[go: up one dir, main page]

0% found this document useful (0 votes)
23 views5 pages

Worksheet Quiz Example

Download as docx, pdf, or txt
Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1/ 5

Trial Balance Adjustments Adjusted Trial Income Balance Sheet

Balance Statement

Account Titles Dr. Cr Dr. Cr Dr. Cr Dr. Cr Dr. Cr

Cash 45,000 45,000 45,000

Notes Receivable 360,000 360,000 360,000

Accounts Receivable 156,000 156,000 156,000

Office Supplies 63,000 42,000 21,000 21,000

Land 300,000 300,000 300,000

Building 1,590,000 1,590,000 1,590,000

Accumulated 254,000 18,000 272,000 272,000


Depreciation-
Building

Equipment 2,150,000 2,150,000 2,150,000

Accumulated 612,000 40,750 652,750 652,750


Depreciation-
Equipment

Accounts Payable 213,000 213,000 213,000

Unearned Consulting 450,000 150,000 300,000 300,000


Revenues

Dondoyano, Capital, 2,655,000 2,655,000 2,655,000


1/1/2012

Dondoyano, withdrawals 600,000 600,000 600,000

Consulting Revenues 2,108,000 150,000 2,258,000 2,


258,000

Salaries Expense 875,000 14,000 889,000 889,000

Repairs Expense 116,000 116,000 116,000

Miscellaneous Expense 37,000 37,000 37,000

Total P6,292,000 P6,292,000

Supplies Expense 42,000 42,000 42,000


Depreciation Expense 58,750 58,750 58,750

Accrued Salaries Payable 14,000 14,000 14,000

Accrued Interest Income 54,000 54,000 54,000

Interest Income 54,000 54,000 54,000

Totals 318,750 318,750 6,418,750 6,418,750 1,196, 2,312 5,222, 4,106,


750 000 000 750

Net Income 1,115, 1,115,


250 250

Balances 2,312, 2,312, 5,222, 5,222,


000 000 000 000

INCOME STATEMENT
For the Year Ended December 31, 2012
Revenues
Consulting Revenues 2,258,000
Interest Income 54,000
Less: Accrued Interest Income 54,000
Total Revenues 2,258,000

Expenses
Salaries Expense 889,000
Repairs Expense 116,000
Miscellaneous Expense 37,000
Supplies Expense 42,000
Depreciation Expense 58,750
Total Expenses 1,142,750
Net Income P1,115,250

OWNER’S EQUITY STATEMENT


For the Year Ended December 31, 2012

Dondoyano, Capital 1/1/2012 2,655,000


Net Income 1,115,250
3,770,250
Less Drawings 600,000
Dondoyano Capital 12/31 3,170,250
BALANCE SHEET
As of December 31, 2012

Assets
Cash 45,000
Notes Receivable 360,000
Accounts Receivable 156,000
Office Supplies 21,000
Land 200,000
Building 1, 590,000
Less: Accumulated Depreciation 1,318,000
1,497,250
Total Assets 3,697,250

Liabilities and Owner’s Equity

Liabilities
Accounts Payable 213,000
Unearned Consulting Revenues 300,000
Accrued Salaries Payable 14,000
Total Liabilities 527,000

Owner’s Equity
Dondoyano, Capital 3,170,250

Total Liabilities and Owner’s Equity 3,697,250

POST-CLOSING TRIAL BALANCE


December 31, 2012
Debit Credit

Cash 45,000
Notes Receivable 360,000
Accounts Receivable 156,000
Office Supplies 21,000
Land 300,000
Building 1,590,000
Accumulated Depreciation Building 272,000
Equipment 2,150,000
Accumulated Depreciation Equipment 652,750
Accounts Payable 213,000
Unearned Consulting Revenues 300,000
Dondoyano, Capital 3,170,250
Accrued Salaries Payable 14,000
P4, 622,000 P4,622,000

You might also like