CHAPTER 4: DO IT! 1 Worksheet: Blessie, Capital Jan. 1, 2019 961,900

Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 3

CHAPTER 4: DO IT!

1 Worksheet
Event Buddies had the following account balances on December 31, 2019:
Cash P 181,100 Accounts receivable 300,000
Service Revenue 401,600 Blessie, Capital Jan. 1, 2019 961,900
Salaries Expense 190,000 Taxes and Licenses 45,000
Equipment 500,000 Utilities expense 82,400
Accounts payable 135,000 Prepaid Rent 170,000
Blessie, withdrawal 30,000

Additional information:

 Accrued salaries at December 31, 2019 amounted to P30,700.


 5% of the accounts receivable is estimated to be uncollectible.
 Depreciation on Equipment for the year is P100,000.
 P60,000 of the Prepaid rent has expired into expense by December 31, 2019.

Requirements:

Prepare the 10-column Worksheet. Use the format given on the next page.
EVENT BUDDIES
WORKSHEET
December 31, 2019
Statement of
Accoun Statement of Financial
Account Name Unadjusted Trial Balance Adjusting Entries Adjusted Trial Balance Financial
t Position
Performance
Code   Debit Credit Debit Credit Debit Credit Debit Credit Debit Credit
  Cash   P181,100        P181,100        P181,100  
   Accounts Receivable 300,000        300,000        300,000   
  Allowance for Bad Debts     P 15,000               
  Prepaid Rent  170,000      P 60,000  110,000        110,000   
   Equipment   500,00         500,00         500,00  
  Accumulated Depreciation       P100,000    P100,000        P100,000 
    Accounts payable   P135,000        135,000        135,000 
  Salaries Payable       P 30,700    30,700        30,700 
   Blessie, Capital     961,900         961,900         961,900
  Blessie, Withdrawal 30,000        30,000        30,000   
    Service Revenue   401,600        401,600    401,600     
  Taxes and Licenses  45,000        45,000    45,000       
  Utilities expense  82,400        82,400    82,400       
  Salaries Expense 190,000    P 30,700    220,700    220,700       
   Bad Debts       P 15,000    15,000    15,000     
   Depreciation Expense     P100,000    100,000    100,000       
  Rent Expense     P 60,000      60,000     60,000      
 P1,644,20  P1,644,20
  TOTAL P 1,498, 500 P 1,498, 500   P205,700  P205,700 0 0  P508,100 P416,600  P1,136,100  P1,227,600
   NET INCOME(LOSS)               91,500    91,500  
                 P508,100 P508,100 P 1,227,600  P1,227,600
                       
DO IT! 2 Closing Entries
After preparing worksheet, prepare the CLOSING JOURNAL ENTRIES necessary to close the nominal/temporary accounts.

STEP 1: CLOSE THE REVENUE ACCOUNT TO INCOME SUMMARY ACCOUNT

Service Revenue P 401,600


Bad Debts P 15,000
Income Summary P 416,600

STEP 2: CLOSE THE EXPENSES ACCOUNTS TO INCOME SUMMARY ACCOUNT

Income Summary P508,100


Taxes and Licenses P 45,000
Utilities Expense P 82,400
Salaries Expense P 220,700
Depreciation Expense P 100,000
Rent Expense P 60,000

STEP 3: CLOSE THE INCOME SUMMARY ACCOUNT TO CAPITAL ACCOUNT

Income Summary P 961, 900

Blessie, Capital P 961,600

STEP 4: CLOSE THE DRAWING ACCOUNT TO CAPITAL

Blessie , Capital P 30,000

Blessie, Withdrawal P 30,000

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy