P4.18
1
Morilla Ltd
General journal
(a) Dr
Cr
Inventory
Accounts Payable
$
8,250
$
8,250
1
(b) Dr
Cr
Dr
Cr
Accounts Receivable
Sales
COGS
Inventory
11,000
(c) Dr
Cr
Cash
Accounts Receivable
19,000
(d) Dr
Cr
Accounts Payable
Cash
11,000
(e) Dr
Cr
Misc. Expenses
Cash
1,500
(f) Dr
Cr
Salaries Expense
Cash
2,600
(g) Dr
Cr
Depreciation Expense
Accumulated Depreciation
200
(h) Dr
Cr
Long-term loan
Cash
800
11,000
7,700
7,700
19,000
11,000
1,500
2,600
200
800
Cash
31/1/16
Feb/16
31/1/16
31/1/16
Feb/16
31/1/16
Opening balance
Accounts receivable
21,000
19,000
Accounts payable
Misc. expenses
Salaries expense
Long-term loan
Opening balance
Sales
Accounts receivable
25,000
Feb/16 Cash
11,000
Opening balance
Accounts payable
Inventory
36,000
Feb/16
8,250
Opening balance
Equipment
24,000
COGS
Accumulated depreciation
31/1/16 Opening balance
Feb/16 Depreciation expense
Feb/16
Feb/16
Cash
Cash
Accounts payable
11,000
31/1/16 Opening balance
Feb/16 Inventory
11,000
1,500
2,600
800
19,000
7,700
3,000
200
13,000
8,250
Long-term loan
800
31/1/16
Opening balance
49,000
Share capital
31/1/16
Opening balance
30,000
Retained profits
31/1/16
Opening balance
11,000
Accounts receivable
11,000
Sales
Feb/16
COGS
Feb/16
Inventory
7,700
Feb/16
Cash
Misc. expenses
1,500
Feb/16
Cash
Salaries expense
2,600
Depreciation expense
Feb/16
Accumulated
depreciation
200
3
Morilla Ltd
Trial balance at end February 2016
Cash
Accounts receivable
Inventory
Equipment
Accumulated depreciation
Accounts payable
Long-term loan
Share capital
Retained profits
Sales
COGS
Misc. expenses
Salaries expense
Depreciation expense
$
24,100
17,000
36,550
24,000
3,200
10,250
48,200
30,000
11,000
11,000
7,700
1,500
2,600
200
113,650
113,650
$
11,000
Sales
Profit and loss summary
Dr
Dr
Cr
Retained profits
Profit and loss summary
11,000
12,000
7,700
1,500
2,600
200
1,000
1,000
5
Morilla Ltd
Income Statement for February 2016
$
Sales
Cost of goods sold
Gross profit
Operating expenses
Salaries expense
Misc. expenses
Depreciation expense
$
11,000
(7,700)
3,300
2,600
1,500
200
(4,300)
Net loss
(1,000)
Morilla Ltd
Balance Sheet as at 28 February 2016
$
Assets
Current assets
Cash
Accounts receivable
Inventory
Noncurrent assets
Equipment
Accumulated depreciation
Total assets
Liabilities and shareholders equity
Current liabilities
Account payable
Noncurrent liabilities
Long-term loan
Shareholders equity
Share capital
Retained profits
Total liabilities and shareholders equity
24,100
17,000
36,550
77,650
24,000
(3,200)
20,800
98,450
10,250
48,200
58,450
30,000
10,000
40,000
98,450
P4.19
Dr
a
Cash
Share capital
Issue of shares for cash. (Number of shares unknown.)
$
30,000
5,000
Equipment
Cash
Notes payable
Purchase of equipment, partly for cash.
3,600
5,000
1,200
2,400
Supplies expense
Accounts payable
Supplies expense, not yet paid for.
700
Accounts receivable
Sales revenue
Credit sales.
900
540
Cash
Accounts receivable
Sales revenue
Credit sales with down payment.
1,300
1,400
1,620
Accounts payable
Cash
Payments to suppliers.
$
30,000
Inventory
Accounts payable
Purchases of inventory, on credit.
Cash
Accounts receivable
Collections on customer accounts.
Cr
700
900
540
2,700
1,620
650
650
1,000
1,000
Supplies
Supplies expense
Supplies on hand at end of the month.
300
Interest expense
Notes payable
Cash
To record payment of interest and principal on notes.
60
500
300
560
Case 3B*
This is an open question. Students should pick a company and go to its website to answer the
questions. Individual answers depend on the company chosen.