39
Willamette Valley Vineyards, Inc. (the “Company”) was formed in May 1988 to produce and sell premium, super premium and ultra premium varietal wines (i.e., wine which sells at retail prices of $7 to $14, $14 to $20 and over $20 per 750 ml bottle, respectively). Willamette Valley Vineyards was originally established as a sole proprietorship by Oregon winegrower Jim Bernau in 1983. The Company is headquartered in Turner, Oregon, where the Company’s Turner Vineyard and Winery are located on 75 acres of Company-owned land adjacent to Interstate 5, approximately two miles south of Salem, Oregon. The Company’s wines are made from grapes grown on the 592 acres of vineyard owned, leased or contracted by the Company, and from grapes purchased from other nearby vineyards. The grapes are crushed, fermented and made into wine at the Company’s Turner winery (the “Winery”) and the wines are sold principally under the Company’s Willamette Valley Vineyards label. Willamette Valley Vineyards is the owner of Tualatin Estate Vineyards and Winery located on approximately 120 acres near Forest Grove, Oregon, and leases an additional 114 acres of vineyard land at the Forest Grove location. Willamette Valley (NASDAQ: WVVI) produced revenues of $12.53 million in 2012 versus $12.24 million in the prior year, an increase of 2.4%. Assets are depreciated because they have a limited life and will be used up over time. Depreciation is the allocation of the cost of the asset over its useful life. 1. Update supplies account at the end of a period to reflect amounts used. 2. Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising. 3. Debit Insurance Expense; credit Prepaid Insurance. 4. Debit Depreciation Expense—Machine, $400; Credit Accum. Depr. – Machine, $400. 5. a. none b. none c. none d. decrease 6. a. decrease b. none c. none d. decrease 7. To create a permanent record of any changes in account balances that are shown on the worksheet. Note to instructor : These questions are designed to check students’ understanding of new terms, concepts, and procedures presented in the chapter. ADJUSTMENTS AND THE WORKSHEET CHAPTER 5 If businesses are allowed to record revenues in one year and then postpone the recognition of their expenses until the next year, then their reported net income would be too high in the first year and too low in the second year when all of the expenses were recorded. Fast Facts Discussion Questions Chapter Opener: Thinking Critically Managerial Implications: Thinking Critically © 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or distribution in any manner. 5-1

CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

  • Upload
    others

  • View
    15

  • Download
    0

Embed Size (px)

Citation preview

Page 1: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

• Willamette Valley Vineyards, Inc. (the “Company”) was formed in May 1988 to produce and sell

premium, super premium and ultra premium varietal wines (i.e., wine which sells at retail prices of

$7 to $14, $14 to $20 and over $20 per 750 ml bottle, respectively).

• Willamette Valley Vineyards was originally established as a sole proprietorship by Oregon

winegrower Jim Bernau in 1983. The Company is headquartered in Turner, Oregon, where the

Company’s Turner Vineyard and Winery are located on 75 acres of Company-owned land adjacent

to Interstate 5, approximately two miles south of Salem, Oregon.

• The Company’s wines are made from grapes grown on the 592 acres of vineyard owned, leased or

contracted by the Company, and from grapes purchased from other nearby vineyards. The grapes

are crushed, fermented and made into wine at the Company’s Turner winery (the “Winery”) and the

wines are sold principally under the Company’s Willamette Valley Vineyards label. Willamette

Valley Vineyards is the owner of Tualatin Estate Vineyards and Winery located on approximately

120 acres near Forest Grove, Oregon, and leases an additional 114 acres of vineyard land at the

Forest Grove location.

• Willamette Valley (NASDAQ: WVVI) produced revenues of $12.53 million in 2012 versus $12.24

million in the prior year, an increase of 2.4%.

Assets are depreciated because they have a limited life and will be used up over time. Depreciation

is the allocation of the cost of the asset over its useful life.

1. Update supplies account at the end of a period to reflect amounts used.

2. Expense items that are acquired and paid for in advance of their use.

Supplies, prepaid rent, prepaid insurance, and prepaid advertising.

3. Debit Insurance Expense; credit Prepaid Insurance.

4. Debit Depreciation Expense—Machine, $400; Credit Accum. Depr. – Machine, $400.

5. a. none b. none c. none d. decrease

6. a. decrease b. none c. none d. decrease

7. To create a permanent record of any changes in account balances that are shown on the worksheet.

Note to instructor : These questions are designed to check students’ understanding of new terms,

concepts, and procedures presented in the chapter.

ADJUSTMENTS AND THE WORKSHEET

CHAPTER 5

If businesses are allowed to record revenues in one year and then postpone the recognition of their

expenses until the next year, then their reported net income would be too high in the first year and too low

in the second year when all of the expenses were recorded.

Fast Facts

Discussion Questions

Chapter Opener: Thinking Critically

Managerial Implications: Thinking Critically

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-1

Page 2: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

Discussion Questions (cont.)

8 Asset cost, accumulated depreciation, book value.

9 Cost of asset less accumulated depreciation.

10. Contra asset accounts have a credit balance. Asset accounts have a debit balance.

11. To keep a record of total depreciation taken; to reduce the book value of asset.

12. b, d, f, g, and i are depreciated. Only long-term tangible assets are subject to depreciation.

13.

14.

EXERCISE 5.1

1. Rent Expense, $1,000 Dr.

Prepaid Rent, $1,000 Cr.

($7,000 ÷ 7 months = $1,000 per month)

2. Supplies Expense, $4,650 Dr.

Supplies, $4,650 Cr.

($7,950 - $3,300 = $4,650)

3. Depreciation Expense—Equipment, $600 Dr.

Accumulated Depreciation—Equipment, $600 Cr.

($64,800 ÷ 108 months = $600)

EXERCISE 5.2

1. Insurance Expense, $350 Dr.

Prepaid Insurance, $350 Cr.

($12,600 ÷ 36 months = $350)

2. Advertising Expense, $1,350 Dr.

Prepaid Advertising, $1,350 Cr.

($32,400 ÷ 24 months = $1,350)

Charges off an equal amount of cost of asset during each accounting period in asset’s useful life.

Equipment, buildings, and automobiles.

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-2

Page 3: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

EXERCISE 5.3

1 Cash 63 0 0 0 00 63 0 0 0 00 1

2 Accounts Receivable 22 5 0 0 00 22 5 0 0 00 2

3 Supplies 9 0 0 0 00 (a) 5 7 0 0 00 3 3 0 0 00 3

4 Prepaid Insurance 8 2 0 0 00 (b) 2 0 5 0 00 6 1 5 0 00 4

5 Equipment 91 5 0 0 00 91 5 0 0 00 5

6 Accumulated Depreciation—Equipment (c) 1 8 2 5 00 1 8 2 5 00 6

7 Accounts Payable 16 7 0 0 00 16 7 0 0 00 7

8 Lorraine Meeks, Capital 81 9 5 0 00 81 9 5 0 00 8

9 Fees Income 117 0 0 0 00 117 0 0 0 00 9

10 Rent Expense 10 6 0 0 00 10 6 0 0 00 10

11 Salaries Expense 10 8 5 0 00 10 8 5 0 00 11

12 Supplies Expense (a) 5 7 0 0 00 5 7 0 0 00 12

13 Insurance Expense (b) 2 0 5 0 00 2 0 5 0 00 13

14 Depreciation Expense—Equipment (c ) 1 8 2 5 00 1 8 2 5 00 14

15 Totals 215 6 5 0 00 215 6 5 0 00 9 5 7 5 00 9 5 7 5 00 217 4 7 5 00 217 4 7 5 00 15

16 16

17 17

18 18

19 19

20 20

21 21

22 22

ADJUSTED TRIAL BALANCE

DEBIT CREDIT

Meeks Company

Worksheet (Partial)

Month Ended January 31, 2016

ACCOUNT NAME TRIAL BALANCE

DEBIT CREDIT

ADJUSTMENTS

DEBIT CREDIT

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-3

Page 4: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

EXERCISE 5.4

Net Income Before Adjustments $90,000

Less Adjustments:

Rent Expense $7,000

Depreciation Expense 8,200

Supplies Expense 3,600

18,800

Corrected Net Income $71,200

If the adjusting entries are not made, total expenses will be understated by $18,800.

Net income will be overstated by $18,800.

EXERCISE 5.5

PAGE

POST.

REF.

1 1

2 2016 2

3 Dec. 31 Supplies Expense 523 11 0 0 0 00 3

4 Supplies 121 11 0 0 0 00 4

5 5

6 31 Insurance Expense 521 8 2 0 0 00 6

7 Prepaid Insurance 131 8 2 0 0 00 7

8 8

9 31 Depreciation Expense—Equipment 517 5 8 0 0 00 9

10 Accumulated Depreciation—Equipment 142 5 8 0 0 00 10

Adjusting Entries

Total Adjustments for Expenses Not

Made

3

DATE DESCRIPTION DEBIT CREDIT

GENERAL JOURNAL

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-4

Page 5: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

EXERCISE 5.5 (continued)

ACCOUNT Supplies ACCOUNT NO.

2016

Dec. 1 J1 18 0 0 0 00 18 0 0 0 00

31 Adjusting J3 11 0 0 0 00 7 0 0 0 00

ACCOUNT Prepaid Insurance ACCOUNT NO.

2016

Dec. 1 J1 49 2 0 0 00 49 2 0 0 00

31 Adjusting J3 8 2 0 0 00 41 0 0 0 00

ACCOUNT Accumulated Depreciation—Equipment ACCOUNT NO.

2016

Dec. 31 Adjusting J3 5 8 0 0 00 5 8 0 0 00

ACCOUNT Depreciation Expense—Equipment ACCOUNT NO.

2016

Dec. 31 Adjusting J3 5 8 0 0 00 5 8 0 0 00

BALANCE

DEBIT CREDIT

CREDIT

CREDIT

CREDIT DEBITDATE

142

517

CREDIT

BALANCE

DEBIT CREDIT

DATE DESCRIPTION

POST.

REF. DEBIT

DATE DESCRIPTION

POST.

REF. DEBIT

GENERAL LEDGER

DATE DESCRIPTION

POST.

REF. DEBIT CREDIT

BALANCE

DEBIT

121

CREDIT

DESCRIPTION

POST.

REF. DEBIT

BALANCE

131

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-5

Page 6: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

EXERCISE 5.5 (continued)

ACCOUNT Insurance Expense ACCOUNT NO.

2016

Dec. 31 Adjusting J3 8 2 0 0 00 8 2 0 0 00

ACCOUNT Supplies Expense ACCOUNT NO.

2016

Dec. 31 Adjusting J3 11 0 0 0 00 11 0 0 0 00

GENERAL LEDGER

CREDITDATE

BALANCE

POST.

REF.

DESCRIPTION

DEBIT

DEBITCREDITDATE

POST.

REF.

DESCRIPTION

DEBIT

DEBIT

521

CREDIT

BALANCE

CREDIT

523

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-6

Page 7: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

PROBLEM 5.1A

Nixon Company

Worksheet (Partial)

Month Ended January 31, 2016

1 Cash 105 0 0 0 00

2 Accounts Receivable 21 8 0 0 00

3 Supplies 39 4 0 0 00 (a) 35 2 0 0 00

4 Prepaid Insurance 66 0 0 0 00 (b) 5 5 0 0 00

5 Equipment 109 0 0 0 00

6 Accumulated Depn—Equipment (c ) 1 6 0 0 00

7 Accounts Payable 25 8 0 0 00

8 Robert Nixon, Capital 253 0 0 0 00

9 Robert Nixon, Drawing 15 4 0 0 00

10 Fees Income 114 2 0 0 00

11 Supplies Expense (a) 35 2 0 0 00

12 Insurance Expense (b) 5 5 0 0 00

13 Salaries Expense 32 2 0 0 00

14 Depreciation Expense—Equipment (c ) 1 6 0 0 00

15 Utilities Expense 4 2 0 0 00

16 Totals 393 0 0 0 00 393 0 0 0 00 42 3 0 0 00 42 3 0 0 00

17 Net Income

18

19

ACCOUNT NAME

ADJUSTMENTS

DEBIT CREDIT

TRIAL BALANCE

CREDITDEBIT

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-7

Page 8: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

PROBLEM 5.1A (continued)

105 0 0 0 00 105 0 0 0 00 1

21 8 0 0 00 21 8 0 0 00 2

4 2 0 0 00 4 2 0 0 00 3

60 5 0 0 00 60 5 0 0 00 4

109 0 0 0 00 109 0 0 0 00 5

1 6 0 0 00 1 6 0 0 00 6

25 8 0 0 00 25 8 0 0 00 7

253 0 0 0 00 253 0 0 0 00 8

15 4 0 0 00 15 4 0 0 00 9

114 2 0 0 00 114 2 0 0 00 10

35 2 0 0 00 35 2 0 0 00 11

5 5 0 0 00 5 5 0 0 00 12

32 2 0 0 00 32 2 0 0 00 13

1 6 0 0 00 1 6 0 0 00 14

4 2 0 0 00 4 2 0 0 00 15

394 6 0 0 00 394 6 0 0 00 78 7 0 0 00 114 2 0 0 00 315 9 0 0 00 280 4 0 0 00 16

35 5 0 0 00 35 5 0 0 00 17

114 2 0 0 00 114 2 0 0 00 315 9 0 0 00 315 9 0 0 00 18

19

Analyze: The adjustment to Prepaid Insurance decreased the account balance.

ADJUSTED TRIAL BALANCE INCOME STATEMENT BALANCE SHEET

DEBIT CREDIT DEBIT CREDIT DEBIT CREDIT

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-8

Page 9: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

PROBLEM 5.2A

1 Cash 46 1 5 0 00

2 Accounts Receivable 7 6 2 4 00

3 Supplies 15 0 0 0 00 (a) 5 8 0 0 00

4 Prepaid Rent 49 0 0 0 00 (b) 7 0 0 0 00

5 Equipment 55 0 0 0 00

6 (c) 1 9 0 0 00

7 Accounts Payable 18 0 0 0 00

8 Randy Moss, Capital 83 6 7 4 00

9 Randy Moss, Drawing 8 0 0 0 00

10 Fees Income 97 1 0 0 00

11 (c) 1 9 0 0 00

12 Rent Expense (b) 7 0 0 0 00

13 Salaries Expense 17 0 0 0 00

14 Supplies Expense (a) 5 8 0 0 00

15 Utilities Expense 1 0 0 0 00

16 Totals 198 7 7 4 00 198 7 7 4 00 14 7 0 0 00 14 7 0 0 00

17

Worksheet (Partial)

The College Bookstore

Month Ended November 30, 2016

Depreciation Expense—Equipment

ACCOUNT NAME

TRIAL BALANCE ADJUSTMENTS

DEBIT CREDIT DEBIT CREDIT

Accumulated Depreciation-Equip.

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-9

Page 10: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

PROBLEM 5.2A (continued)

46 1 5 0 00 1

7 6 2 4 00 2

9 2 0 0 00 3

42 0 0 0 00 4

55 0 0 0 00 5

1 9 0 0 00 6

18 0 0 0 00 7

83 6 7 4 00 8

8 0 0 0 00 9

97 1 0 0 00 10

1 9 0 0 00 11

7 0 0 0 00 12

17 0 0 0 00 13

5 8 0 0 00 14

1 0 0 0 00 15

200 6 7 4 00 200 6 7 4 00 16

17

Analyze: The balance of the Prepaid Rent account prior to the adjusting entry for expired

rent is $49,000.

ADJUSTED TRIAL BALANCE

INCOME STATEMENT BALANCE SHEET

DEBIT CREDIT DEBIT CREDIT DEBIT CREDIT

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-10

Page 11: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

PROBLEM 5.3A

115 5 0 0 00

17 8 0 0 00

2 8 0 0 00

7 0 0 0 00

3 4 0 0 00

1 7 0 0 00

32 7 0 0 00

82 8 0 0 00

109 0 0 0 00

82 8 0 0 00

8 2 0 0 00

74 6 0 0 00

183 6 0 0 00

Expenses

Salaries Expense

Utilities Expense

Vasquez Corporation

Income Statement

Month Ended December 31, 2016

Revenue

Fees Income

Supplies Expense

Month Ended December 31, 2016

Total Expenses

Net Income

Vasquez Corporation

Statement of Owner's Equity

Advertising Expense

Depreciation Expense—Equipment

Rosa Vasquez, Capital, December 1, 2016

Net income for December

Less Withdrawals for December

Increase in Capital

Rosa Vasquez, Capital, December 31, 2016

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-11

Page 12: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

PROBLEM 5.3A (continued)

Cash 78 2 0 0 00

Accounts Receivable 13 0 0 0 00

Supplies 5 1 0 0 00

Prepaid Advertising 17 0 0 0 00

Equipment 85 0 0 0 00

Less Accumulated Depreciation—Equipment 1 7 0 0 00 83 3 0 0 00

Total Assets 196 6 0 0 00

Liabilities

Accounts Payable 13 0 0 0 00

Owner's Equity

Rosa Vasquez, Capital 183 6 0 0 00

Total Liabilities and Owner's Equity 196 6 0 0 00

Analyze: Net Income would be $48,900 ($51,300 - $2,400).Analyze: Net Income would be $79,400 ($82,800 - $3,400).

Vasquez Corporation

Balance Sheet

December 31, 2016

Assets

Liabilities and Owner's Equity

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-12

Page 13: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

PROBLEM 5.4A

Judge Creative Designs

Worksheet

1 Cash 36 5 0 0 00

2 Accounts Receivable 13 6 0 0 00

3 Supplies 9 7 5 0 00 (a) 8 1 5 0 00

4 Prepaid Advertising 12 4 0 0 00 (b) 3 1 0 0 00

5 Prepaid Rent 25 2 0 0 00 (c )2 1 0 0 00

6 Equipment 33 6 0 0 00

7 (d) 2 8 0 00

8 Accounts Payable 16 5 5 0 00

9 Paula Judge, Capital 61 0 0 0 00

10 Paula Judge, Drawing 8 0 0 0 00

11 Fees Income 74 1 0 0 00

12 Advertising Expense (b) 3 1 0 0 00

13 (d) 2 8 0 00

14 Rent Expense (c )2 1 0 0 00

15 Salaries Expense 10 7 0 0 00

16 Supplies Expense (a) 8 1 5 0 00

17 Utilities Expense 1 9 0 0 00

18 Totals 151 6 5 0 00 151 6 5 0 00 13 6 3 0 00 13 6 3 0 00

19 Net Income

20

21

Month Ended January 31, 2016

Depreciation Expense—Equipment

Accumulated Depreciation—Equip.

ACCOUNT NAME

TRIAL BALANCE ADJUSTMENTS

DEBIT CREDIT DEBIT CREDIT

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-13

Page 14: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

PROBLEM 5.4A (continued)

36 5 0 0 00 36 5 0 0 00 1

13 6 0 0 00 13 6 0 0 00 2

1 6 0 0 00 1 6 0 0 00 3

9 3 0 0 00 9 3 0 0 00 4

23 1 0 0 00 23 1 0 0 00 5

33 6 0 0 00 33 6 0 0 00 6

2 8 0 00 2 8 0 00 7

16 5 5 0 00 16 5 5 0 00 8

61 0 0 0 00 61 0 0 0 00 9

8 0 0 0 00 8 0 0 0 00 10

74 1 0 0 00 74 1 0 0 00 11

3 1 0 0 00 3 1 0 0 00 12

2 8 0 00 2 8 0 00 13

2 1 0 0 00 2 1 0 0 00 14

10 7 0 0 00 10 7 0 0 00 15

8 1 5 0 00 8 1 5 0 00 16

1 9 0 0 00 1 9 0 0 00 17

151 9 3 0 00 151 9 3 0 00 26 2 3 0 00 74 1 0 0 00 125 7 0 0 00 77 8 3 0 00 18

47 8 7 0 00 47 8 7 0 00 19

74 1 0 0 00 74 1 0 0 00 125 7 0 0 00 125 7 0 0 00 20

21

ADJUSTED TRIAL BALANCE INCOME STATEMENT BALANCE SHEET

DEBIT CREDIT DEBIT CREDIT DEBIT CREDIT

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-14

Page 15: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

PROBLEM 5.4A (continued)

74 1 0 0 00

10 7 0 0 00

1 9 0 0 00

8 1 5 0 00

3 1 0 0 00

2 1 0 0 00

2 8 0 00

26 2 3 0 00

47 8 7 0 00

61 0 0 0 00

47 8 7 0 00

8 0 0 0 00

39 8 7 0 00

100 8 7 0 00

Less Withdrawals for January

Increase in Capital

Paula Judge, Capital, January 31, 2016

Net Income

Judge Creative Designs

Paula Judge, Capital, January 1, 2016

Net income for January

Statement of Owner's Equity

Month Ended January 31, 2016

Expenses

Salaries Expense

Utilities Expense

Supplies Expense

Advertising Expense

Rent Expense

Depreciation Expense—Equipment

Total Expenses

Revenue

Fees Income

Judge Creative Designs

Income Statement

Month Ended January 31, 2016

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-15

Page 16: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

PROBLEM 5.4A (continued)

Cash 36 5 0 0 00

Accounts Receivable 13 6 0 0 00

Supplies 1 6 0 0 00

Prepaid Advertising 9 3 0 0 00

Prepaid Rent 23 1 0 0 00

Equipment 33 6 0 0 00

Less Accumulated Depreciation—Equipment 2 8 0 00 33 3 2 0 00

Total Assets 117 4 2 0 00

Liabilities

Accounts Payable 16 5 5 0 00

Owner's Equity

Paula Judge, Capital 100 8 7 0 00

Total Liabilities and Owner's Equity 117 4 2 0 00

PAGE

POST.

REF.

P

O

1 1

2 2016 2

3 Jan. 31 Supplies Expense 517 8 1 5 0 00 3

4 Supplies 121 8 1 5 0 00 4

5 5

6 31 Advertising Expense 519 3 1 0 0 00 6

7 Prepaid Advertising 130 3 1 0 0 00 7

8 8

9 31 Rent Expense 520 2 1 0 0 00 9

10 Prepaid Rent 131 2 1 0 0 00 10

11 11

12 31 Depreciation Expense—Equipment 523 2 8 0 00 12

13 142 2 8 0 00 13

14 14

Judge Creative Designs

Balance Sheet

DEBIT CREDIT

Assets

Liabilities and Owner's Equity

DATE

GENERAL JOURNAL

Accumulated Depreciation—Equipment

DESCRIPTION

January 31, 2016

Adjusting Entries

3

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-16

Page 17: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

PROBLEM 5.4A (continued)

ACCOUNT Supplies ACCOUNT NO.

2016

Jan. 1 J1 9 7 5 0 00 9 7 5 0 00

31 Adjusting J3 8 1 5 0 00 1 6 0 0 00

ACCOUNT Prepaid Advertising ACCOUNT NO.

2016

Jan. 1 J1 12 4 0 0 00 12 4 0 0 00

31 Adjusting J3 3 1 0 0 00 9 3 0 0 00

ACCOUNT Prepaid Rent ACCOUNT NO.

2016

Jan. 1 J1 25 2 0 0 00 25 2 0 0 00

31 Adjusting J3 2 1 0 0 00 23 1 0 0 00

ACCOUNT Accumulated Depreciation—Equipment ACCOUNT NO.

2016

Jan. 31 Adjusting J3 2 8 0 00 2 8 0 00

BALANCE

DEBIT CREDIT

CREDIT

CREDIT

CREDIT DEBITDATE

131

142

CREDIT

BALANCE

DEBIT CREDIT

DATE DESCRIPTION

POST.

REF. DEBIT

DATE DESCRIPTION

POST.

REF. DEBIT

GENERAL LEDGER

DATE DESCRIPTION

POST.

REF. DEBIT CREDIT

BALANCE

DEBIT

121

CREDIT

DESCRIPTION

POST.

REF. DEBIT

BALANCE

130

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-17

Page 18: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

PROBLEM 5.4A (continued)

ACCOUNT Supplies Expense ACCOUNT NO.

2016

Jan. 31 Adjusting J3 8 1 5 0 00 8 1 5 0 00

ACCOUNT Advertising Expense ACCOUNT NO.

2016

Jan. 31 Adjusting J3 3 1 0 0 00 3 1 0 0 00

ACCOUNT Rent Expense ACCOUNT NO.

2016

Jan. 31 Adjusting J3 2 1 0 0 00 2 1 0 0 00

ACCOUNT Depreciation Expense—Equipment ACCOUNT NO.

2016

Jan. 31 Adjusting J3 2 8 0 00 2 8 0 00

Analyze: If adjusting entries had not been made, net income would be overstated.

BALANCE

DEBIT

BALANCE

DEBIT

CREDIT

523

CREDIT

DATE DESCRIPTION

POST.

REF. DEBIT CREDIT

DATE DESCRIPTION

POST.

REF. DEBIT CREDIT

CREDITDATE DESCRIPTION

POST.

REF. DEBIT

DEBIT CREDIT

CREDIT

BALANCE

DEBIT

519

517

520

GENERAL LEDGER

DATE DESCRIPTION

POST.

REF. DEBIT CREDIT

BALANCE

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-18

Page 19: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

PROBLEM 5.1B

1 Cash 73 0 0 0 00

2 Accounts Receivable 6 4 0 0 00

3 Supplies 4 2 0 0 00 (a) 2 0 0 0 00

4 Prepaid Rent 24 0 0 0 00 (b) 2 0 0 0 00

5 Equipment 46 0 0 0 00

6 (c) 1 0 0 0 00

7 Accounts Payable 12 0 0 0 00

8 Maria Sanchez, Capital 98 5 0 0 00

9 Maria Sanchez, Drawing 3 0 0 0 00

10 Fees Income 54 0 0 0 00

11 Salaries Expense 6 3 0 0 00

12 Utilities Expense 1 6 0 0 00

13 Supplies Expense (a) 2 0 0 0 00

14 Rent Expense (b) 2 0 0 0 00

15 Depreciation Expense-Equipment (c) 1 0 0 0 00

16 Totals 164 5 0 0 00 164 5 0 0 00 5 0 0 0 00 5 0 0 0 00

17 Net Income

18

19

20

21

CREDIT DEBIT

Worksheet

Sanchez Company

Month Ended February 29, 2016

Accumulated Depreciation—Equip.

CREDITACCOUNT NAME

TRIAL BALANCE ADJUSTMENTS

DEBIT

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-19

Page 20: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

73 0 0 0 00 73 0 0 0 00 1

6 4 0 0 00 6 4 0 0 00 2

2 2 0 0 00 2 2 0 0 00 3

22 0 0 0 00 22 0 0 0 00 4

46 0 0 0 00 46 0 0 0 00 5

1 0 0 0 00 1 0 0 0 00 6

12 0 0 0 00 12 0 0 0 00 7

98 5 0 0 00 98 5 0 0 00 8

3 0 0 0 00 3 0 0 0 00 9

54 0 0 0 00 54 0 0 0 00 10

6 3 0 0 00 6 3 0 0 00 11

1 6 0 0 00 1 6 0 0 00 12

2 0 0 0 00 2 0 0 0 00 13

2 0 0 0 00 2 0 0 0 00 14

1 0 0 0 00 1 0 0 0 00 15

165 5 0 0 00 165 5 0 0 00 12 9 0 0 00 54 0 0 0 00 152 6 0 0 00 111 5 0 0 00 16

41 1 0 0 00 41 1 0 0 00 17

54 0 0 0 00 54 0 0 0 00 152 6 0 0 00 152 6 0 0 00 18

19

20

21

Analyze: No depreciation has been recorded for the fiscal period, or any previous fiscal period.

CREDIT

PROBLEM 5.1B (continued)

ADJUSTED TRIAL INCOME STATEMENT BALANCE SHEET

DEBIT CREDIT DEBIT CREDIT DEBIT

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-20

Page 21: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

PROBLEM 5.2B

1 Cash 140 2 0 0 00

2 Accounts Receivable 34 0 0 0 00

3 Supplies 41 6 0 0 00 (a) 14 4 0 0 00

4 Prepaid Rent 176 8 0 0 00 (b) 13 6 0 0 00

5 Equipment 264 0 0 0 00

6 (c ) 2 2 0 0 00

7 Accounts Payable 68 0 0 0 00

8 Lisa Morgan, Capital 320 0 0 0 00

9 Lisa Morgan, Drawing 24 0 0 0 00

10 Fees Income 342 8 0 0 00

11 Salaries Expense 43 2 0 0 00

12 Utilities Expense 7 0 0 0 00

13 Supplies Expense (a) 14 4 0 0 00

14 Rent Expense (b) 13 6 0 0 00

15 Depreciation Expense—Equipment (c ) 2 2 0 0 00

16 Totals 730 8 0 0 00 730 8 0 0 00 30 2 0 0 00 30 2 0 0 00

17

18

19

DEBIT CREDIT

Worksheet (Partial)

Lisa Morgan, Attorney-at-Law

Month Ended November 30, 2016

Accumulated Depreciation—Equip.

ACCOUNT NAME

TRIAL BALANCE ADJUSTMENTS

DEBIT CREDIT

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-21

Page 22: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

140 2 0 0 00 1

34 0 0 0 00 2

27 2 0 0 00 3

163 2 0 0 00 4

264 0 0 0 00 5

2 2 0 0 00 6

68 0 0 0 00 7

320 0 0 0 00 8

24 0 0 0 00 9

342 8 0 0 00 10

43 2 0 0 00 11

7 0 0 0 00 12

14 4 0 0 00 13

13 6 0 0 00 14

2 2 0 0 00 15

733 0 0 0 00 733 0 0 0 00 16

17

18

19

Analyze: Accumulated Depreciation—Equipment

PROBLEM 5.2B (continued)

ADJUSTED TRIAL

BALANCE INCOME STATEMENT BALANCE SHEET

DEBIT CREDIT DEBIT CREDIT DEBIT CREDIT

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-22

Page 23: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

PROBLEM 5.3B

31 3 3 0 00

18 6 0 0 00

6 0 0 00

1 0 8 0 00

3 5 0 0 00

8 0 0 00

3 0 0 00

24 8 8 0 00

6 4 5 0 00

30 0 0 0 00

6 4 5 0 00

3 0 0 0 00

3 4 5 0 00

33 4 5 0 00

Depreciation Expense—Fixtures

CJ's Accounting Services

Income Statement

Month Ended December 31, 2016

Revenue

Fees Income

Expenses

Salaries Expense

Supplies Expense

Utilities Expense

Advertising Expense

Net Income

CJ’s Accounting Services

Total Expenses

Rent Expense

Charlene Jordan, Capital, December 31, 2016

Charlene Jordan, Capital, December 1, 2016

Net income for December 2016

Less Withdrawals for Year

Increase in Capital

Statement of Owner's Equity

Month Ended December 31, 2016

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-23

Page 24: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

PROBLEM 5.3B (continued)

Cash 16 9 5 0 00

Accounts Receivable 2 2 0 0 00

Supplies 9 0 0 00

Prepaid Advertising 3 2 0 0 00

Fixtures 18 0 0 0 00

Less Accumulated Depreciation 3 0 0 00 17 7 0 0 00

Total Assets 40 9 5 0 00

Liabilities

Accounts Payable 7 5 0 0 00

Owner's Equity

Charlene Jordan, Capital 33 4 5 0 00

Total Liabilities and Owner's Equity 40 9 5 0 00

Analyze: Adjusting entries decreased the assets of the company by $1,700.

December 31, 2016

Liabilities and Owner's Equity

Assets

CJ's Accounting Services

Balance Sheet

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-24

Page 25: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

PROBLEM 5.4B

Nix Estate Planning and Investments

Worksheet

Month Ended June 30, 2016

1 Cash 39 4 0 0 00

2 Accounts Receivable 12 2 0 0 00

3 Supplies 15 2 0 0 00 (a) 9 2 0 0 00

4 Prepaid Advertising 28 8 0 0 00 (b) 7 2 0 0 00

5 Prepaid Rent 72 0 0 0 00 (c )6 0 0 0 00

6 Equipment 96 0 0 0 00

7 (d) 1 6 0 0 00

8 Accounts Payable 21 6 0 0 00

9 Sam Nix, Capital 120 2 0 0 00

10 Sam Nix, Drawing 8 0 0 0 00

11 Fees Income 147 6 0 0 00

12 Advertising Expense (b) 7 2 0 0 00

13 Depreciation Expense—Equipment (d) 1 6 0 0 00

14 Rent Expense (c ) 6 0 0 0 00

15 Salaries Expense 15 2 0 0 00

16 Supplies Expense (a) 9 2 0 0 00

17 Utilities Expense 2 6 0 0 00

18 Totals 289 4 0 0 00 289 4 0 0 00 24 0 0 0 00 24 0 0 0 00

19 Net Income

20

21

22

Accumulated Depreciation—Equip.

ACCOUNT NAME

TRIAL BALANCE ADJUSTMENTS

DEBIT CREDIT DEBIT CREDIT

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-25

Page 26: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

PROBLEM 5.4B (continued)

39 4 0 0 00 39 4 0 0 00 1

12 2 0 0 00 12 2 0 0 00 2

6 0 0 0 00 6 0 0 0 00 3

21 6 0 0 00 21 6 0 0 00 4

66 0 0 0 00 66 0 0 0 00 5

96 0 0 0 00 96 0 0 0 00 6

1 6 0 0 00 1 6 0 0 00 7

21 6 0 0 00 21 6 0 0 00 8

120 2 0 0 00 120 2 0 0 00 9

8 0 0 0 00 8 0 0 0 00 10

147 6 0 0 00 147 6 0 0 00 11

7 2 0 0 00 7 2 0 0 00 12

1 6 0 0 00 1 6 0 0 00 13

6 0 0 0 00 6 0 0 0 00 14

15 2 0 0 00 15 2 0 0 00 15

9 2 0 0 00 9 2 0 0 00 16

2 6 0 0 00 2 6 0 0 00 17

291 0 0 0 00 291 0 0 0 00 41 8 0 0 00 147 6 0 0 00 249 2 0 0 00 143 4 0 0 00 18

105 8 0 0 00 105 8 0 0 00 19

147 6 0 0 00 147 6 0 0 00 249 2 0 0 00 249 2 0 0 00 20

21

22

ADJUSTED TRIAL

BALANCE INCOME STATEMENT BALANCE SHEET

DEBIT CREDIT DEBIT CREDIT DEBIT CREDIT

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-26

Page 27: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

PROBLEM 5.4B (continued)

147 6 0 0 00

15 2 0 0 00

2 6 0 0 00

9 2 0 0 00

7 2 0 0 00

6 0 0 0 00

1 6 0 0 00

41 8 0 0 00

105 8 0 0 00

120 2 0 0 00

105 8 0 0 00

8 0 0 0 00

97 8 0 0 00

218 0 0 0 00

Statement of Owner's Equity

Month Ended June 30, 2016

Sam Nix, Capital, June 1, 2016

Net income for June

Expenses

Nix Estate Planning and Investments

Depreciation Expense—Equipment

Total Expenses

Net Income

Salaries Expense

Utilities Expense

Supplies Expense

Advertising Expense

Rent Expense

Less Withdrawals for June

Increase in Capital

Sam Nix, Capital, June 30, 2016

Nix Estate Planning and Investments

Income Statement

Fees Income

Month Ended June 30, 2016

Revenue

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-27

Page 28: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

PROBLEM 5.4B (continued)

Cash 39 4 0 0 00

Accounts Receivable 12 2 0 0 00

Supplies 6 0 0 0 00

Prepaid Advertising 21 6 0 0 00

Prepaid Rent 66 0 0 0 00

Equipment 96 0 0 0 00

Less Accumulated Depreciation—Equipment 1 6 0 0 00 94 4 0 0 00

Total Assets 239 6 0 0 00

Liabilities

Accounts Payable 21 6 0 0 00

Owner's Equity

Sam Nix, Capital 218 0 0 0 00

Total Liabilities and Owner's Equity 239 6 0 0 00

PAGE

POST.

REF.

P

O

1 1

2 2016 2

3 June 30 Supplies Expense 517 9 2 0 0 00 3

4 Supplies 121 9 2 0 0 00 4

5 5

6 30 Advertising Expense 519 7 2 0 0 00 6

7 Prepaid Advertising 130 7 2 0 0 00 7

8 8

9 30 Rent Expense 520 6 0 0 0 00 9

10 Prepaid Rent 131 6 0 0 0 00 10

11 11

12 30 Depreciation Expense—Equipment 523 1 6 0 0 00 12

13 142 1 6 0 0 00 13

14 14

Adjusting Entries

Assets

CREDIT

Accumulated Depreciation—Equipment

DATE DESCRIPTION DEBIT

Liabilities and Owner's Equity

GENERAL JOURNAL

Nix Estate Planning and Investments

Balance Sheet

June 30, 2016

3

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-28

Page 29: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

PROBLEM 5.4B (continued)

ACCOUNT Supplies ACCOUNT NO.

2016

June 1 J1 15 2 0 0 00 15 2 0 0 00

30 Adjusting J3 9 2 0 0 00 6 0 0 0 00

ACCOUNT Prepaid Advertising ACCOUNT NO.

2016

June 1 J1 28 8 0 0 00 28 8 0 0 00

30 Adjusting J3 7 2 0 0 00 21 6 0 0 00

ACCOUNT Prepaid Rent ACCOUNT NO.

2016

June 1 J1 72 0 0 0 00 72 0 0 0 00

30 Adjusting J3 6 0 0 0 00 66 0 0 0 00

ACCOUNT Accumulated Depreciation—Equipment ACCOUNT NO.

2016

June 30 Adjusting J3 1 6 0 0 00 1 6 0 0 00

142

BALANCE

DEBIT CREDIT

BALANCE

DEBIT CREDIT

130

131

BALANCE

DEBIT CREDIT

GENERAL LEDGER

DATE DESCRIPTION

POST.

REF. DEBIT CREDIT

121

POST.

REF. DEBIT CREDIT

DATE DESCRIPTION

POST.

REF. DEBIT CREDIT

BALANCE

DEBIT CREDIT

DATE DESCRIPTION

POST.

REF. DEBIT CREDIT

DATE DESCRIPTION

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-29

Page 30: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

PROBLEM 5.4B (continued)

ACCOUNT Supplies Expense ACCOUNT NO.

2016

June 30 Adjusting J3 9 2 0 0 00 9 2 0 0 00

ACCOUNT Advertising Expense ACCOUNT NO.

2016

June 30 Adjusting J3 7 2 0 0 00 7 2 0 0 00

ACCOUNT Rent Expense ACCOUNT NO.

2016

June 30 Adjusting J3 6 0 0 0 00 6 0 0 0 00

ACCOUNT Depreciation Expense—Equipment ACCOUNT NO.

2016

June 30 Adjusting J3 1 6 0 0 00 1 6 0 0 00

Analyze: Generally accepted accounting principles require that the original cost of the asset

appear in the asset account until the asset has been used up or disposed.

A contra asset account is used to record depreciation costs.

517

GENERAL LEDGER

DATE DESCRIPTION

POST.

REF. DEBIT CREDIT

BALANCE

DATE DESCRIPTION

POST.

REF. DEBIT

523

520

BALANCE

DEBIT CREDIT

CREDIT

CREDIT

BALANCE

DEBIT

DEBIT

CREDIT

519

BALANCE

DEBIT CREDITDESCRIPTION

POST.

REF. DEBITDATE

CREDITDATE DESCRIPTION

POST.

REF. DEBIT

CREDIT

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-30

Page 31: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

CRITICAL THINKING PROBLEM 5.1

James Parkland, Owner

Student’s Name

Current Date

Effect on Financial Statements of Omitting Adjusting Entries

1. Expense of Rent for the year

($21,000 x 6/12 = $10,500 for 6 months) $10,500

2. Expense of supplies used during the year

7,250

3. Depreciation expense for the year ($210,000 ÷ 25 years = $8,400 per year) 8,400

Total increase in expenses $26,150

TO:

FROM:

DATE:

SUBJEC

In addition to overstating the net income, the balances of Prepaid Rent and Supplies on the balance

sheet would be overstated and the book value of Building would also be overstated.

Preparation of the adjusting entries would permit the financial statements to present a more accurate

measure of the company’s operations for the year and its financial condition at the end of the year.

Therefore, it is important and the time is well spent to prepare adjusting entries so that the financial

statements are up-to-date and present an accurate picture of the business.

(Total supplies of $9,000 - Ending Inventory of $1,750 = $7,250 supplies used)

Adjusting entries are recorded to update the accounts at the end of the accounting period for previously

unrecorded items that belong to that period. If these entries are omitted, the net income will not be an

accurate measure of the operation of the company for the year and certain accounts on the balance

sheet will not report correct end-of-year balances.

In particular, Parkland Industries' net income for the year will be overstated by $26,150; net income

should be $56,600 instead of $82,750. This amount represents a 32% decrease in net income over the

amount that would be reported if the adjusting entries were not made.

($26,150 ÷ $82,750 = 0.32).

This decrease in net income results from not making adjusting entries for the following unrecorded

expenses:

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-31

Page 32: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

CRITICAL THINKING PROBLEM 5.2

Rogers International Company

Worksheet

1 Cash 18 4 7 5 00

2 Accounts Receivable 3 4 0 0 00

3 Supplies 2 1 5 0 00 (a) 1 0 5 0 00

4 Prepaid Insurance 15 0 0 0 00 (b) 2 5 0 0 00

5 Equipment 24 0 0 0 00

6 (c) 2 0 0 00

7 Accounts Payable 6 0 0 0 00

8 Maxine Rogers, Capital 40 0 0 0 00

9 Maxine Rogers, Drawing 2 0 0 0 00

10 Fees Income 30 9 2 5 00

11 Advertising Expense 1 5 0 0 00

12 Depreciation Expense—Equipment (c) 2 0 0 00

13 Insurance Expense (b) 2 5 0 0 00

14 Rent Expense 2 5 0 0 00

15 Salaries Expense 6 7 0 0 00

16 Supplies Expense (a) 1 0 5 0 00

17 Telephone Expense 3 5 0 00

18 Utilities Expense 8 5 0 00

19 Totals 76 9 2 5 00 76 9 2 5 00 3 7 5 0 00 3 7 5 0 00

20 Net Income

21

22

Month Ended January 31, 2016

Accumulated Depreciation—Equip.

ACCOUNT NAME

TRIAL BALANCE ADJUSTMENTS

DEBIT CREDIT DEBIT CREDIT

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-32

Page 33: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

CRITICAL THINKING PROBLEM 5.2 (continued)

18 4 7 5 00 18 4 7 5 00 1

3 4 0 0 00 3 4 0 0 00 2

1 1 0 0 00 1 1 0 0 00 3

12 5 0 0 00 12 5 0 0 00 4

24 0 0 0 00 24 0 0 0 00 5

2 0 0 00 2 0 0 00 6

6 0 0 0 00 6 0 0 0 00 7

40 0 0 0 00 40 0 0 0 00 8

2 0 0 0 00 2 0 0 0 00 9

30 9 2 5 00 30 9 2 5 00 10

1 5 0 0 00 1 5 0 0 00 11

2 0 0 00 2 0 0 00 12

2 5 0 0 00 2 5 0 0 00 13

2 5 0 0 00 2 5 0 0 00 14

6 7 0 0 00 6 7 0 0 00 15

1 0 5 0 00 1 0 5 0 00 16

3 5 0 00 3 5 0 00 17

8 5 0 00 8 5 0 00 18

77 1 2 5 00 77 1 2 5 00 15 6 5 0 00 30 9 2 5 00 61 4 7 5 00 46 2 0 0 00 19

15 2 7 5 00 15 2 7 5 00 20

30 9 2 5 00 30 9 2 5 00 61 4 7 5 00 61 4 7 5 00 21

22

ADJUSTED TRIAL INCOME STATEMENT BALANCE SHEET

DEBIT CREDIT DEBIT CREDIT DEBIT CREDIT

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-33

Page 34: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

CRITICAL THINKING PROBLEM 5.2 (continued)

30 9 2 5 00

1 5 0 0 00

2 0 0 00

Insurance Expense 2 5 0 0 00

Rent Expense 2 5 0 0 00

6 7 0 0 00

1 0 5 0 00

3 5 0 00

8 5 0 00

15 6 5 0 00

15 2 7 5 00

40 0 0 0 00

15 2 7 5 00

2 0 0 0 00

13 2 7 5 00

53 2 7 5 00

Rogers International Company

Rogers International Company

Income Statement

Month Ended January 31, 2016

Depreciation Expense—Equipment

Salaries Expense

Supplies Expense

Telephone Expense

Revenue

Fees Income

Expenses

Advertising Expense

Utilities Expense

Total Expenses

Net Income

Less Withdrawals for January

Increase in Capital

Maxine Rogers, Capital, January 31, 2016

Net income for January

Statement of Owner’s Equity

Month Ended January 31, 2016

Maxine Rogers, Capital, January 1, 2016

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-34

Page 35: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

CRITICAL THINKING PROBLEM 5.2 (continued)

18 4 7 5 00

3 4 0 0 00

1 1 0 0 00

12 5 0 0 00

24 0 0 0 00

2 0 0 00 23 8 0 0 00

59 2 7 5 00

6 0 0 0 00

53 2 7 5 00

59 2 7 5 00

PAGE

POST.

REF.

P

O

1 1

2 2016 2

3 Jan. 31 Supplies Expense 520 1 0 5 0 00 3

4 Supplies 121 1 0 5 0 00 4

5 5

6 31 Insurance Expense 517 2 5 0 0 00 6

7 Prepaid Insurance 131 2 5 0 0 00 7

8 8

9 30 Depreciation Expense—Equipment 514 2 0 0 00 9

10 142 2 0 0 00 10

11 11

Adjusting Entries

Total Liabilities and Owner's Equity

Supplies

Less Accumulated Depreciation—Equipment

Total Assets

Accumulated Depreciation—Equipment

GENERAL JOURNAL

DATE DESCRIPTION DEBIT

Accounts Receivable

Equipment

Prepaid Insurance

Maxine Rogers, Capital

CREDIT

3

Accounts Payable

Rogers International Company

Balance Sheet

January 31, 2016

Cash

Assets

Owner's Equity

Liabilities and Owner's Equity

Liabilities

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-35

Page 36: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

CRITICAL THINKING PROBLEM 5.2 (continued)

ACCOUNT Supplies ACCOUNT NO.

2016

Jan. 1 Balance ✔ 2 1 5 0 00 2 1 5 0 00

31 Adjusting J3 1 0 5 0 00 1 1 0 0 00

ACCOUNT Prepaid Insurance ACCOUNT NO.

2016

Jan. 1 Balance ✔ 15 0 0 0 00 15 0 0 0 00

31 Adjusting J3 2 5 0 0 00 12 5 0 0 00

ACCOUNT Accumulated Depreciation—Equipment ACCOUNT NO.

2016

Jan. 31 Adjusting J3 2 0 0 00 2 0 0 00

ACCOUNT Depreciation Expense—Equipment ACCOUNT NO.

2016

Jan. 31 Adjusting J3 2 0 0 00 2 0 0 00

CREDIT

BALANCE

DEBIT CREDITDATE DESCRIPTION

POST.

REF. DEBIT

514

BALANCE

CREDIT

131

DEBIT

BALANCE

DEBITDATE DEBITDESCRIPTION CREDIT

DATE DESCRIPTION

POST.

REF. DEBIT

POST.

REF.

CREDIT

CREDIT

CREDIT

142

BALANCE

DEBIT DEBIT

GENERAL LEDGER

DATE DESCRIPTION

POST.

REF.

121

CREDIT

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-36

Page 37: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

CRITICAL THINKING PROBLEM 5.2 (continued)

ACCOUNT Insurance Expense ACCOUNT NO.

2016

Jan. 31 Adjusting J3 2 5 0 0 00 2 5 0 0 00

ACCOUNT Supplies Expense ACCOUNT NO.

2016

Jan. 31 Adjusting J3 1 0 5 0 00 1 0 5 0 00

Analyze: If the useful life of the equipment had been 12 years instead of 10 years, depreciation

would have been $166.67 rather than $200. Net Income would have been $33.33 greater.

DESCRIPTION

POST.

REF. DEBIT

CREDIT

CREDIT

BALANCE

CREDIT

520

DEBIT

517

DATE

DEBIT

CREDIT

BALANCE

DEBIT

GENERAL LEDGER

DATE DESCRIPTION

POST.

REF.

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-37

Page 38: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

SOLUTIONS TO BUSINESS CONNECTIONS

Managerial Focus:

1.

2.

3.

4.

Ethical Dilemma:

Financial Statement Analysis:

1. 4.1% ($1,319 ÷ $31,826)

2. 60% ($19,085 ÷ $31,826)

3. 9.7 years ($12,741 ÷ $1,319)

Analyze Online:

Answers will vary depending on the year.

Teamwork:

Internet Connection:

Professional liability, surety bonds, umbrella policies, errors and omissions, product liability, fire,

auto, dental, workers’ compensation, sexual harassment.

Accounting records generally reflect an asset’s historical or original cost, less accumulated

depreciation (not market value).

Depreciation Expense will offset income. Accumulated Depreciation will decrease the book value of

the asset.

Are necessary to present an accurate financial position of the firm.

Provides end-of-period adjusting entries and contains income statement and balance sheet accounts.

If the company wanted to donate to a nonprofit organization they would write a check and get a tax

deduction. It is unethical to record higher costs than are actually incurred.

Mr. Foster has expenses that will appear on the income statement. He needs to match these expenses

with revenue. He can record the revenue as a receivable for the amount that he has completed (40% -

25% = 15%). In this case, he can record $30,000 or 15% of the price of the job.

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-38

Page 39: CHAPTER 5 ADJUSTMENTS AND THE WORKSHEET · Expense items that are acquired and paid for in advance of their use. Supplies, prepaid rent, prepaid insurance, and prepaid advertising

Part A True-False

1. FALSE

2. FALSE

3. TRUE

4. TRUE

5. TRUE

6. TRUE

7. TRUE

8. TRUE

9. FALSE

10. TRUE

Part B Matching

1. d

2. b

3. c

4. f

5. e

6. a

SOLUTIONS TO PRACTICE TEST

© 2015 McGraw-Hill Education. This is proprietary material solely for authorized instrutor use. Not authorized for sale or

distribution in any manner. 5-39