Crazy Mountain Outfitters Co., an outfitter store for fishing treks, prepared the following unadjusted
Crazy Mountain Outfitters Co. Unadjusted Trial Balance April 30, 2016 |
||
Debit Balances | Credit Balances | |
cash............................................................................ | 11,400 | |
Accounts Receivable....................................... | 72,600 | |
Supplies.................................................. | 7,200 | |
Equipment................................................ | 112,000 | |
Accounts Payable......................................... | 12,200 | |
Unearned Fees............................................ | 19,200 | |
Common Stock........................................... | 20,000 | |
Retained Earnings........................................ | 117,800 | |
Dividends................................................ | 10,000 | |
Fees Earned............................................... | 305,800 | |
Wages Expense........................................... | 157,800 | |
Rent Expense............................................. | 55,000 | |
Utilities Expense.......................................... | 42,000 | |
Miscellaneous Expense.................................... | 7,000 | |
475,000 | 475,000 |
For preparing the adjusting entries, the following data were assembled:
- a. Supplies on hand on April 30 were $1,380.
- b. Fees earned but unbilled on April 30 were $3,900.
- c.
Depreciation of equipment was estimated to be $3,000 for the year. - d. Unpaid wages accrued on April 30 were $2,475.
- e. The balance in unearned fees represented the April 1 receipt in advance for services to be provided. Only $14,140 of the services was provided between April 1 and April 30.
Instructions
- 1. Journalize the adjusting entries necessary on April 30, 2016.
- 2. Determine the revenues, expenses, and net income of Crazy Mountain Outfitters Co. before the adjusting entries.
- 3. Determine the revenues, expense, and net income of Crazy Mountain Outfitters Co. after the adjusting entries.
- 4. Determine the effect of the adjusting entries on Retained Earnings.
1.
Adjusting Entries:
Adjusting entries indicates those entries, which are passed in the books of accounts at the end of one accounting period. These entries are passed in the books of accounts as per the revenue recognition principle and the expenses recognition principle to adjust the revenue, and the expenses of a business in the period of their occurrence.
Adjusted Trial Balance:
Adjusted trial balance is a trial balance prepared at the end of a financial period, after all the adjusting entries are journalized and posted. It is prepared to prove the equality of the total debit and credit balances.
Rule of Debit and Credit:
Debit - Increase in all assets, expenses & dividends, and decrease in all liabilities and stockholders’ equity.
Credit - Increase in all liabilities and stockholders’ equity, and decrease in all assets & expenses.
To record: The adjusting entries on April 30, 2016 of CMO Company.
Explanation of Solution
a. The following entry shows the adjusting entry for supplies on April 30, 2016.
Date | Account Titles and Explanation | Debit ($) | Credit ($) |
April 30, 2016 | Supplies Expense (1) | 5,820 | |
Supplies | 5,820 | ||
(To record the supplies expense at the end of the accounting period) |
Table (1)
The impact on the accounting equation for the above referred adjusting entry is as follows:
Explanation:
- Supplies expense is a component of stockholders’ equity, and it decreased the stockholders’ equity by $5,820. So debit supplies expense by $5,820.
- Supplies are an asset for the business, and it is decreased by $5,820. So credit supplies by $5,820.
Working Note:
Calculation of fees earned for the accounting period
b. The following entry shows the adjusting entry for accrued fees unearned on April 30, 2016.
Date | Account Titles and Explanation | Debit ($) | Credit ($) |
April 30, 2016 | Accounts Receivable | 3,900 | |
Fees earned | 3,900 | ||
(To record the accounts receivable at the end of the year.) |
Table (2)
The impact on the accounting equation for the above referred adjusting entry is as follows:
Explanation:
- Accounts Receivable is an asset, and it is increased by $3,900. So debit Accounts receivable by $3,900.
- Fees earned are component of stockholders’ equity and increased it by $3,900. So credit fees earned by $3,900.
c. The adjusting entry for recording depreciation is as follows:
Date | Account Titles and Explanation | Debit ($) | Credit ($) |
April 30, 2016 | Depreciation expense | 3,000 | |
Accumulated Depreciation | 3,000 | ||
(To record the depreciation on office equipment for the current year.) |
Table (3)
The impact on the accounting equation for the above referred adjusting entry is as follows:
Explanation:
- Depreciation expense is component of stockholders’ equity and decreased it, so debit depreciation expense by $3,000.
- Accumulated depreciation is a contra asset account, and it decreases the asset value by $3,000. So credit accumulated depreciation by $3,000.
d. The following entry shows the adjusting entry for wages expense on April 30, 2016.
Date | Account Titles and Explanation | Debit ($) | Credit ($) |
April 30, 2016 | Wages expenses | 2,475 | |
Wages Payable | 2,475 | ||
(To record the wages accrued but not paid at the end of the accounting period.) |
Table (4)
The impact on the accounting equation for the above referred adjusting entry is as follows:
Explanation:
- Wages expense is a component of Stockholders ‘equity, and it decreased it by $2,475. So debit wage expense by $2,475.
- Wages Payable is a liability, and it is increased by $2,475. So credit wages payable by $2,475.
e. The following entry shows the adjusting entry for unearned fees on April 30.
Date | Account Titles and Explanation | Debit ($) | Credit ($) |
April 30, 2016 | Unearned Fees | 14,140 | |
Fees earned | 14,140 | ||
(To record the fees earned from services at the end of the accounting period.) |
Table (5)
The impact on the accounting equation for the above referred adjusting entry is as follows:
Explanation:
- Unearned fees are a liability, and it is decreased by $14,140. So debit unearned rent by $14,140.
- Fees earned are a component of Stockholders’ equity, and it is increased by $14,140. So credit rent revenue by $14,140.
2.
Explanation of Solution
The revenues, expenses and net income before adjusting entries of CMO Company are stated below:
- Revenue = $305,800 (given)
- Expenses = $261,800 (2)
- Net income = $44,000 (3)
Working Notes:
Calculate the value of expenses before adjusting entries:
Calculate the value of net income before adjusting entries
Hence, the revenues, expenses and net income of CMO Company are $305,800, $261,800 and $44,000 respectively.
3.
Explanation of Solution
The revenues, expenses and net income after adjusting entries of CMO Company are stated below:
- Revenue = $323,840 (5)
- Expenses = $273,095 (4)
- Net income = $50,745 (6)
Working Notes:
Calculate the value of expenses after adjusting entries:
Calculate the value of revenue after adjusting entries
Calculate the value of net income after adjusting entries
Hence, the revenues, expenses and net income of CMO Company are $323,840, $273,095 and $50,745 respectively.
4.
Explanation of Solution
The capital of CMO Company will be increased by $10,745 after the adjusting entry.
Due to the adjusting entry there is an increase in the net income of $6,745
Want to see more full solutions like this?
Chapter 3 Solutions
Bundle: Financial & Managerial Accounting, 13th + CengageNOWv2, 2 terms (12 months) Printed Access Card
- The following selected transactions were taken from the records of Rustic Tables Company for the year ending December 31: June 8. Wrote off account of Kathy Quantel, $8,150. Aug. 14. Received $5,790 as partial payment on the $14,590 account of Rosalie Oakes. Wrote off the remaining balance as uncollectible. Oct. 16. Received the $8,150 from Kathy Quantel, whose account had been written off on June 8. Reinstated the account and recorded the cash receipt. Dec. 31. Wrote off the following accounts as uncollectible (record as one journal entry): Wade Dolan $2,360 Greg Gagne 1,470 Amber Kisko 5,620 Shannon Poole 3,260 Niki Spence 900 Dec. 31. If necessary, record the year-end adjusting entry for uncollectible accounts. If no entry is required, select "No entry" and leave the amount boxes blank. If an amount box does not require an entry, leave it blank. a. Journalize the transactions under the direct write-off method. June 8 Bad Debt Expense Accounts Receivable-Kathy Quantel Aug. 14 Cash…arrow_forwardComplete the accounting cycle using the adjusted trial balance below. JM PHOTOCOPYING CENTER Adjusted Trial Balance December 31, 2019 Account Title Debit Credit Cash P 16.500.00 Accounts Receivable 7.500.00 Allowance for doubtful accounts P 150.00 Note Receivable 5,527.50 3.000.00 Unused Supplies Prepaid rent 5.000.00 Photocopying Equipment 30,000.00 450.00 Accumulated Depreciation - Photocopying Equipment Furniture and Fixtures 5.000.00 Accumulated Depreciation - Furniture & Fixtures 75.00 Accounts payable 2.500.00 Loan payable 50,000.00 Notes payable 5.000.00 Salaries Payable 816.67 Unearned Photocopying Revenues 1,800.00 Mercado, Capital 10,000.00 Mercado, Drawing 500.00 Photocopying Revenues 24,227.50 Taxes and Licenses Expense 2,000.00 Salaries expense 4.800.00 Supplies expense 7,000.00 Utilities expense 2,500.00 Rent expense 5,000.00 525.00 Depreciation Expense Bad debts expense 166.67 P 95,019.17 P 95,019.17 Totals Requirements: 1. Prepare Financial Statements: Profit and loss…arrow_forwardAce Company uses the Aging of receivables method to account for uncollectible accounts. The company had the following balances on January 01, 2019. Part A Accounts receivable...........................................$2,800,000 Allowance for uncollectible accounts...................$88,800 (credit) The company completed the following transactions during 2019. April 20-- Wrote off the balance of $1,000 from Shari Wickham’s account as uncollectible. November 27- Re-instated the account of Louis Benn and recorded the collection of $1,500 as payment in full for her account which had been written off earlier. December 31st- Recorded the uncollectible account expense based on the aging schedule. The schedule showed that $124,500 of accounts receivable was estimated as uncollectible. Made the closing entry for the uncollectible expense account. Requirements: Prepare journal entries for each transaction (No narrations required) Prepare the Allowance for Uncollectible and the…arrow_forward
- Ace Company uses the Aging of receivables method to account for uncollectible accounts. The company had the following balances on January 01, 2019. Part A Accounts receivable...........................................$2,800,000 Allowance for uncollectible accounts...................$88,800 (credit) The company completed the following transactions during 2019. April 20-- Wrote off the balance of $1,000 from Shari Wickham’s account as uncollectible. November 27- Re-instated the account of Louis Benn and recorded the collection of $1,500 as payment in full for her account which had been written off earlier. December 31st- Recorded the uncollectible account expense based on the aging schedule. The schedule showed that $124,500 of accounts receivable was estimated as uncollectible. Made the closing entry for the uncollectible expense account. Requirements: Prepare journal entries for each transaction (No narrations required) Prepare the Allowance for Uncollectible and the…arrow_forwardAce Company uses the Aging of receivables method to account for uncollectible accounts. The company had the following balances on January 01, 2019. Part A Accounts receivable...........................................$2,800,000 Allowance for uncollectible accounts...................$88,800 (credit) The company completed the following transactions during 2019. April 20--Wrote off the balance of $1,000 from Shari Wickham’s account as uncollectible. November 27- Re-instated the account of Louis Benn and recorded the collection of $1,500 as payment in full for her account which had been written off earlier. December 31st- i. Recorded the uncollectible account expense based on the aging schedule. The schedule showed that $124,500 of accounts receivable was estimated as uncollectible. ii. Made the closing entry for the uncollectible expense account. Requirements: Prepare journal entries for each transaction (No narrations required) Prepare the Allowance for Uncollectible and…arrow_forwardAce Company uses the Aging of receivables method to account for uncollectible accounts. Thecompany had the following balances on January 01, 2019.Part AAccounts receivable...........................................$2,800,000Allowance for uncollectible accounts...................$88,800 (credit)The company completed the following transactions during 2019. April 20-- Wrote off the balance of $1,000 from Shari Wickham’s account asuncollectible. November 27- Re-instated the account of Louis Benn and recorded the collection of$1,500 as payment in full for her account which had been written off earlier. December 31sti. Recorded the uncollectible account expense based on the aging schedule. Theschedule showed that $124,500 of accounts receivable was estimated asuncollectible.ii. Made the closing entry for the uncollectible expense account.Requirements:1. Prepare journal entries for each transaction (No narrations required)2. Prepare the Allowance for Uncollectible and the Accounts…arrow_forward
- View Policies Current Attempt in Progress Vaughn Bikes Ltd. reports cash sales of $6,600 on October 1. (a) Record the sales assuming they are subject to 13% HST. (b) Record the sales assuming they are subject to 5% GST and 9.975% QST. (Credit account titles are automatically indented when the amount is entered. Do not indent manually. List all debit entries before credit entries. Round answers to 0 decimal places, e.g. 5,275.) No. Date Account Titles and Explanation Debit Credit (a) Oct. 1 (b) Oct. 1 eTextbook and Media List of Accountsarrow_forwardSaved Prepare journal entries to record the following merchandising transactions of Lowe's, which uses the perpetual inventory system and the gross method. Hint: It will help to identify each receivable and payable; for example, record the purchase on August 1 in Accounts Payable-Aron. 1 Purchased merchandise from Aron Company for $7,000 under credit terms of l/10, n/30, FOB destination, invoice dated August 1. 5 Sold merchandise to Baird Corp. for $4,900 under credit terms of 2/10, n/60, FOB destination, invoice dated August 5. The merchandise had cost $3,000. 8 Purchased merchandise from Waters Corporation for $6, 000 under credit terms of 1/10, n/45, FOB shipping point, invoice dated August 8. 9 Paid $100 cash for shipping charges related to the August 5 sale to Baird Corp. 10 Baird returned merchandise from the August 5 sale that had cost Lowe's $500 and was sold for $1,000. The merchandise was restored to inventory. 12 After negotiations with Waters Corporation concerning problems…arrow_forwardThe following account balances were found for Jetson Corp. at the beginning of its fiscal year, January 1, 2020: Accounts Receivable (debit balance)................................................. $1,240,250 Allowance for Doubtful Accounts (credit balance)....................................... 19,220 The following transactions are for the year 2020: Sales for the year were $8,100,000, of which 60% was on credit, and sales returns, all on credit, were $146,000. Cash collections, excluding recoveries, were $5,416,000. Jetson wrote off $62,500 in receivables, of which half was later recovered and collected. The company’s credit and collection manager has estimated that 6% of outstanding accounts receivable are uncollectible. Required: Calculate the bad debt expense for the year and record the appropriate journal entry.arrow_forward
- The income statement approach: journalizing bad debts expense and writing off accounts 00 (25 min) Aug, 23 Dr. Allowance for Doubtful Accounts $950 Cr. Accounts Receivable, Jill O'Reilly GROUP B PROBLEMS P12-18. Yuen Co. of Windsor has requested that you prepare journal entries from the following (this company uses the Allowance for Doubtful Accounts method based on the income statement approach): 2021 Dec. 31 Recorded bad debts expense of $14,800. 2022 Jan. 8 Mar. 5 Wrote off Woody Tree's account of $1,200 as uncollectible. Wrote off Jim Lantz's account of $600 as uncollectible. Recovered $600 from Jim Lantz. July 9 Aug, 20 23 Wrote off Mabel Hest's account of $750 as uncollectible. Wrote off Jim O'Reilly's account of $950 as uncollectible. Recovered $500 from Mabel Hest. Nov. 19arrow_forwardCurrent Attempt in Progress At December 1, 2022, Tamarisk, Inc. Accounts Receivable balance was $17470. During December, Tamarisk had credit sales of $46800 and collected accounts receivable of $37440. At December 31, 2022, the Accounts Receivable balance is O $64270 debit O $17470 debit O $26830 credit O $26830 debit Save for Later Attempts: 0 of 1 used Submit Answerarrow_forwardThe following summarizes the aging of accounts receivable for Orange Incorporated as of July 31, Year 1: Number of Days Unpaid Not yet due 1 to 30 days past due 31 to 60 days past due Over 60 days past due Total Accounts Receivable 11.130 $ 175,982 89,200 53,600 31,800 Historical % Uncollectible 17,424 margin of error +/-3 www. 29 12% 18% The unadjusted balance of the Allowance for Doubtful Accounts of Orange Incorporated is a credit balance in the amount of $17.578 on July 31, Year 1. What is the amount of the adjusting entry to be recorded on July 31 Year 17 35%arrow_forward
- College Accounting, Chapters 1-27AccountingISBN:9781337794756Author:HEINTZ, James A.Publisher:Cengage Learning,