In: Accounting
The unadjusted trial balance for Forever Fitness as December 31, 2017 is provided on the trial balance tab.
Information for adjustments is as follows:
As of December 31, 2017, employees had earned $1,300 of unpaid and unrecorded salaries. The next payday is January 4, at which time $1,625 of salaries will be paid.
The cost of supplies still available at December 31, 2017, is $1,700.
The notes payable requires an interest payment to be made every three months. The amount of unrecorded accrued interest at December 31, 2017, is $1,250. The next interest payment, at an amount of $1,500, is due on January 15, 2018.
Analysis of the unearned member fees account shows $2,400 remaining unearned at December 31, 2017.
In addition to the member fees included in the revenue account balance, the company has earned another $10,800 in unrecorded fees that will be collected on January 31, 2018. The company is also expected to collect $11,000 on that same day for new fees earned in January 2018.
Depreciation expense for the year is $21,200.
General Journal tab - Prepare any necessary adjusting and closing entries for the current fiscal year.
General Ledger tab - Each journal entry is posted automatically to the general ledger. Use the drop-down button to view the unadjusted, adjusted, or post-closing balances.
Trial Balance tab - You may view the unadjusted, adjusted, or post-closing trial balances by choosing from the dropdown box below. Your choice will determine the reported values on the financial statement tabs.
Income Statement tab - Use the drop-downs to select the accounts properly included on the income statement. The unadjusted, adjusted or post-closing balances will appear for each account, based on your selection.
Statement of Owner's Equity tab - The unadjusted, adjusted or post-closing balances will appear for each account, based on your selection.
Balance Sheet tab - Use the drop-downs to select the accounts properly included on the balance sheet. The unadjusted, adjusted or post-closing balances will appear for each account, based on your selection.
Post-Closing tab - Use the drop-downs to indicate whether each account is included on the post-closing trial balance.
FOREVER FITNESS | ||
Trial Balance | ||
December 31, 2017 | ||
Account Title | Debit | Credit |
---|---|---|
Cash | 171,400 | |
Accounts receivable | 10,800 | |
Supplies | 1,700 | |
Equipment | 106,000 | |
Accumulated depreciation - Equipment | 63,600 | |
Interest payable | 1,250 | |
Salaries payable | 1,300 | |
Unearned member fees | 19,500 | |
Long-term notes payable | 100,000 | |
J. Carey, Capital | 114,000 | |
J. Carey, Withdrawals | 26,000 | |
Member fees earned | 66,800 | |
Depreciation expense - Equipment | 21,200 | |
Salaries expense | 18,300 | |
Interest expense | 4,250 | |
Supplies expense | 6,800 | |
Total | 366,450 | 366,450 |
Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you. | ||||
It seems trial given is adjusted trial balance. Solved based on this assumption. |
||||
Adjusted | Post Closing | |||
Account Title | Debit | Credit | Debit | Credit |
Cash | $171,400 | $171,400 | $ - | |
Accounts receivable | $ 10,800 | $ 10,800 | $ - | |
Supplies | $ 1,700 | $ 1,700 | $ - | |
Equipment | $106,000 | $106,000 | $ - | |
Accumulated depreciation - Equipment | $ 63,600 | $ - | $ 63,600 | |
Interest payable | $ 1,250 | $ - | $ 1,250 | |
Salaries payable | $ 1,300 | $ - | $ 1,300 | |
Unearned member fees | $ 19,500 | $ - | $ 19,500 | |
Long-term notes payable | $100,000 | $ - | $100,000 | |
J. Carey, Capital | $114,000 | $104,250 | ||
J. Carey, Withdrawals | $ 26,000 | |||
Member fees earned | $ 66,800 | |||
Depreciation expense - Equipment | $ 21,200 | |||
Salaries expense | $ 18,300 | |||
Interest expense | $ 4,250 | |||
Supplies expense | $ 6,800 | |||
Total | $366,450 | $366,450 | $289,900 | $289,900 |
Income Statement: | ||||
Member fees earned | $ 66,800 | |||
Less: Operating Expenses | ||||
Depreciation expense - Equipment | $ 21,200 | |||
Salaries expense | $ 18,300 | |||
Supplies expense | $ 6,800 | |||
Total Operating Expense | $ 46,300 | |||
Net Operating Income | $ 20,500 | |||
Interest expense | $ 4,250 | |||
Net Income | $ 16,250 | |||
Statement of Owner's Equity: | ||||
Beginning Owner's Equity | $114,000 | |||
Add: Net Income | $ 16,250 | |||
Less: Withdrawal | $ 26,000 | |||
Ending, Owners Equity | $104,250 | |||
Balance Sheet: | ||||
Current Assets: | ||||
Cash | $171,400 | |||
Accounts receivable | $ 10,800 | |||
Supplies | $ 1,700 | |||
Total Current Assets | $183,900 | |||
Equipment | $106,000 | |||
Accumulated depreciation - Equipment | $ -63,600 | $ 42,400 | ||
Total Assets | $226,300 | |||
Current Liabilities: | ||||
Interest payable | $ 1,250 | |||
Salaries payable | $ 1,300 | |||
Unearned member fees | $ 19,500 | |||
Total Current Liabilities | $ 22,050 | |||
Long-term notes payable | $100,000 | |||
Total Liabilities | $122,050 | |||
Equity: | ||||
Owner's Capital | $104,250 | |||
Total Liabilities and Equity | $226,300 |