since merchandise sold is returned, asset value increased, and an increase in asset is debited.
• Cost of Goods Sold is an expense account. Since goods sold were returned, expenses decreased, and a decrease in expenses (equity) is credited.

Transaction 6:

Date		Account Titles and Explanation		Post Ref.	Debit ($)	Credit ($)
2016
		Transportation-out			800
			Cash			800
		(Record freight charges on goods sold)

Table (11)

Description:

• Transportation-out is an expense account. Since losses and expenses decrease equity and a decrease in equity is debited, Transportation-out account is debited.
• Cash is an asset account. Since cash is paid, asset account decreased, and a decrease in asset is credited.

Transaction 7a:

Date		Account Titles and Explanation		Post Ref.	Debit ($)	Credit ($)
2016
		Sales Revenue			270
			Accounts Receivable			270
		(Record allowance granted  on damaged merchandise sold on account)

Table (12)

Description:

• Sales Revenue is a revenue account. Since sale allowance is granted on goods sold, revenues decreased, and a decrease in revenues (equity) is debited.
• Accounts Receivable is an asset account. The sale allowance is granted on goods sold, and amount to be received decreased, and a decrease in asset is credited.

Working Notes:

Compute sales discount.

$\begin{array}{c}\text{Sales discount = }\left\{\begin{array}{l}\text{Accounts receivable×}\\ \text{Sales discount percentage}\end{array}\right\}\\ \text{= \$13,500×2\%}\\ \text{= \$270}\end{array}$ (2)

Transaction 7b:

Date		Account Titles and Explanation		Post Ref.	Debit ($)	Credit ($)
2016
		Cash			13,230
			Accounts Receivable			13,230
		(Record cash collected in part, on merchandise sold on account)

Table (13)

Description:

• Cash is an asset account. Since cash is received, asset account increased, and an increase in asset is debited.
• Accounts Receivable is an asset account. The sale allowance is granted on goods sold, and amount to be received decreased, and a decrease in asset is credited.

Working Notes:

Compute cash received.

$\begin{array}{c}\text{Cash received = }\left\{\begin{array}{l}\text{Accounts receivable–}\\ \text{Sales discount}\end{array}\right\}\\ \text{= }\left(\text{\$13,500–\$270}\right)\\ \text{= \$13,230}\end{array}$

Note: Refer to Equation (2) for computation of sales discount.

Transaction 8:

Date		Account Titles and Explanation		Post Ref.	Debit ($)	Credit ($)
2016
		Cash			3,500
			Land			2,000
			Gain on Sale of Land			1,500
		(Record sale of land)

Table (14)

Description:

• Cash is an asset account. Since cash is received, asset account increased, and an increase in asset is debited.
• Land is an asset account. Since land is sold, asset account decreased, and a decrease in asset is credited.
• Gain on Sale of Land is a revenue account. Since gains and revenues increase equity, and an increase in equity is credited, Gain on Sale of Land account is credited.

Transaction 9:

Date		Account Titles and Explanation		Post Ref.	Debit ($)	Credit ($)
2016
		Interest Receivable			500
			Interest Revenue			500
		(Record accrued interest income)

Table (15)

Description:

• Interest Receivable is an asset account. Since interest to be received has increased, asset value increased, and an increase in asset is debited.
• Interest Revenue is a revenue account. Since gains and revenues increase equity, and an increase in equity is credited, Interest Revenue account is credited.

Transaction 10:

Date		Account Titles and Explanation		Post Ref.	Debit ($)	Credit ($)
2016
		Cost of Goods Sold			1,888
			Merchandise Inventory			1,888
		(Record inventory loss or shrinkage)

Table (16)

Description:

• Cost of Goods Sold is an expense account. Loss of inventory is identified after evaluating the physical count and the recorded inventory. Since losses and expenses decrease equity and a decrease in equity is debited, Cost of Goods Sold account is debited.
• Merchandise Inventory is an asset account. Since merchandise is lost, asset value decreased, and a decrease in asset is credited.

Working Notes:

Calculate loss of inventory.

Step 1: Compute value of inventory as per records.

Merchandise Inventory
Beginning balance	$4,000	Accounts payable	$600
Accounts payable	11,200	Accounts payable	212
Cash	800	Cost of goods sold	8,000
Cost of goods sold	1,200
Total	17,200	Total	8,812
Balance	$8,388

Table (17)

Step 2: Compute inventory loss or shrinkage.

$\begin{array}{c}\begin{array}{l}\text{Inventory }\\ \text{shrinkage}\end{array}\}\text{ = }\left\{\begin{array}{l}\text{Balance in Merchandise Inventory account – }\\ \text{Physical count of inventory}\end{array}\right\}\\ \text{= \$8,388 – \$6,500}\\ \text{= \$1,888}\end{array}$

Note: Refer to Table (17) for computation of balance in Merchandise Inventory account.

b.

To determine

Post the beginning balances into T-accounts, and post the journal entries prepared in Part (b) into T-accounts.

Explanation of Solution

Post the journal entries prepared in Part (a) into T-accounts.

Cash
Beginning balance	$16,800	Merchandise inventory	$800
Accounts receivable	13,230	Accounts payable	10,388
Land	2,000	Sales revenue	2,100
Gain on sale of land	1,500	Transportation-out	800
Total	33,530	Total	14,088
Balance	$19,442

Table (18)

Accounts Receivable
Sales revenue	$13,500	Sales revenue	$270
		Cash	13,230
Total	13,500	Total	13,500
Balance	$0

Table (19)

Interest Receivable
Interest revenue	$500
Total	500	Total	$0
Balance	$500

Table (20)

Merchandise Inventory
Beginning balance	$4,000	Accounts payable	$600
Accounts payable	11,200	Accounts payable	212
Cash	800	Cost of goods sold	8,000
Cost of goods sold	1,200
Total	17,200	Total	8,812
Balance	$8,388
		Cost of goods sold	1,888
Total	8,388	Total	1,888
Balance	$6,500

Table (21)

Land
Beginning balance	$2,000	Cash	$2,000
Total	2,000	Total	2,000
Balance	$0

Table (22)

Accounts Payable
Merchandise inventory	$600	Merchandise inventory	$11,200
Merchandise inventory	212
Cash	10,388
Total	11,200	Total	11,200
		Balance	$0

Table (23)

Common Stock
		Beginning balance	$12,000
Total	$0	Total	12,000
		Balance	$12,000

Table (24)

Retained Earnings
		Beginning balance	$10,800
Total	$0	Total	10,800
		Balance	$10,800

Table (25)

Sales Revenue
Cash	$2,100	Accounts receivable	$13,500
Accounts receivable	270
Total	$2,370	Total	13,500
		Balance	$11,130

Table (26)

Cost of Goods Sold
Merchandise inventory	$8,000	Merchandise inventory	$1,200
Merchandise inventory	1,888
Total	9,888	Total	1,200
Balance	$8,688

Table (27)

Transportation-out
Cash	$800
Total	800	Total	$0
Balance	$800

Table (28)

Interest Revenue
		Interest receivable	$500
Total	$0	Total	500
		Balance	$500

Table (29)

Gain on Sale of Land
		Cash	$1,500
Total	$0	Total	1,500
		Balance	$1,500

Table (30)

d.

To determine

Prepare a multistep income statement, statement of stockholders’ equity, balance sheet, and statement of cash flows for Enterprises ER, based on the account balances derived in Part (c).

Explanation of Solution

Multi-step income statement: The income statement represented in multi-steps with several subtotals, to report the income from principal operations, and separate the other expenses and revenues which affect net income, is referred to as multi-step income statement.

Prepare a multistep income statement for Enterprises ER for the year ended December 31, 2016.

Enterprises ER
Income Statement
For the Year Ended December 31, 2016
Sales	$13,500
Sales returns	(2,100)
Sales discounts	(270)
Net sales		$11,130
Cost of goods sold		(8,688)
Gross margin		2,442
Operating expenses:
Transportation-out		(800)
Operating income		1,642
Non-operating items:
Interest revenue	500
Gain on sale of land	1,500	2,000
Net income		$3,642

Table (31)

Statement of stockholders’ equity: The statement which reports the changes in stock, paid-in capital, retained earnings, and treasury stock, during the year is referred to as statement of stockholders’ equity.

Prepare a statement of stockholders’ equity for Enterprises ER for the year ended December 31, 2016.

Enterprises ER
Statement of Stockholders’ Equity
For the Year Ended December 31, 2016
Beginning common stock	$12,000
Stock issued	0
Ending common stock		$12,000
Beginning retained earnings	$10,800
Net income	3,642
Ending retained earnings		14,442
Total stockholders’ equity		$26,442

Table (32)

Balance sheet: This financial statement reports a company’s resources (assets) and claims of creditors (liabilities) and stockholders (stockholders’ equity) over those resources. The resources of the company are assets which include money contributed by stockholders and creditors. Hence, the main elements of the balance sheet are assets, liabilities, and stockholders’ equity.

Prepare the balance sheet for Enterprises ER as at December 31, 2016.

Enterprises ER
Balance Sheet
December 31, 2016
Assets
Cash	$19,442
Accounts receivable	6,500
Merchandise inventory	500
Total assets		$26,442
Liabilities		$0
Stockholders’ equity
Common stock	12,000
Retained earnings	14,442
Total stockholders’ equity		26,442
Total liabilities and stockholders’ equity		$26,442

Table (33)

Statement of cash flows: Statement of cash flows reports all the cash transactions which are responsible for inflow and outflow of cash, and result of these transactions is reported as ending balance of cash at the end of reported period. Statement of cash flows includes the changes in cash balance due to operating, investing, and financing activities. Ending cash balance computed in balance sheet is required in statement of cash flows. Operating activities include cash inflows and outflows from business operations. Investing activities includes cash inflows and cash outflows from purchase and sale of land or equipment, or investments. Financing activities includes cash inflows and outflows from issuance of common stock and debt, payment of debt and dividends.

Prepare the statement of cash flows for Enterprises ER for the year ended December 31, 2016.

Enterprises ER
Statement of Cash Flows
For the Year Ended December 31, 2016
Cash flows from operating activities:
Cash inflow from customers	$11,130
Cash outflow for inventory	(11,188)
Cash outflow for expenses	(800)
Net cash flow from operating activities		$(858)
Cash flows from investing activities:
Cash inflow from sale of land		3,500
Cash flows from financing activities		0
Net change in cash		2,642
Add: Beginning cash balance		16,800
Ending cash balance		$19,442

Table (34)

e.

To determine

Prepare closing entries at the end of 2016, post the closing entries into T-accounts, and prepare post-closing trial balance of Enterprises ER as on December 31, 2016.

Explanation of Solution

Closing entries: The journal entries prepared to close the temporary accounts to Retained Earnings account are referred to as closing entries. The revenue, expense, and dividends accounts are referred to as temporary accounts because the information and figures in these accounts is held temporarily and consequently transferred to permanent account at the end of accounting year.

Prepare closing entries at the end of Year 1 for Enterprises ER.

Closing revenues:

Date		Account Titles and Explanation		Post Ref.	Debit ($)	Credit ($)
2016
		Sales Revenue			11,130
		Interest Revenue			500
		Gain from Sale of Land			1,500
			Retained Earnings			13,130
		(Record revenues being closed to Retained Earnings account)

Table (35)

Description:

• Sales Revenue, Interest Revenue, and Gain from Sale of Land are revenue accounts. Since revenues are closed to Retained Earnings account, the accounts are cancelled by debiting to reverse its effect.
• Retained Earnings is a stockholders’ equity account. Since revenues are transferred to the account, the value increased, and an increase in equity is credited.

Closing expenses:

Date		Account Titles and Explanation		Post Ref.	Debit ($)	Credit ($)
2016
		Retained Earnings			9,488
			Cost of Goods Sold			8,688
			Transportation-out			800
		(Record expenses being closed to Retained Earnings account)

Table (36)

Description:

• Retained Earnings is a stockholders’ equity account. Since expenses are transferred to the account, the value decreased, and a decrease in equity is debited.
• Cost of Goods Sold and Transportation-out are expenses accounts. Since expenses are closed to Retained Earnings account, the accounts are cancelled by crediting to reverse the effect.

Post the entries into T-accounts.

Cash
Balance	$19,442

Table (37)

Interest Receivable
Balance	$500

Table (38)

Merchandise Inventory
Balance	$6,500

Table (39)

Common Stock
		Balance	$12,000

Table (40)

Retained Earnings
		Beginning balance	$10,800
Total	$0	Total	10,800
		Balance	$10,800
Cost of goods sold	8,688	Sales revenue	11,130
Transportation-out	800	Interest revenue	500
		Gain from sale of land	1,500
Total	9,488	Total	23,930
		Balance	$14,442

Table (41)

Sales Revenue
Cash	$2,100	Accounts receivable	$13,500
Accounts receivable	270
Total	$2,370	Total	13,500
		Balance	$11,130
Retained earnings	11,130
Total	11,130	Total	11,130
		Balance	$0

Table (41)

Cost of Goods Sold
Merchandise inventory	$8,000	Merchandise inventory	$1,200
Merchandise inventory	1,888
Total	9,888	Total	1,200
Balance	$8,688
		Retained earnings	8,688
Total	8,688	Total	8,688
Balance	$0

Table (42)

Transportation-out
Cash	$800
Total	800	Total	$0
Balance	$800
		Retained earnings	800
Total	800	Total	800
Balance	$0

Table (43)

Interest Revenue
		Interest receivable	$500
Total	$0	Total	500
		Balance	$500
Retained earnings	500
Total	500	Total	500
		Balance	$0

Table (44)

Gain on Sale of Land
		Cash	$1,500
Total	$0	Total	1,500
		Balance	$1,500
Retained earnings	1,500
Total	1,500	Total	1,500
		Balance	$0

Table (45)

Post-closing trial balance: Post-closing trial balance is a summary of all the asset, liability, and equity accounts and their balances, after the closing entries are prepared. So, post-closing trial balance reports the balances of permanent accounts only.

Prepare post-closing trial balance for Enterprises ER as of December 31, 2016.

Enterprises ER
Post-Closing Trial Balance
December 31, 2016
Account Titles	Debit ($)	Credit ($)
Cash	$19,442
Merchandise Inventory	6,500
Interest receivable	500
Common Stock		$12,000
Retained earnings		14,442
Total	$26,442	$26,442

Table (46)