In: Accounting
Gillian Shaw opened Shaw's Carpet Cleaners on March 1. During March, the following transactions were completed.
|
1. |
Unbilled revenue for services performed at March 31 was $500. |
2. |
Depreciation on equipment for the month was $300. |
3. |
One-twelfth of the insurance expired. |
4. |
An inventory count shows $250 of cleaning supplies on hand at March 31. |
5. Accrued but unpaid employee salaries were $550. Prepare an adjusted trial balance with the information provided. Prepare an income statement and retained earnings statment for March and a calssified balanced sheet at March 31. Journalize and post adjusting entries. Journalize and post closing entries and complete the closing process. Prepare a post-closing tribal balance at March 31. |
Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you. | |||||
Date | Account | Debit | Credit | ||
Mar 1 | Cash | $ 10,000 | |||
Mar 1 | Common Stock | $ 10,000 | |||
Mar 1 | Truck | $ 6,000 | |||
Mar 1 | Cash | $ 3,000 | |||
Mar 1 | Accounts Payable | $ 3,000 | |||
Mar 3 | Cleaning Supplies | $ 1,200 | |||
Mar 3 | Accounts Payable | $ 1,200 | |||
Mar 5 | Prepaid Insurance | $ 1,200 | |||
Mar 5 | Cash | $ 1,200 | |||
Mar 14 | Accounts Receivable | $ 4,800 | |||
Mar 14 | Service Revenue | $ 4,800 | |||
Mar 18 | Accounts Payable | $ 2,000 | |||
Mar 18 | Cash | $ 2,000 | |||
Mar 20 | Salaries Expense | $ 1,800 | |||
Mar 20 | Cash | $ 1,800 | |||
Mar 21 | Cash | $ 1,400 | |||
Mar 21 | Accounts Receivable | $ 1,400 | |||
Mar 28 | Accounts Receivable | $ 4,500 | |||
Mar 28 | Service Revenue | $ 4,500 | |||
Mar 31 | Gasoline Expense | $ 500 | |||
Mar 31 | Cash | $ 500 | |||
Mar 31 | Dividend | $ 700 | |||
Mar 31 | Cash | $ 700 | |||
Adjusting Entries: | |||||
1 | Accounts Receivable | $ 500 | |||
1 | Service Revenue | $ 500 | |||
2 | Depreciation Expense | $ 300 | |||
2 | Accumulated Depreciation | $ 300 | |||
3 | Insurance Expenase | $ 100 | 1200/12 | ||
3 | Prepaid Insurance | $ 100 | |||
4 | Cleaning Supplies Expense | $ 950 | 1200-250 | ||
4 | Cleaning Supplies | $ 950 | |||
4 | Salaries Expense | $ 550 | |||
4 | Salaries Payable | $ 550 | |||
Closing Entries: | |||||
1 | Service Revenue | $ 9,800 | |||
Income Summary | $ 9,800 | ||||
(Closing Revenue Account) | |||||
2 | Income Summary | $ 4,200 | |||
Cleaning Supplies Expense | $ 950 | ||||
Salaries Expense | $ 2,350 | ||||
Depreciation Expense | $ 300 | ||||
Gasoline Expense | $ 500 | ||||
Insurance Expense | $ 100 | ||||
(Closing Expense Account) | |||||
3 | Income Summary | $ 5,600 | |||
Retained Earning | $ 5,600 | ||||
(Closing Income Summary) | |||||
4 | Retained Earning | $ 700 | |||
Dividend | $ 700 | ||||
(closing Dividend Account) |
Trial Balance: | ||||||
Adjusted | Closing Entries | Post Closing Trial | ||||
Accounts | Debit | Credit | Debit | Credit | Debit | Credit |
Cash | $ 2,200 | $ 2,200 | ||||
Accounts Receivable | $ 8,400 | $ 8,400 | ||||
Prepaid Insurance | $ 1,100 | $ 1,100 | ||||
Cleaning Supplies | $ 250 | $ 250 | ||||
Truck | $ 6,000 | $ 6,000 | ||||
Accumulated Depreciation | $ 300 | $ 300 | ||||
Accounts Payable | $ 2,200 | $ 2,200 | ||||
Salaries Payable | $ 550 | $ 550 | ||||
Common Stock | $ 10,000 | $ 10,000 | ||||
Dividend | $ 700 | $ 700 | $ - | |||
Retained Earning | $ 4,900 | $ 9,800 | $ 4,900 | |||
Service Revenue | $ 9,800 | $ 9,800 | $ - | |||
Cleaning Supplies Expense | $ 950 | $ 950 | $ - | |||
Salaries Expense | $ 2,350 | $ 2,350 | $ - | |||
Depreciation Expense | $ 300 | $ 300 | $ - | |||
Gasoline Expense | $ 500 | $ 500 | $ - | |||
Insurance Expense | $ 100 | $ 100 | $ - | |||
Total | $ 22,850 | $ 22,850 | $ 14,700 | $ 14,700 | $ 17,950 | $ 17,950 |
Income Statement: | ||||||
Service Revenue | $ 9,800 | |||||
Less Expenses: | ||||||
Cleaning Supplies Expense | $ 950 | |||||
Salaries Expense | $ 2,350 | |||||
Depreciation Expense | $ 300 | |||||
Gasoline Expense | $ 500 | |||||
Insurance Expense | $ 100 | |||||
Total Expense | $ 4,200 | |||||
Net Income | $ 5,600 | |||||
Statement of Retained Earning: | ||||||
Net Income | $ 5,600 | |||||
Less: Dividend | $ 700 | |||||
Balance | $ 4,900 | |||||
Balance Sheet: | ||||||
Assets | ||||||
Current Assets: | ||||||
Cash | $ 2,200 | |||||
Accounts Receivable | $ 8,400 | |||||
Prepaid Insurance | $ 1,100 | |||||
Cleaning Supplies | $ 250 | |||||
Total Current Assets | $ 11,950 | |||||
Fixed Assets: | ||||||
Truck | $ 6,000 | |||||
Accumulated Depreciation | $ -300 | |||||
Total Fixed Assets | $ 5,700 | |||||
Total Assets | $ 17,650 | |||||
Liabilities | ||||||
Current Liabilities: | ||||||
Accounts Payable | $ 2,200 | |||||
Salaries Payable | $ 550 | |||||
Total Liabilities | $ 2,750 | |||||
Equity: | ||||||
Common Stock | $ 10,000 | |||||
Retained Earning | $ 4,900 | |||||
Total Equity | $ 14,900 | |||||
Total Liabilities and Equity | $ 17,650 |