In: Accounting
(4) Using formulas that link back to the "Trial Balance" tab, prepare the entity's 12/31/2018 closing entries. |
Walnut Grove Trial Balances | To be calculated by student | |
12/31/2018 - Adjusted | ||
Debit | Credit | |
Cash | 410,753.54 | |
Accounts Receivable | 41,901.43 | |
Inventory | 24,061.10 | |
Prepaid Expenses | 740.31 | |
Building | 119,250.00 | |
Computers & Software | 7,047.00 | |
Furniture & Fixtures | 16,299.00 | |
Land | 45,000.00 | |
Machinery & Equipment | 78,120.00 | |
Accumulated Depreciation | 18,329.51 | |
Accounts Payable | 11,471.29 | |
Payroll Tax Payable | 4,599.59 | |
Sales Tax Payable | 2,349.61 | |
Interest Payable | 5,187.24 | |
Unearned Revenue | 20,475.00 | |
Line of Credit | 258,750.00 | |
Notes Payable | - | |
Peters, J., Capital | 900.00 | |
Peters, M., Capital | 900.00 | |
Net Income/Retained Earnings | 282,921.75 | |
Material & Supplies Sales | 264,706.02 | |
Small Tool Sales | 8,287.74 | |
Tool Rentals | 1,483.20 | |
Vendor Compensation | 414.20 | |
COGS - Material & Supplies | 82,191.62 | |
COGS - Small Tools | 13,819.24 | |
COGS - Wages | 16,630.83 | |
Depreciation Expense | 17,492.51 | |
Insurance Expense | 4,589.90 | |
Interest Expense | 1,439.58 | |
Office Supplies Expense | 118.08 | |
Payroll Tax Expense | 1,273.05 | |
Postage Expense | 47.97 |
Date | Account | Debit | Credit |
December 31, 2018 | Material and Supplies Sales | $ 264,706.02 | |
Small Tool Sales | $ 8,287.74 | ||
Tool Rentals | $ 1,483.20 | ||
Vendor Compensation | $ 414.20 | ||
Income Summary | $ 274,891.16 | ||
December 31, 2018 | Income Summary | $ 137,602.78 | |
COGS - Material & Supplies | $ 82,191.62 | ||
COGS - Small Tools | $ 13,819.24 | ||
COGS - Wages | $ 16,630.83 | ||
Depreciation Expense | $ 17,492.51 | ||
Insurance Expense | $ 4,589.90 | ||
Interest Expense | $ 1,439.58 | ||
Office Supplies Expense | $ 118.08 | ||
Payroll Tax Expense | $ 1,273.05 | ||
Postage Expense | $ 47.97 | ||
December 31, 2018 | Income Summary | $ 137,288.38 | |
Retained Earnings | $ 137,288.38 | ||
Assumed Vendor Compensation is an INCOME for the company