SALES JOURNAL
Date
Dec.
2
Dec.
7
Dec.
9
Dec.
13
Dec.
19
Dec.
24
Dec.
24
Customer
Rosemont Univers
Clayborn Universi
E. Wisconsin Univ
Branch College
Clayborn Universi
E. Wisconsin Univ
Rosemont Univers
Inv. or
Cr. Memo
Number
727
728
729
730
731
CM 42
732
Assign 1 solution.xlsx
DECEMBER
Subs. Subs.
Acct.
Post
No.
406
407
410
408
407
410
406
Monthly totals
Credit
Debit
Acct. Rec.
Sales Returns
Sales
G/L 10200
G/L 30200
G/L 30100
4,174.00
4,174.00
7,252.00
7,252.00
21,872.00
21,872.00
1,656.00
1,656.00
12,830.00
12,830.00
-3,480.00
3,480.00
10,500.00
10,500.00
------------------------------- ------------------------ --------------------------------$
54,804.00 $
3,480.00 $
58,284.00
================== ============== ====================
Promotional Sale
Qty. sold
# Bats
# Pitching machine
Totals
Reg
price
50 $200.00
20 $250.00
$7,000.00
$3,500.00
$10,500.00
1 of 14
2/5/2015
Gen. journal
Assign 1 solution.xlsx
EXPLANATION
POST
DEBIT
CREDIT
390.00
990.00
990.00
390.00
2 of 14
2/5/2015
Gen. ledger
Assign 1 solution.xlsx
GENERAL LEDGER
10100 - CASH
Oct.
1 Balance Forward
Oct.
31
Oct.
31
Oct.
31 Net Wages and Salary
Oct.
31 Bank Service Charge
Nov.
30
Nov.
30
Nov.
30 Net Wages and Salary
Nov.
30 Bank Service Charge
Journal
Journal
Dec
31
CR
CD
PR
G
CR
CD
PR
G
S
CR
S
CR
Debit
Credit
Debit
Balance
44,407.53
110,395.64
98,304.36
10,611.98
25.00
45,861.83
44,181.03
10,599.08
21.00
73,174.28
82,113.56
Debit
Credit
Debit
Balance
49,451.00
86,714.00
74,369.00
61,796.00
37,263.00
75,054.00
54,804.00
24,005.00
78,809.00
Dec.
78,809.00
Credit
Balance
1,750.81
1,750.81
Journal
Debit
Credit
10400 - INVENTORY
Jan.
1 Balance Forward
Journal
Debit
Credit
Debit
Balance
101,681.00
Journal
Debit
Credit
Balance
Debit
Jan.
1 Balance Forward
0.00
3 of 14
2/5/2015
Gen. ledger
Assign 1 solution.xlsx
Journal
Debit
Credit
Debit
Balance
24,000.00
Journal
Debit
Credit
Debit
Balance
320,665.00
Dec.
26
Journal
Journal
Journal
Journal
990.00
Debit
Credit
990.00
Debit
Credit
319,675.00
Credit
Balance
81,559.50
80,569.50
Credit
Balance
0.00
P
CD
P
CD
Debit
Credit
Credit
Balance
1,087.83
85,920.80
82,372.83
4,635.80
27,938.09
28,923.89
Debit
CD
PR
CD
PR
3,650.00
Credit
Credit
Balance
1,515.80
1,515.80
1,517.33
1,517.33
1,516.07
1,516.07
1,517.33
4 of 14
2/5/2015
Gen. ledger
Journal
Debit
G
CD
G
Journal
Debit
Credit
Balance
44.98
0.00
44.98
50.03
50.03
Credit
Credit
Balance
13.33
0.00
13.33
14.82
14.82
13.33
Debit
CD
PR
G
CD
PR
G
Credit
Credit
Balance
1,745.62
1,745.62
982.52
982.52
1,965.04
1,003.58
1,003.58
2,007.16
1,965.04
Debit
Debit
Journal
Credit
44.98
G
CD
G
Journal
Assign 1 solution.xlsx
Credit
Credit
Balance
0.00
Credit
Credit
Balance
0.00
5 of 14
2/5/2015
Gen. ledger
Journal
Journal
Journal
Journal
Debit
Credit
Credit
Balance
225,000.00
Journal
Debit
Credit
Balance
Journal
Debit
Credit
Credit
Balance
90,264.99
Journal
Debit
Credit
30100 - SALES
Oct.
1 Balance Forward
Oct.
31 Credit Sales
Oct.
31 Cash Sales
Nov.
30 Credit Sales
Nov.
30 Cash Sales
Journal
Dec.
Balance
Debit
Credit
Credit
Balance
0.00
Debit
Credit
Credit
Balance
0.00
Debit
Balance
0.00
Debit
S
CR
S
CR
Journal
31
Credit
0.00
31 Credit Sales
Dec.
Debit
Assign 1 solution.xlsx
Credit
Credit
Balance
1,326,865.00
86,714.00
36,607.00
60,277.00
7,767.00
1,518,230.00
58,284.00
1,576,514.00
1,450,186.00
23,014.00
Debit
Balance
34,617.00
57,631.00
3,480.00
61,111.00
Debit
6 of 14
Credit
2/5/2015
Gen. ledger
Assign 1 solution.xlsx
Journal
Journal
Debit
Credit
30500 - PURCHASES
Oct.
1 Balance Forward
Oct.
31
Nov.
30
Journal
Debit
Credit
Debit
CR
CR
P
P
Credit
580.36
707.44
81,285.00
27,380.00
Journal
Debit
Credit
Journal
Debit
Credit
30800 - FREIGHT-IN
Oct.
1 Balance Forward
Oct.
31
Nov.
30
Journal
CD
CD
1,625.70
547.60
Debit
CD
CD
2,985.60
2,356.99
7 of 14
Credit
Debit
Balance
13,856.38
14,436.74
15,144.18
Debit
Balance
Debit
Balance
969,835.00
1,051,120.00
1,078,500.00
Credit
Balance
19,445.00
Credit
Balance
13,388.00
15,013.70
15,561.30
Debit
Balance
18,038.35
21,023.95
23,380.94
2/5/2015
Gen. ledger
Dec.
26
Assign 1 solution.xlsx
Debit
Credit
Balance
0.00
390.00
Debit
Debit
Debit
Journal
Debit
Journal
Credit
390.00
Credit
Balance
0.00
Credit
Credit
Balance
0.00
Credit
Credit
Balance
0.00
CD
CD
Credit
4,800.00
4,800.00
Debit
CD
CD
Credit
4,525.00
3,250.00
Debit
Debit
Journal
Credit
Credit
985.80
558.09
8 of 14
Credit
Debit
Balance
43,200.00
48,000.00
52,800.00
Debit
Balance
13,030.00
17,555.00
20,805.00
Debit
Balance
3,518.41
4,504.21
5,062.30
Debit
Balance
2/5/2015
Gen. ledger
Debit
Debit
Journal
Assign 1 solution.xlsx
Credit
13,179.54
13,118.73
G
G
Credit
1,066.54
1,068.43
Debit
Balance
100,281.22
113,460.76
126,579.49
Debit
Balance
8,161.52
9,228.06
10,296.49
Debit
Credit
Debit
Balance
Journal
Debit
Credit
Debit
Balance
Journal
Debit
Credit
Debit
Balance
Debit
Credit
Debit
Dec.
26
Journal
25.00
3,650.00
1,985.21
21.00
1,763.65
Credit
Debit
Balance
17,880.14
17,905.14
21,555.14
23,540.35
23,561.35
25,325.00
Debit
Balance
0.00
390.00
9 of 14
390.00
2/5/2015
FA subsidiary
Assign 1 solution.xlsx
07
07
08
09
10
11
12
13
Asset Record
Debit
Credit
Balance
50,750.00
50,750.00
Straight-line
Office
0
Depreciation Record
Debit
Credit
Balance
5,075.00
10,150.00
10,150.00
10,150.00
10,150.00
5,075.00
990.00
49,760.00
990.00
5,075.00
15,225.00
25,375.00
35,525.00
45,675.00
50,750.00
49,760.00
Asset
NBV
50,750.00
45,675.00
35,525.00
25,375.00
15,225.00
5,075.00
0.00
0.00
page 42
10 of 14
2/5/2015
AR subsidiary
Assign 1 solution.xlsx
ROSEMONT UNIVERSITY
121 E. Front
Louisville, Kentucky 40202
DATE
Description
Oct.
1 Balance Forward
Oct.
6 Invoice # 722
Oct.
14 Payment # 722
Nov.
7 Invoice # 724
Nov.
17 Payment # 724
Dec.
2 Invoice # 727
Dec.
9 Payment #727
Dec.
24 Invoice # 732
CLAYBORN UNIVERSITY
13210 S. Upton
Logansport, Indiana 46947
DATE
Description
Oct.
1 Balance Forward
Dec.
7 Invoice # 728
Dec.
14 Payment # 728
CREDIT LIMIT
Credit
Balance
Debit
$125,000
0.00
29,018.00
0.00
2,460.00
0.00
4,174.00
0.00
10,500.00
29,018.00
29,018.00
2,460.00
2,460.00
4,174.00
4,174.00
10,500.00
407
Dec.
408
19 Invoice # 731
CREDIT LIMIT
Credit
Balance
Debit
7,252.00
7,252.00
12,830.00
$125,000
0.00
7,252.00
0.00
12,830.00
BRANCH COLLEGE
242 W. Holt Rd.
11 of 14
2/5/2015
AR subsidiary
DATE
Oct.
Oct.
Nov.
Nov.
Dec.
CREDIT LIMIT
Credit
Balance
Debit
45,351.00
32,912.00
32,912.00
1,656.00
Assign 1 solution.xlsx
$100,000
46,551.00
1,200.00
34,112.00
1,200.00
2,856.00
12 of 14
2/5/2015
AR subsidiary
CREDIT LIMIT
Credit
Balance
Assign 1 solution.xlsx
$100,000
0.00
410
STEVENSON COLLEGE
2689 Industrial Boulevard
Chicago, Illinois 60614
DATE
Description
Debit
Oct.
1 Balance Forward
Oct.
24 Invoice # 723
Return for credit - #CM 41 on
Nov.
7 invoice 723
Nov.
7 Payment #723
CREDIT LIMIT
Credit
Balance
24,905.00
5,000.00
21,872.00
3,480.00
$75,000
0.00
24,905.00
19,905.00
41,777.00
38,297.00
411
CREDIT LIMIT
Credit
Balance
2,900.00
60,596.00
57,696.00
23,014.00
34,682.00
13 of 14
$75,000
37,582.00
2,900.00
2/5/2015
AR subsidiary
14 of 14
Assign 1 solution.xlsx
2/5/2015