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 | |
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
Financial & Managerial Accounting
- EXPENSE METHOD OF ACCOUNTING FOR PREPAID EXPENSES Ryans Fish House purchased supplies costing 3,000 for cash. This amount was debited to the supplies expense account. At the end of the year, December 31, 20--, an inventory showed that supplies costing 500 remained. Prepare the adjusting entry.arrow_forwardThe unadjusted trial balance of PS Music as of July 31, 2018, along with the adjustment data for the two months ended July 31, 2018, are shown in Chapter 3. Based upon the adjustment data, the following adjusted trial balance was prepared: PS Music Adjusted Trial Balance July 31, 2018 Account No. Debit Balances Credit Balances Cash................................................. 11 9,945 Accounts Receivable................................... 12 4,150 Supplies.............................................. 14 275 Prepaid Insurance..................................... 15 2,475 Office Equipment..................................... 17 7,500 Accumulated DepreciationOffice Equipment.......... 18 50 Accounts Payable..................................... 21 8,350 Wages Payable........................................ 22 140 Unearned Revenue.................................... 23 3,600 Common Stock....................................... 31 9,000 Dividends............................................ 33 1,750 Fees Earned........................................... 41 21,200 Music Expense........................................ 54 3,610 Wages Expense....................................... 50 2,940 Office Rent Expense................................... 51 2,550 Advertising Expense................................... 55 1,500 Equipment Rent Expense.............................. 52 1,375 Utilities Expense...................................... 53 1,215 Supplies Expense...................................... 56 925 Insurance Expense.................................... 57 225 Depreciation Expense................................. 58 50 Miscellaneous Expense................................ 59 1,855 42,340 42,340 Instructions 1. (Optional) Using the data from Chapter 3, prepare an end-of-period spreadsheet. 2. Prepare an income statement, a retained earnings statement, and a balance sheet. 3. Journalize and post the closing entries. The retained earnings account is #33 and the income summary account is #34 in the ledger of PS Music. Indicate closed accounts by inserting a line in both Balance columns opposite the closing entry. 4. Prepare a post-dosing trial balance.arrow_forwardCornerstone Exercise 3-17 Accrued Revenue Adjusting Entries Powers Rental Service had the following items that require adjustment at year end. Earned $9,880 of revenue from the rental of equipment for which the customer had not yet paid. Interest of S650 on a note receivable has been earned but not yet received. Required: Prepare the adjusting entries needed at December 31. What is the effect on the financial statements if these adjusting entries are not made?arrow_forward
- The unadjusted trial balance that you prepared for PS Music at the end of Chapter 2 should appear as follows: Unadjusted Trial Balance July 31. 2016 Debit Balances Credit Balances Cash 9,945 Accounts Receivable 2,750 Supplies 1,020 Prepaid Insurance 2,700 Office Equipment 7,500 Accounts Payable 8,350 Unearned Revenue 7,200 Common Stock 9,000 Dividends 1,750 Fees Earned 16,200 Music Expense 3,610 Wages Expense 2.800 Office Rent Expense 2.SS0 Advertising Expense 1,500 Equipment Rent Expense 1,375 Utilities Expense 1,215 Supplies Expense 180 Miscellaneous Expense 1,855 40,750 40,750 The data needed to determine adjustments are as follows: a. During July. PS Music provided guest disc jockeys for KXMD for a total of 115 hours, for information on the amount of the accrued revenue to be billed to KXMD, see the contract described in the July 3, 2016, transaction at the end of Chapter 2. b. Supplies on hand at July 31, 275. c. The balance of the prepaid insurance account relates to the July 1. 2016, transaction at the end of Chapter 2. d. Depreciation of the office equipment is 50. e. The balance of the unearned revenue account relates to the contract between PS Music and KXMD, described in the July 3, 2016, transaction at the end of Chapter 2. f. Accrued wages as of July 31, 2016, were 140. Instructions 1. Prepare adjusting journal entries. You will need the following additional accounts: 18 Accumulated DepreciationOffice Equipment 22. Wages Payable 57. Insurance Expense 58. Depreciation Expense 2. Post the adjusting entries, inserting balances in the accounts affected. 3. Prepare an adjusted trial balance.arrow_forwardContinuing Problem The unadjusted trial balance of PS Music as of July 31, 2016, along with the adjustment data for the two months ended July 31, 2016, are shown in Chapter 3. Based upon the adjustment data, the following adjusted trial balance was prepared: PS Music Adjusted Trial Balance July 31,2016 Debit Credit Balances Balances 9,945 Accounts Receivable............................................... 4,150 Supplies.......................................................... 275 Prepaid Insurance................................................. 2,475 Office Equipment................................................. 7,500 Accumulated DepreciationOffice Equipment...................... 50 Accounts Payable................................................. 8,350 Wages Payable.................................................... 140 Unearned Revenue................................................ 3,600 Common Stock................................................... 9,000 Dividends........................................................ 1,750 Fees Earned....................................................... 21.200 Music Expense.................................................... 3,610 Wages Expense................................................... 2,940 Office Rent Expense............................................... 2,550 Advertising Expense............................................... 1,500 Equipment Rent Expense.......................................... 1,375 Utilities Expense.................................................. 1,215 Supplies Expense. 925 Insurance Expense................................................ 225 Depreciation Expense............................................. 50 Miscellaneous Expense............................................ 1,855 42,340 42,340 Instructions 1. (Optional) Using the data from Chapter 3, prepare an end-of-period spreadsheet. 2. Prepare an income statement, a retained earnings statement, and a balance sheet. 3. Journalize and post the dosing entries. The retained earnings account is #33 and the income summary account is #34 in the ledger of PS Music. Indicate closed accounts by inserting a line in both Balance columns opposite the closing entry. 4. Prepare a post-closing trial balance.arrow_forwardLedger accounts, adjusting entries, financial statements, and closing entries; optional spreadsheet The unadjusted trial balance of Lakota Freight Co. at March 31, 20Y4, the end of the year, follows: The data needed to determine year-end adjustments are as follows: (a) Supplies on hand at March 31 are 7,500. (b) Insurance premiums expired during year are 1,800. (c) Depreciation of equipment during year is 8,350. (d) Depreciation of trucks during year is 6,200. (e) Wages accrued but not paid at March 31 are 600. Instructions 1. For each account listed in the trial balance, enter the balance in the appropriate Balance column of a four-column account and place a check mark () in the Posting Reference column. 2. (Optional) Enter the unadjusted trial balance on an end-of-period spreadsheet and complete the spreadsheet. Add the accounts listed in part (3) as needed. 3. Journalize and post the adjusting entries, inserting balances in the accounts affected. Record the adjusting entries on Page 26 of the journal. The following additional accounts from Lakota Freight Co.s chart of accounts should be used: Wages Payable, 22; Supplies Expense, 52; Depreciation ExpenseEquipment, 55; Depreciation ExpenseTrucks, 56; Insurance Expense, 57. 4. Prepare an adjusted trial balance. 5. Prepare an income statement, a statement of stockholders equity, and a balance sheet. During the year ended March 31, 20Y4, additional common stock of 6,000 was issued. 6. Journalize and post the closing entries. Record the closing entries on Page 27 of the journal. Indicate closed accounts by inserting a line in both Balance columns opposite the closing entry. 7. Prepare a post-closing trial balance.arrow_forward
- Adjusting Entries and Adjusted Trial Balances Rowland Company is a small editorial services company owned and operated by Fran Briggs. On August 31, 2018, the end of the current year, Rowland Company's accounting clerk prepared the following unadjusted trial balance: Rowland Company Unadjusted Trial Balance August 31, 2018 DebitBalances CreditBalances Cash 4,500 Accounts Receivable 40,860 Prepaid Insurance 7,620 Supplies 2,080 Land 120,150 Building 216,780 Accumulated Depreciation—Building 146,810 Equipment 144,390 Accumulated Depreciation—Equipment 104,570 Accounts Payable 12,810 Unearned Rent 7,270 Common Stock 80,000 Retained Earnings 155,500 Dividends 15,930 Fees Earned 346,250 Salaries and Wages Expense 206,370 Utilities Expense 45,360 Advertising Expense 24,240 Repairs Expense 18,350 Miscellaneous Expense 6,580…arrow_forwardAdjusting Entries from Trial Balances The unadjusted and adjusted trial balances for American Leaf Company on October 31, 20Y2, follow: American Leaf CompanyTrial BalanceOctober 31, 20Y2 Unadjusted Adjusted Debit Balances Credit Balances Debit Balances Credit Balances Cash 290 290 Accounts Receivable 690 766 Supplies 218 164 Prepaid Insurance 368 221 Land 476 476 Equipment 733 733 Accumulated Depreciation-Equipment 147 240 Accounts Payable 473 473 Wages Payable 0 20 Les Huff, Capital 1,668 1,668 Les Huff, Drawing 150 150 Fees Earned 1,363 1,439 Wages Expense 435 455 Rent Expense 145 145 Insurance Expense 0 147 Utilities Expense 73 73 Depreciation Expense 0 93 Supplies Expense 0 54 Miscellaneous Expense 73 73…arrow_forwardMichael Rau founded Michael's Fishing Supplies on 1 July 2019. The adjusted trial balance at 30 June 2020 (the end of the financial year) is shown below. Michael's Fishing SuppliesAdjusted trial balanceas at 30 June 2020 Account Debit Credit Cash at bank $15,130 Accounts receivable 30,740 GST receivable 2,640 Fishing supplies 7,320 Prepaid insurance 3,660 Boat 43,920 Accumulated depreciation — boat $21,960 Accounts payable 7,320 Salaries payable 2,490 Interest payable 3,810 Mortgage payable 9,520 Unearned revenue 8,200 GST payable 4,390 Michael Rau, capital 21,960 Michael Rau, drawings 17,570 Sales 73,980 Salaries expense 17,130 Insurance expense 1,320 Interest expense 730 Depreciation expense 5,120…arrow_forward
- Adjusting Entries from Trial Balances The accountant for Eva’s Laundry prepared the following unadjusted and adjusted trial balances. Assume that all balances in the unadjusted trial balance and the amounts of the adjustments are correct. Eva's Laundry Trial Balance May 31, 2019 Unadjusted Adjusted DebitBalances CreditBalances DebitBalances CreditBalances Cash 8,070 8,070 Accounts Receivable 19,590 23,510 Laundry Supplies 3,920 5,760 Prepaid Insurance* 5,580 1,510 Laundry Equipment 197,120 190,670 Accumulated Depreciation—Laundry Equipment 51,600 51,600 Accounts Payable 10,330 10,330 Wages Payable 1,290 Eva Baldwin, Capital 118,700 118,700 Eva Baldwin, Drawing 30,900 30,900 Laundry Revenue 188,410 188,410 Wages Expense 52,940 52,940 Rent Expense 27,540 27,540 Utilities Expense 19,940 19,940 Depreciation Expense 6,450 Laundry Supplies Expense 1,840 Insurance Expense…arrow_forwardPost-Closing Trial Balance An accountant prepared the following post-closing trial balance: Security Services Co.Post-Closing Trial BalanceJuly 31, 2018 Debit Balances Credit Balances Cash 12,600 Accounts Receivable 27,970 Supplies 1,760 Equipment 124,610 Accumulated Depreciation - Equipment 41,580 Accounts Payable 15,120 Salaries Payable 1,390 Unearned Rent 5,670 Common Stock 13,500 Retained Earnings 89,680 206,120 127,760 Prepare a corrected post-closing trial balance. Assume that all accounts have normal balances and that the amounts shown are correct. If an amount box does not require an entry, leave it blank. Security Services Co. Post-Closing Trial Balance July 31, 2018arrow_forwardRequired information M4-14 through M4-17 (Algo) Reporting an Income Statement, Reporting a Statement of Retained Earnings, Reporting a Balance Sheet and Recording Closing Journal Entries [LO 4-4, LO 4-5] Skip to question [The following information applies to the questions displayed below.] The Sky Blue Corporation has the following adjusted trial balance at December 31. Debit Credit Cash $ 1,260 Accounts Receivable 2,300 Prepaid Insurance 2,600 Notes Receivable (long-term) 3,300 Equipment 13,500 Accumulated Depreciation $ 3,200 Accounts Payable 5,720 Salaries and Wages Payable 1,150 Income Taxes Payable 3,200 Deferred Revenue 660 Common Stock 2,700 Retained Earnings 1,120 Dividends 330 Sales Revenue 44,730 Rent Revenue 330 Salaries and Wages Expense 22,200 Depreciation Expense 1,600 Utilities Expense 4,520 Insurance Expense 1,700 Rent Expense 6,300 Income Tax Expense 3,200 Total $ 62,810 $…arrow_forward
- College Accounting, Chapters 1-27AccountingISBN:9781337794756Author:HEINTZ, James A.Publisher:Cengage Learning,Financial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage Learning
- Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningCorporate Financial AccountingAccountingISBN:9781305653535Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage LearningFinancial And Managerial AccountingAccountingISBN:9781337902663Author:WARREN, Carl S.Publisher:Cengage Learning,