Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Hello, i have already made the journal entries. So i need the Adjusted entries please. im having issues setting them up. CAPTAIN FISHING INC. BALANCE

Hello, i have already made the journal entries. So i need the Adjusted entries please. im having issues setting them up.

CAPTAIN FISHING INC.
BALANCE SHEET
DECEMBER 31, 2014
Current Assets
Cash 50,800
Notes Receivable 16,000
Accounts Receivable 41,800
Less: Allowance for Doubtful Accounts -3,000
Inventories 40,000
Prepaid Insurance 540
Total Current Assets 146,140
Non-Current Assets
Long-term Investments
Investments in held-for-maturity securities 51,000
Land held for future development 45,500
Property, Plant, and Equipment
Land 85,000
Buildings 675,000
Less: Accumulated Depreciation -187,500
Intangible Assets
Capitalized Development Costs 8,000
Goodwill 76,000
Other Identifiable Intangible Assets 48,000
Total Non-Current Assets 801,000
Total Assets 947,140
Current Liabilities
Notes Payable 110,000
Accounts Payable 32,500
Unearned Revenues 12,000
Income Taxes Payable 9,440
Property Taxes Payable 6,600
Interest Payable 1,500
Total Current Liabilities 172,040
Non-Current Liabilities
Provisions Related to Pensions 93,100
Bonds Payable 300,000
Total Non-Current Liabilities 393,100
Total Liabilities 565,140
Stockholders' Equity
Common Stock 100,000
Preferred Stock 100,000
Paid-in-capital - Common Stock 27,500
Paid-in-capital - Preferred Stock 10,000
Retained Earnings 152,250
Accumulated Other Comprehensive Income 5,000
Less: Treasury Stock -12,750
Total Stockholders' Equity 382,000
Total Liabilities and Stockholders' Equity 947,140

The 2014 balance sheet of the Captain Fishing Inc. is attached. During 2015, the following events occurred.
1. On January 10, sold merchandise on account to Rayms $8,500 and Fischer $7,600. Terms 2/10, n/30.
2. On January 12, purchased merchandise on account from Zapfel $3,200 and Liotta $2,600. Terms 1/10, n/30.
3. On January 14, received checks, $4,500 from Longhini and $2,500 from Hall, for sales on account after discount period has lapsed.
4. On January 15, sent checks to Joosten for 9,000 less 3% cash discount, and to Maida for $10,000 less 2% cash discount.
5. On January 16, issued credit of $500 to Fischer for merchandise returned.
6. On January 21, paid off the balances to Zapfel and Liotta for the purchases made on January 12.
7. On Feburary 9, received payment in full from Rayms and Fischer.
8. On March 1, paid rent of $9,600 for a two-year term starting from July 1, 2015.
9. On April 1, the company CEO paid $49,999 from her savings bank account to purchase a car for personal use.
10. On April 12, paid $700 cash for office supplies.
11. Cash dividends totaling $1,600 were declared on June 13 and paid to stockholders on June 23.
12. Issued a note of $120,000 to bank (one year, annual interest rate 4%) for cash on July 1.
13. On July 5, purchased merchandise from Maida $32,000, terms 3/10, n/30.
14. On July 7, issued common stock 1000 shares, $10 par, in exchange of a land with a fair market value of $16,000.
15. On July 8, returned $300 of merchandise to Maida and received credit.
16. On August 1, sold merchandise to Lachey on account $80,000, term 1/10, n/30.
17. Paid off the balance to Maida on August 4.
18. On Auguest 8, paid utilities expense, $11,920.
19. On August 18, Lachey paid off its balance.
20. On September 1, paid cash $7,500 to Farmington for merchandise purchased last year.
21. On October 1, paid off notes payable $110,000 (issued in 2014) and associated interest $5,000 (this amount includes $1,500 interest payable on the balance sheet).
22. Over the year, cash sales to other retail customers were $16,500.
23. Over the year, sales and office employees earned $27,500 in salaries and wages, of which $2,500 remained as payable at the end of year.
24. On Dec 31, received an utilities bill of $1,250 (for December 2015) and paid off the bill on January 10, 2016.
25. On Dec 31, paid 5% interest on bonds payable.
Additional Information at the end of the year:
1 .Depreciation expense for the year was $14,800.
2. The company estimated that it will pay federal income tax, $5,550.
3. After physically counting, the company decided that the ending inventories was $41,164.
4. Based on its historical data, the bad debts expense are about $2,000.
5. Unearned revenue was decreased by $12,000.
6. The company expenses all of the supplies purchased during the year.
7. No insurance policy was effective during the year (will be effective from Jan 1, 2016).
8. The company uses the gross method to record its purchases and sales on credit.
9. The company adopts the periodic inventory system.

10. Rayms, Fischer, and Lachey had zero balance on account as of Jan 1, 2015.

Total Assets as of Dec 31, 2015 944,512
Net Income of 2015 1,272
Cash ending balance 47,608

GENERAL JOURNAL
Tran # Account Titles and Explanation Debit Credit
1 Accounts Receivable (Rayms) 8,500
Accounts Receivable (Fischer) 7,600
Sales (Revenue) 16,100
2 Purchase 5,800
Accounts Payable(Zapfel) 3,200
Accounts Payable(Liotta) 2,600
3 Cash 7,000
Accounts Receivable (Longhini) 4,500
Accounts Receivable (Hall) 2,500
4 Accounts Payable (Joosten) 9,000
Accounts Payable (Maida) 10,000
Cash 18,530
Cash Discount Received 470
5 Sales Return 500
Accounts Receivable (Fischer) 500
6 Accounts Payable (Zapfel) 3,200
Accounts Payable (Liotta) 2,600
Cash 5,742
Cash Discount Received 58
7 Cash 15,600
Accounts Receivable (Rayms) 8,500
Accounts Receivable (Fischer) 7,100
8 Prepaid Rent 9,600
Cash 9,600
9 Supplies 700
Cash 700
10 Retained Earnings 1,600
Dividends Payable 1,600
(Dividends Declared june 13)
11 Dividends Payable 1,600
Cash 1,600
(Dividends Payed June 23)
12 Cash 120,000
Notes Payable (4%) 120,000
13 Purchases 32,000
Accounts Payable 32,000
(A/P Maida; purchased merchandise 3/10, n/30)
14 Land 16,000
Common Stock 10,000
Paid-in Capital in Excess of Par-Common Stock 6,000
(Issued Common Stock for Land W/Value of 16000)
15 Accounts Payable 300
Purchases Returns and Allowances 300
(returned merchandise to Maida)
16 Accounts Receivable 80,000
Sales Revenue 80,000
(A/R Lachey; sold merchandise 1/10, n/30)
17 Accounts Payable 31,700
Cash 31,700
(Paid off remaining Maida bal. July 5)
18 Utilities Expense 11,920
Cash 11,920
(Paid utilities expense)
19 Cash 80,000
Accounts Receivable 80,000
(Received bal on acct from Lachey )
20 Accounts Payable 7,500
Cash 7,500
(Paid off Farmington acct bal)
21 Notes Payable 110,000
Interest Payable 1,500
Interest Expense 3,500
Cash 115,000
(Paid off Notes and Interest Payable)
22 Cash 16,500
Sales Revenue 16,500
(Cash sales to customers)
23 Salaries and Wages Expense 27,500
Cash 25,000
Salaries and Wages Payable 2,500
(Paid salaries to date)
24 Utilities Expense 1,250
Utilities Payable 1,250
(Paid utilities bill)
25 Interest Expense 15,000
Cash 15,000
(Paid interest on bonds payable)
ADDITIONAL INFORMATION
Depreciation Expense 14,800
Accumulated Depr 14,800
(Record deprec expense)
Income Tax Expense 5,550
Income Taxes Payable 5,550
(Estimated federal income taxes)
Inventory (ending) 41,164
Cost of Goods Sold 36,336
Purchases 37,500
Inventory (beginning) 40,000
Bad Debt Expense 2,000
Allowance for Doubtful Accounts 2,000
(To record bad debt expense)
Sales Revenue 12,000
Unearned Sales Revenue 12,000
Rent Expense 2,400
Prepaid Rent 2,400

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Financial Accounting

Authors: Carl Warren, James M. Reeve, Philip E. Fess

8th Edition

0324025394, 978-0324025392

More Books

Students also viewed these Accounting questions