Question

Epicenter Laundry

UNADJUSTED TRIAL BALANCE

June 30, 2019

	ACCOUNT TITLE	DEBIT	CREDIT
1	Cash	11,000.00
2	Laundry Supplies	21,500.00
3	Prepaid Insurance	9,600.00
4	Laundry Equipment	232,600.00
5	Accumulated Depreciation		125,400.00
6	Accounts Payable		11,800.00
7	Sophie Perez, Capital		105,600.00
8	Sophie Perez, Drawing	10,000.00
9	Laundry Revenue		232,200.00
10	Wages Expense	125,200.00
11	Rent Expense	40,000.00
12	Utilities Expense	19,700.00
13	Miscellaneous Expense	5,400.00
14	Totals	475,000.00	475,000.00

The data needed to determine year-end adjustments are as follows:

•	Laundry supplies on hand at June 30 are $3,600.
•	Insurance premiums expired during the year are $5,700.
•	Depreciation of laundry equipment during the year is $6,500.
•	Wages accrued but not paid at June 30 are $1,100.

Required:

1.	For each account listed in the unadjusted trial balance, enter the balance in a T account. Identify the balance as “Bal.”
2.	(Optional) On your own paper or spreadsheet, enter the unadjusted trial balance on an end-of-period work sheet and complete the work sheet.
3.	a. Journalize the adjusting entries on page 10 of the journal. Adjusting entries are recorded on June 30. b. Post the adjusting entries. In the T accounts, identify the adjustments by “Adj.” and the new balances as “Adj. Bal.” (Be sure to add a posting reference to the journal.)
4.	Prepare an adjusted trial balance.
5.	Prepare an income statement, a statement of owner’s equity, and a balance sheet.*
6.	a. Journalize the closing entries on page 11 of the journal. b. Post the closing entries. In the T accounts, identify the closing entries by “Clos.” (Be sure to add a posting reference to the journal.)
7.	Prepare a post-closing trial balance. *Be sure to read the instructions for each financial statement carefully. CHART OF ACCOUNTS Epicenter Laundry General Ledger ASSETS 11 Cash 13 Laundry Supplies 14 Prepaid Insurance 16 Laundry Equipment 17 Accumulated Depreciation LIABILITIES 21 Accounts Payable 22 Wages Payable EQUITY 31 Sophie Perez, Capital 32 Sophie Perez, Drawing 33 Income Summary REVENUE 41 Laundry Revenue EXPENSES 51 Wages Expense 52 Rent Expense 53 Utilities Expense 54 Laundry Supplies Expense 55 Depreciation Expense 56 Insurance Expense 59 Miscellaneous Expense Labels Current assets Current liabilities Expenses For the Year Ended June 30, 2019 June 30, 2019 Property, plant, and equipment Revenues Amount Descriptions Decrease in owner’s equity Increase in owner’s equity Net income Net loss Sophie Perez, capital, June 30, 2019 Sophie Perez, capital, July 1, 2018 Total assets Total current assets Total expenses Total liabilities Total liabilities and owner’s equity Total property, plant, and equipment Withdrawals

Answer 1

:: Solution ::

• All working forms part of the answer
• Adjusting Entries

DATE	DESCRIPTION	POST. REF.	DEBIT	CREDIT	ASSETS	LIABILITIES	EQUITY
1
2	Laundry Supplies expenses		$                   17,900.00				$ (17,900.00)
3	Laundry Supplies			$               17,900.00	$           (17,900.00)
4	Insurance expenses		$                      5,700.00				$     (5,700.00)
5	Prepaid Insurance			$                 5,700.00	$              (5,700.00)
6	Depreciation Expense		$                      6,500.00				$     (6,500.00)
7	Accumulated Depreciation			$                 6,500.00	$              (6,500.00)
8	Wages Expense		$                      1,100.00				$     (1,100.00)
9	Wages payable			$                 1,100.00		$    1,100.00

• Complete T Accounts:

Cash (Acct. 11)
Bal.	$                                         11,000.00
Laundry Supplies (Acct. 13)
Bal.	$                                         21,500.00	Adj.	$            17,900.00
Adj. Bal.	$                                           3,600.00
Prepaid Insurance (Acct. 14)
Bal.	$                                           9,600.00	Adj.	$              5,700.00
Adj. Bal.	$                                           3,900.00
Laundry Equipment (Acct. 16)
Bal.	$                                     2,32,600.00
Accumulated Depreciation (Acct. 17)
		Bal.	$        1,25,400.00
		Adj.	$              6,500.00
		Adj. Bal.	$        1,31,900.00
Accounts Payable (Acct. 21)
		Bal.	$            11,800.00
Wages Payable (Acct. 22)
		Adj.	$              1,100.00
Sophie Perez, Capital (Acct. 31)
Clos.	$                                         10,000.00	Bal.	$        1,05,600.00
		Clos.	$            10,700.00
		Bal.	$        1,06,300.00
Sophie Perez, Drawing (Acct. 32)
Bal.	$                                         10,000.00	Clos.	$            10,000.00
Laundry Revenue (Acct. 41)
Clos.	$                                     2,32,200.00	Bal.	$        2,32,200.00
Wages Expense (Acct. 51)
Bal.	$                                     1,25,200.00	Clos.	$        2,52,600.00
Adj.	$                                           1,100.00
Adj. Bal.	$                                     1,26,300.00
Rent Expense (Acct. 52)
Bal.	$                                         40,000.00	Clos.	$            40,000.00
Utilities Expense (Acct. 53)
Bal.	$                                         19,700.00	Clos.	$            19,700.00
Laundry Supplies Expense (Acct. 54)
Adj.	$                                         17,900.00	Clos.	$            17,900.00
Depreciation Expense (Acct. 55)
Adj.	$                                           6,500.00	Clos.	$              6,500.00
Insurance Expense (Acct. 56)
Adj.	$                                           5,700.00	Clos.	$              5,700.00
Miscellaneous Expense (Acct. 59)
Bal.	$                                5,400.00	Clos.	$              5,400.00

• Adjusted Trial balance

June 30, 2019
	ACCOUNT TITLE	DEBIT	CREDIT
1	Cash	$             11,000.00
2	Laundry Supplies	$               3,600.00
3	Prepaid Insurance	$               3,900.00
4	Laundry Equipment	$         2,32,600.00
5	Accumulated Depreciation		$             1,31,900.00
6	Accounts Payable		$                11,800.00
7	Wages Payable		$                   1,100.00
8	Sophie Perez, Capital		$             1,05,600.00
9	Sophie Perez, Drawing	$             10,000.00
10	Laundry Revenue		$             2,32,200.00
11	Wages Expense	$         1,26,300.00
12	Rent Expense	$             40,000.00
13	Utilities Expense	$             19,700.00
14	Laundry Supplies Expense	$             17,900.00
15	Depreciation Expense	$               6,500.00
16	Insurance Expense	$               5,700.00
17	Miscellaneous Expense	$               5,400.00
18	Totals	$         4,82,600.00	$             4,82,600.00

* INCOME STATEMENT

* Statement of Owner's Equity

* Balance Sheet

• Closing Entries

DESCRIPTION	DEBIT	CREDIT
Laundry Revenue	$             2,32,200.00
Income Summary		$                2,32,200.00
(revenue account closed)
Income Summary	$             2,21,500.00
Wages Expense		$                1,26,300.00
Rent Expense		$                   40,000.00
Utilities Expense		$                   19,700.00
Laundry Supplies Expense		$                   17,900.00
Depreciation Expense		$                      6,500.00
Insurance Expense		$                      5,700.00
Miscellaneous Expense		$                      5,400.00
(expenses account closed)
Income Summary	$                 10,700.00
Sophie Perez Capital		$                   10,700.00
(Net income closed)
Sophie Perez Capital	$                 10,000.00
Sophie Perez, Drawing		$                   10,000.00
(drawings closed)

• Post Closing Trial Balance

June 30, 2019
	ACCOUNT TITLE	DEBIT	CREDIT
1	Cash	$                     11,000.00
2	Laundry Supplies	$                       3,600.00
3	Prepaid Insurance	$                       3,900.00
4	Laundry Equipment	$                 2,32,600.00
5	Accumulated Depreciation		$        1,31,900.00
6	Accounts Payable		$            11,800.00
7	Wages Payable		$              1,100.00
8	Sophie Perez, Capital		$        1,06,300.00
9	Totals	$                 2,51,100.00	$        2,51,100.00