Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                

Account Titles Trial Balance Adjustment DR CR DR: Vang Management Services

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 9

a)

VANG MANAGEMENT SE
Worksheet
For the Ended December 3

Trial Balance Adjustment


Account titles
Dr Cr Dr
Cash 13800
accounts Receivable 28300
Prepaid Insurance 3600
Land 67000
Buildings 127000
Equipment 59000
Accounts Payable 12500
Uneraned Rent Revenue 6000 4500
Mortatage Payable 120000
Owner's Capital 144000
Owner's Drawings 22000
Service Revenue 90700
Rent Revenue 29000
Salaries and Wages Expense 42000
Advertising Expense 20500
Utilities Expense 19000
Totals 402200 402200
Insuransce Expense 1200
Depreciation Expense Buildings 3000
Depreciation Expense Equipment 3600
Accumulated Dep-Buildings
Accumulated Dep-Equipment
Interest Expense 10000
Interest Payable
Totals 22300
Net Income
Totals

c) Adjusting Entry
Dec-31 Insurance Expense
Prepaid Insurance
Dec-31 Dep Expense -Building
Acc Dep-Building

Dec-31 Dep Expense-Equipment


Acc Dep-Building

Dec-31 Unearned Rent Revenue


Rent Revenue

Dec-31 Interest Expense


Interest Payable
VANG MANAGEMENT SERVICES
Worksheet
For the Ended December 31, 2017

Adjustment Adjusted TB Income Statement Balance Sheet


Cr Dr Cr Dr Cr Dr
13800 13800
28300 28300
1200 2400 2400
67000 67000
127000 127000
59000 59000
12500
1500
120000
144000
22000 22000
90700 90700
4500 33500 33500
42000 42000
20500 20500
19000 19000

1200 1200
3000 3000
3600 3600
3000 3000
3600 3600
10000 10000
10000 10000
22300 418800 418800 99300 124200 319500
24900
124200 124200 319500

1200
Prepaid Insurance 1200
3000
Acc Dep-Building 3000

3600
Acc Dep-Building 3600

4500
Rent Revenue 4500

10000
Interest Payable 10000
B)
ASSET
Current Assets
Cash
Accounts Receivable
Balance Sheet Prepaid Insurance
Cr Total Currents Assets

Land
Buidings
Acc Dep Building
Total Buildings
12500 Equipment
1500 Acc Dep Equipment
120000 Total Equipment
144000

Liabilities and Owner's E


Current Liabilities
Current maturity of Mortagage Notes Payable
Accounts Payable
Interest Payable
Unearned SR
Total Current Liabilities
Long Term Liabilities
Mortagage Note Payable
3000 Total Liabilitis
3600
Owners Equity
10000 Owners Capital
294600 Total Liabilities and Owners
24900
319500
ASSET
d) Closing Entries
13800 Service Revenu
28300 Rent Revenue
2400
Total Currents Assets 44500

67000
127000
-3000
s 124000
59000
-3600
ent 55400
246400
Total Asets 290900
Liabilities and Owner's Equity
Owners Capita
s Payable 30000
12500
10000
1500
Liabilities 54000

ote Payable 90000


Total Liabilitis 144000

Capital 146900
Total Liabilities and Owners Equity 290900
ing Entries
Service Revenue 90700
Rent Revenue 33500
Income Summmry 124200

Income Summary 99300


Salaries and Wages Expense 42000
Advertising Expense 20500
Utilities Expense 19000
Insuransce Expense 1200
Depreciation Expense Building 3000
depreciation Expense Equipment 3600
Interst Equipment 10000

Income Summary 24900


Owners Capital 24900

Owners Capital 22000


Owners drawings 22000
e) POST CLOSING TRIAL BALANCE

Cash
accounts Receivable
Prepaid Insurance
Land
Buildings
accumulated dep buildings
equipment
acumulated dep equipment
Accounts Payable
Uneraned Rent Revenue
Mortatage Payable
interset payable
owners capital
TOTALS
13800
28300
2400
67000
127000
3000
59000
3600
12500
1500
120000
10000
146900
297500 297500

You might also like