1. Inventory Adjustments: Remaining units from Jan 12: 1,300 units. Adjusting entry for future selling price: $270,000
2. Accounts Receivable and Uncollectible Accounts: Adjusting entry for uncollectible accounts: $2,500
3. Salaries: Paid cash for salaries: $128,000
4. Accounts Payable: $410,000
5. Interest on Notes Payable: $200
6. Income Tax: $12,300
7. Future Uncollectible Accounts: $3,000
How did we arrive at these values?
Let's analyze the transactions and make the necessary adjustments and entries for Big Blast Fireworks at the end of January 2024.
1. Inventory: Initial Inventory:
- 300 units at $100 each = $30,000
Purchases and Returns:
- January 3: Purchase 1,200 units at $105 each = $126,000
- January 8: Purchase 1,300 units at $110 each = $143,000
- January 12: Purchase 1,400 units at $115 each = $161,000
- January 15: Return 100 units from January 12
Calculate Total Units and Cost:
- Total units: 300 (initial) + 1,200 + 1,300 + 1,400 - 100 (return) = 4,200 units
- Remaining units from January 12: 1,400 - 100 (return) = 1,300 units
- Cost of remaining units from January 12: 1,300 units * $115 = $149,500
Cost of Units Sold (FIFO):
- Units sold on January 19: 4,000 units
- Cost of units sold: 1,200 units * $105 + 1,300 units * $110 + 1,400 units * $115 = $471,500
Calculate Remaining Units from January 12:
- Remaining units after sale: 1,300 units - 4,000 units (sold) = -2,700 units (negative because they are sold)
Adjust for Expected Future Selling Price:
- Adjusting entry: $100 (expected future selling price) * 2,700 units = $270,000
- Reduce inventory and record a loss: Debit Cost of Goods Sold $270,000, Credit Inventory $270,000
2. Accounts Receivable and Uncollectible Accounts:
- January 22: Receive $580,000 from customers
- January 27: Write off accounts receivable as uncollectible, $2,500
Adjust for Uncollectible Accounts:
- Adjusting entry: Debit Uncollectible Accounts Expense $2,500, Credit Allowance for Uncollectible Accounts $2,500
3. Salaries:
- January 31: Pay cash for salaries during January, $128,000
4. Accounts Payable:
- January 24: Pay $410,000 to inventory suppliers on accounts payable
5. Interest on Notes Payable: Accrue interest on notes payable at 8% annual rate. For one month: $30,000 * 8% / 12 = $200
- Adjusting entry: Debit Interest Expense $200, Credit Interest Payable $200
6. Income Tax: Accrue income taxes at the end of January: $12,300.
- Adjusting entry: Debit Income Tax Expense $12,300, Credit Income Tax Payable $12,300
7. Future Uncollectible Accounts: Adjusting entry: Debit Uncollectible Accounts Expense $3,000, Credit Allowance for Uncollectible Accounts $3,000