Continuing Problem Worksheet 2 Scenario This problem is an a

Continuing Problem: Worksheet 2 Scenario: This problem is an adaptation of the Wholesale Workers Company problem from WORKSHEET 1. You can use your work from WORKSHEET 1 to assist you. Here, we are to assume that Wholesale Workers Company is a merchandising company and sells merchandise inventory. Consequently, Wholesale Workers Company now has the asset Inventory and will have Sales revenue rather than service revenue. The accounts and balances (after closing) at the end of their fiscal year March 31, 2016 are now as follows (the accounts that are changed/new from previous worksheet are underlined): Cash $14,000, Accounts Receivable $46,000, Inventory $65,000, Supplies $6,000, Equipment $230,000, Accumulated Depreciation $45,000, Accounts Payable $28,000, Wages Payable $1,600, Common Stock $40,000 and Retained Earnings $246,400.

Use the T-accounts below and include the appropriate beginning balances.

Cash  

Accounts Receivable

Inventory

Supplies

Equipment

Accumulated Depreciation

Accounts Payable

Wages Payable

Common Stock

Retained Earnings

Sales Revenue

Cost of Goods Sold

Wage Expense

Supplies Expense

Depreciation Expense

Other Expenses

Write the journal entries for the transactions below. Some of these transactions are unchanged from Worksheet 1 scenario. Use your work there as a resource.   

Inventory Merchandise was purchased on account during the year for $480,000. Because they are selling merchandise, they must purchase it before they sell the product. Inventory is any item purchased with the intent to resell it. Items purchased to be used in the day to day operation of the business (not resold to customers) are classified as Supplies, if they will be used in the short term—one year or less, and Equipment if it will be used over multiple years.

The company sold $500,000 of merchandise inventory for $840,000 to customers on account. Write 2 journal entries—1 to recognize the revenue—1 to recognize the expense. Because the company is a merchandiser, they now have Cost of Goods Sold as an expense.

Supplies in the amount of $18,000 were purchased during the year. Supplies ae different than inventory as supplies represent items the company intends to use within the business while inventory are items the company intends to resell.

Cash was collected from customers on account in the amount of $848,000 during the year.

Wholesale Workers Company paid their employees $125,000 for work performed during the year. The amount paid to employees has been reduced from the Scenario in Worksheet 1 to represent the fewer employees utilized by merchandising companies than service companies. Of the $125,000, $1,600 of the payment relates to work performed in the previous year. (Wages Payable).

Other operating expenses in the amount of $155,000 were incurred on account during the year.

Payments on account where made during the year totally $660,000. This amount has increased from the Scenario in Worksheet 1 because merchandising companies pay their suppliers for inventory purchased. Service companies do not.

An adjusting entry was made at year end, March 31, 2017 to recognize depreciation expense in the amount of $26,000.

An adjusting entry was made at year end to recognize $14,000 of supplies used.

A year end adjustment was made to accrue $2,200 of unpaid wages.

Determine the “ending” balances for Wholesale Workers Company as of March 31, 2017.

Using the T account balances, prepare the Income Statement in a multi-step format for the year ending March 31, 2017.

Prepare a Statement of Retained Earnings for the year ending March 31, 2017.

Prepare a comparative balance sheet for the years ending March 31, 2016 AND 2017.

	Cash		Accounts Receivable			Inventory
	Supplies		Equipment			Accumulated Depreciation
	Accounts Payable		Wages Payable
			Common Stock			Retained Earnings
	Sales Revenue		Cost of Goods Sold			Wage Expense
	Supplies Expense		Depreciation Expense			Other Expenses

Solution

Journal Entries

1) On purchase of Inventory

Inventory Account Dr 480,000

To Accounts Payable 480,000

(Being Supplies purchased for credit)

2) On sales

a) Accounts Receivable Dr 840,000

To Sales 840,000

b) Trading account Dr 500,000

To Cost of Goods 500,000

3) On purchase of supplies

Supplies Account Dr 18,000

To Account Payable

4) On collection of cash from customers

Cash Account Dr 848,000

To Accounts Receivable

5) On payment of wages

Wages payable Dr 1,600

Wages Dr 123,400

To Cash 125,000

6) Operating Expenses Dr 155,000

To Cash 155,000

7) On payment of supplies

Accounts payable Dr 660,000

To Cash 660,000

8) On Depreciation

a) Depreciation Dr 26,000

To Equipmet 26,000

b) Profit & Loss A/c Dr 26,000

To Depreciation 26,000

9) On Supplies used

Trading A/c Dr 14,000

To Supplies

10) Wages Dr 2,200

To Wages Payable 2,200