Worksheet 14 Columns

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

TULIAO, PRINCESS AUDHRIE S.

BSA 1-B
MR. A
WORKSHEET
DECEMBER 31, 20x1
Unadjusted Trial Adjusted Trial Post-closing Trial
Adjustments Income Statement Balance Sheet Closing Entries
Accounts Title Balance Balance Balance
Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr.
Cash 138000 138000 138000 138000
Accounts receivable 300000 300000 300000 300000
Equipment 700000 700000 700000 700000
Mr.A capital 1000000 1000000 1000000 15500 984500
Service Fee 3200000 3200000 3200000 3200000
Insurance Expense 42000 31500 10500 10500 10500
Slaries Expense 2400000 2400000 2400000 2400000
Utilities Expense 420000 420000 420000 420000
Taxes and License 200000 200000 200000 200000
Totals 4200000 4200000
Adjustments :
Depreciation Expense 35000 35000 35000 35000
Accumulated Depreciation 35000 35000 35000 35000
Prepaid Insurance 31,500 31,500 31,500 31,500
Bad debt Expense 30000 30000 30000 30000
Allowance for bad debts 30000 30000 30000 30000
Rent expense 120000 120000 120000 120000
Rent payable 120000 120000 120000 120000
Totals 216500 216500 4385000 4385000 3215500 3200000 1169500 1185000 3215500 3215500 1169500 1169500
Net Income 15500 15500
Totals 3215500 3215500 1185000 1185000

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