Instructions Trophy Fish Company supplies flies and fishing gear to sporting goods stores and outfitters throughout the western United States. The accounts receivable clerk for Trophy Fish prepared the following pa business on December 31, 20Y4: 1 Not Days Past Due Days Past Due Days Past Due Days Past Due Days Past Due 2 Past 3 Customer Balance Due 1-30 31-60 61-90 91-120 Over 120 4 AAA Outfitters 20,600.00 20,600.00 5 Brown Trout Fly Shop 7,200.00 7,200.00 6 7 4,200.00 4,200.00 8 Zigs Fish Adventures Subtotals 9 9 1,301,200.00 751,700.00 287,100.00 126,100.00 37,800.00 23,500.00 75,000.00 The following accounts were unintentionally omitted from the aging schedule. Assume all due dates are for the current year except for Wolfe Sports, which is due in the next year. Due Date Customer Adams Sports & Flies Balance $4,900 May 22 Blue Dun Flies Oct. 10 5,200 Cicada Fish Co. Sept. 29 8,300 Deschutes Sports Oct. 20 6,800 Green River Sports Nov. 7 3,800 $4,900 5,200 8,300 Instructions Adams Sports & Flies Blue Dun Flies Cicada Fish Co. Deschutes Sports Green River Sports Smith River Co. Western Trout Company Wolfe Sports 6,800 May 22 Oct 10 Sept. 29 Oct. 20 Nov. 7 Nov. 28 Dec. 7 Jan. 20 3,800 2,900 7,000 4,400 Trophy Fish has a past history of uncollectible accounts by age category, as follows: Percent Uncollectible 1% 2 Age Class Not past due 1-30 days past due 31-60 days past due 61-90 days past due 91-120 days past due Over 120 days past due N 00 8 30 39 80 1. Determine the number of days past due for each of the preceding accounts. If an account is not past due, enter a zero. 2. Complete the aging of receivables schedule by adding the omitted accounts to the bottom of the schedule and updating the totals. 3. Estimate the allowance for doubtful accounts, based on the aging of receivables schedule. 4. Assume that the allowance for doubtful accounts for Trophy Fish Company has a debit balance of $4.000 before adjustment on December 31. Journalize the adjusting entry for uncollectible accounts. Refer to the Chart of Accounts for exact wording of account titles. 5. Assume that the adjusting entry in (4) was inadvertentiy omitted, how would the omission affect the balance sheet and income statement? Chart of Accounts CHART OF ACCOUNTS Trophy Fish Company General Ledger ASSETS REVENUE 410 Sales 610 Interest Revenue 110 Cash 111 Petty Cash 121 Accounts Receivable-Adams Sports & Flies 122 Accounts Receivable-Blue Dun Flies 123 Accounts Receivable-Cicada Fish Co. 124 Accounts Receivable-Deschutes Sports 125 Accounts Receivable-Green River Sports 126 Accounts Receivable-Smith River Co. 127 Accounts Receivable-Western Trout Company 128 Accounts Receivable-Wolfe Sports 129 Allowance for Doubtful Accounts 131 Interest Receivable 132 Notes Receivable 141 Merchandise Inventory 145 Office Supplies 146 Store Supplies 151 Prepaid Insurance 181 Land 191 Store Equipment EXPENSES 510 Cost of Goods Sold 520 Sales Salaries Expense 521 Advertising Expense 522 Depreciation Expense-Store Equipment 523 Delivery Expense 524 Repairs Expense 529 Selling Expenses 530 Office Salaries Expense 531 Rent Expense 532 Depreciation Expense-Office Equipment 533 Insurance Expense 534 Office Supplies Expense 535 Store Supplies Expense 536 Credit Card Expense 537 Cash Short and Over Chart of Accounts 132 Notes Receivable 141 Merchandise Inventory 145 Office Supplies 146 Store Supplies 151 Prepaid Insurance 531 Rent Expense 532 Depreciation Expense-Office Equipment 533 Insurance Expense 534 Office Supplies Expense 535 Store Supplies Expense 536 Credit Card Expense 537 Cash Short and Over 538 Bad Debt Expense 539 Miscellaneous Expense 710 Interest Expense 181 Land 191 Store Equipment 192 Accumulated Depreciation-Store Equipment 193 Office Equipment 194 Accumulated Depreciation Office Equipment LIABILITIES 210 Accounts Payable 211 Salaries Payable 213 Sales Tax Payable 214 Interest Payable 215 Notes Payable EQUITY 310 Common Stock 311 Retained Earnings 312 Dividends Starting Question 1. Determine the number of days past due for each of the accounts below. If an account is not past due, enter a zero. Customer Due Date Number of Days Past Due Adams Sports & Flies May 22, 2014 days Blue Dun Flies Oct. 10, 20Y4 days Cicada Fish Co. Sept. 29, 2014 days Deschutes Sports Oct. 20, 2014 days Green River Sports Nov. 7, 2074 days Smith River Co. Nov. 28, 2014 days Western Trout Company Dec 7, 2014 days Wolfe Sports Jan. 20, 2045 days Aging of Receivables Schedule 2. Complete the aging of receivables schedule by adding the omitted accounts to the bottom of the schedule and updating the totals. If an amount box does not require an entry, leave it blank. Aging of Receivables Schedule December 31, 20Y4 1 Days Past Due Days Past Due Days Past Due Days Past Due Days Past Due 91-120 2 Customer Balance Not Past Due 1-30 31-60 61-90 Over 120 3 AAA Outfitters 20,600.00 20,600.00 Brown Trout Fly Shop 7,200.00 7,200.00 5 4,200.00 4,200.00 6 Zigs Fish Adventures 7 Subtotals 1,301,200.00 751,700.00 287,100.00 126,100.00 37.800.00 23,500.00 75,000.00 8 Adams Sports & Flies 9 Blue Dun Flies 10 Cicada Fish Co. 11 Deschutes Sports 12 Green River Sports 13 Smith River Co. Westem Trout 14 Company 15 Wolfe Sports 16 Totals Percentage 17 Collectible Aging of Receivables Schedule 1 Days Past Due 1-30 Days Past Due 31-60 Days Past Due 61-90 Days Past Due 91-120 Days Past Due Over 120 2 Customer Balance Not Past Due 20,600.00 3 AAA Outfitters 20,600.00 + Brown Trout Fly Shop 7,200.00 7,200.00 5 4,200.00 4,200.00 6 Zigs Fish Adventures Subtotals 7 1,301,200.00 751,700.00 287,100.00 126,100.00 37,800.00 23,500.00 75,000.00 9 10 11 12 13 3 Adams Sports & Flies Blue Dun Flies Cicada Fish Co. Deschutes Sports Green River Sports Smith River Co. Western Trout Company Wolfe Sports Totals Percentage uncollectible Estimate of uncollectible 14 15 16 17 18 accounts Additional Question 3. Estimate the allowance for doubtful accounts, based on the aging of receivables schedule. $ Journal 4. Assume that the allowance for doubtful accounts for Trophy Fish Company has a debit balance of $4.000 before adjustment on December 31. Journalize the adjusting entry for uncollectible accounts. Refer to the Chart of Accounts for exact wording of account titles. PAGE 10 JOURNAL ACCOUNTING EQUATION DATE DESCRIPTION POST. REF. DEBIT CREDIT ASSETS LIABILITIES EQUITY 1 2 Final Question 5. Assume that the adjusting entry in (4) was inadvertently omitted, how would the omission affect the balance sheet and income statement? On the balance sheet, assets would be vby by . In addition, the owner's capital account would be by because the allowance for doubtful accounts would be by on the income statement. because bad debt expense would be and net income