Answers
>Step 1: Make the adjustments to Unadjusted balances given and find out adjusted Trial balance.
>Step 2: Prepare Income Statement for calculating Net Income (Loss)
>Record closing entries based on Income Statement.
Unadjusted Balances [as given] |
Effects of Adjustments |
ADJUSTED TRIAL BALANCE |
||||
Accounts title |
Debit |
Credit |
Debit |
Credit |
Debit |
Credit |
Cash |
$ 39,200.00 |
$ 39,200.00 |
||||
Accounts receivables |
$ 48,000.00 |
$ 48,000.00 |
||||
Supplies |
$ 1,350.00 |
$ 640.00 (6) [1350 – 710] |
$ 710.00 |
|||
Inventory |
$ 68,000.00 |
$ 68,000.00 |
||||
Notes receivables |
$ 21,300.00 |
$ 21,300.00 |
||||
Interest Receivables |
$ - |
$ 1,420.00 (4) [21300 x 8% x 10/12] |
$ 1,420.00 |
|||
Prepaid Rent |
$ 1,700.00 |
$ 850.00 (8) [Rent of Dec expired] |
$ 850.00 |
|||
Prepaid Insurance |
$ - |
$ 2,750.00 (5) [4400 x 15months/24months] |
$ 2,750.00 |
|||
Office Equipment |
$ 74,000.00 |
$ 74,000.00 |
||||
Accumulated Depreciation Office Equipment |
$ 27,750.00 |
$ 9,250.00 (1) |
$ 37,000.00 |
|||
Accounts Payable |
$ 27,000.00 |
$ 27,000.00 |
||||
Salaries & Wages Payable |
$ - |
$ 1,150.00 (2) |
$ 1,150.00 |
|||
Notes Payable |
$ 51,300.00 |
$ 51,300.00 |
||||
Interest Payable |
$ - |
$ 1,539.00 (3) [51300 x 12% x 3m/12months] |
$ 1,539.00 |
|||
Deferred revenue |
$ - |
$ 1,380.00 (7) |
$ 1,380.00 |
|||
Common Stock |
$ 60,000.00 |
$ 60,000.00 |
||||
Retained earnings |
$ 18,500.00 |
$ 18,500.00 |
||||
Sales revenue |
$ 188,000.00 |
$ 1,380.00 (7) |
$ 186,620.00 |
|||
Interest revenue |
$ - |
$ 1,420.00 (4) [21300 x 8% x 10/12] |
$ 1,420.00 |
|||
Cost of Goods Sold |
$ 84,600.00 |
$ 84,600.00 |
||||
Salaries & Wages expenses |
$ 17,100.00 |
$ 1,150.00 (2) |
$ 18,250.00 |
|||
Rent Expenses |
$ 9,350.00 |
$ 850.00 (8) [Rent of Dec expired] |
$ 10,200.00 |
|||
Depreciation expense |
$ - |
$ 9,250.00 (1) |
$ 9,250.00 |
|||
Interest expense |
$ - |
$ 1,539.00 (3) [51300 x 12% x 3m/12months] |
$ 1,539.00 |
|||
Supplies expenses |
$ 850.00 |
$ 640.00 (6) [1350 – 710] |
$ 1,490.00 |
|||
Insurance expenses |
$ 4,400.00 |
$ 2,750.00 (5) [4400 x 15months/24months] |
$ 1,650.00 |
|||
Advertising Expenses |
$ 2,700.00 |
$ 2,700.00 |
||||
TOTALs |
$ 372,550.00 |
$ 372,550.00 |
$ 18,837.00 |
$ 18,837.00 |
$ 385,909.00 |
$ 385,909.00 |
Income Statement |
||
Revenues: |
||
Sales revenue |
$ 186,620.00 |
|
Interest revenue |
$ 1,420.00 |
|
Total revenues |
$ 188,040.00 |
|
Expenses: |
||
Cost of Goods Sold |
$ 84,600.00 |
|
Salaries & Wages expenses |
$ 18,250.00 |
|
Rent Expenses |
$ 10,200.00 |
|
Depreciation expense |
$ 9,250.00 |
|
Interest expense |
$ 1,539.00 |
|
Supplies expenses |
$ 1,490.00 |
|
Insurance expenses |
$ 1,650.00 |
|
Advertising Expenses |
$ 2,700.00 |
|
Total Expenses |
$ 129,679.00 |
|
Net Income |
$ 58,361.00 |
No. |
Date |
General Journal |
Debit |
Credit |
1 |
31-Dec-18 |
Sales revenue |
$ 186,620.00 |
|
Interest revenue |
$ 1,420.00 |
|||
Income Statement |
$ 188,040.00 |
|||
(revenue accounts closed) |
||||
2 |
31-Dec-18 |
Income Statement |
$ 129,679.00 |
|
Cost of Goods Sold |
$ 84,600.00 |
|||
Salaries & Wages expenses |
$ 18,250.00 |
|||
Rent Expenses |
$ 10,200.00 |
|||
Depreciation expense |
$ 9,250.00 |
|||
Interest expense |
$ 1,539.00 |
|||
Supplies expenses |
$ 1,490.00 |
|||
Insurance expenses |
$ 1,650.00 |
|||
Advertising Expenses |
$ 2,700.00 |
|||
(Expense account closed) |
||||
3 |
31-Dec-18 |
Income Statement |
$ 58,361.00 |
|
Retained earnings |
$ 58,361.00 |
|||
(Net Income balance of Income Summary closed) |
Pastina Company sells various types of pasta to grocery chains as private label brands. The company's...
Pastina Company sells various types of pasta to grocery chains as private label brands. The company's fiscal year-end is December 31. The unadjusted trial balance as of December 31, 2018, appears below. Account Title Debits Credits Cash 40,950 Accounts receivable 43,000 Supplies 1,100 Inventory 63,000 Note receivable 16,800 Interest receivable 0 Prepaid rent 1,200 Prepaid insurance 0 Office equipment 64,000 Accumulated depreciation—office equipment 24,000 Accounts payable 22,000 Salaries and wages payable 0 Note payable 46,800 Interest payable 0 Deferred...
Pastina Company sells various types of pasta to grocery chains as private label brands. The company's fiscal year-end is December 31. The unadjusted trial balance as of December 31, 2018, appears below. Account Title Debits Credits Cash 41,350 Accounts receivable 54,000 Supplies 1,650 Inventory 73,000 Note receivable 25,800 Interest receivable 0 Prepaid rent 2,300 Prepaid insurance 0 Office equipment 86,000 Accumulated depreciation—office equipment 32,250 Accounts payable 33,000 Salaries and wages payable 0 Note payable 61,800 Interest payable 0 Deferred revenue...
Pastina Company sells various types of pasta to grocery chains as private label brands. The company's fiscal year-end is December 31. The unadjusted trial balance as of December 31, 2018, appears below Account Title Cash Accounts receivable Supplies Inventory Note receivable Interest receivable Prepaid rent Prepaid insurance Office equipment Accumulated depreciation-office equipment Accounts payable Salaries and wages payable Note payable Interest payable Deferred revenue Common stock Retained earnings Sales revenue Interest revenue Cost of goods sold Salaries and wages expense...
Pastina Company sells various types of pasta to grocery chains as private label brands. The company's fiscal year-end is December 31. The unadjusted trial balance as of December 31, 2018, appears below Account Title Cash Accounts receivable Supplies Inventory Note receivable Interest receivable Prepaid rent Prepaid insurance Office equipment Accumulated depreciation-office equipment Accounts payable Salaries and wages payable Note payable Interest payable Deferred revenue Common stock Retained earnings Sales revenue Interest revenue Cost of goods sold Salaries and wages expense...
Pastina Company sells various types of pasta to grocery chains as private label brands. The company's fiscal year-end is December 31. The unadjusted trial balance as of December 31, 2018, appears below. Account Title Debits Credits Cash 24,000 Accounts receivable 34,000 Supplies 1,600 Inventory 54,000 Note receivable 14,000 Interest receivable 0 Prepaid rent 2,200 Prepaid insurance 0 Office equipment 88,000 Accumulated depreciation—office equipment 33,000 Accounts payable 25,000 Salaries and wages payable 0 Note payable 44,000 Interest payable 0 Deferred revenue...
Pastina Company sells various types of pasta to grocery chains as private label brands. The company's fiscal year-end is December 31. The unadjusted trial balance as of December 31, 2018, appears below. Credits Debits 46,350 56,000 1,750 75,000 27,600 0 2,500 0 90,000 33,750 35,000 Account Title Cash Accounts receivable Supplies Inventory Note receivable Interest receivable Prepaid rent Prepaid insurance Office equipment Accumulated depreciation office equipment Accounts payable Salaries and wages payable Note payable Interest payable Deferred revenue Common stock...
Pastina Company sells various types of pasta to grocery chains as private label brands. The company's reporting year-end is December 31. The unadjusted trial balance as of December 31, 2021, appears below. Credits Debits 35,500 43,000 3,000 63,000 23,000 2,500 9,000 92,000 34,500 34,000 53,000 Account Title Cash Accounts receivable Supplies Inventory Notes receivable Interest receivable Prepaid rent Prepaid insurance Office equipment Accumulated depreciation Accounts payable Salaries payable Notes payable Interest payable Deferred sales revenue Common stock Retained earnings Dividends...
Pastina Company sells various types of pasta to grocery chains as private label brands. The company's reporting year-end is December 31. The unadjusted trial balance as of December 31, 2021, appears below. Credits Debits 36,100 43,400 3,200 63,400 23,400 @ 2,700 9,400 93,600 35, 100 34,400 @ 53,400 Account Title Cash Accounts receivable Supplies Inventory Notes receivable Interest receivable Prepaid rent Prepaid insurance Office equipment Accumulated depreciation Accounts payable Salaries payable Notes payable Interest payable Deferred sales revenue Common stock...
Pastina Company sells various types of pasta to grocery chains as private label brands. The company's reporting year-end is December 31. The unadjusted trial balance as of December 31, 2021, appears below. Account Title Debits Credits Cash 32,600 Accounts receivable 41,000 Supplies 2,000 Inventory 61,000 Notes receivable 21,000 Interest receivable @ Prepaid rent 1,400 Prepaid insurance 7,000 Office equipment 84,000 Accumulated depreciation 31,500 Accounts payable 32,000 Salaries payable Notes payable 51,000 Interest payable @ Deferred sales revenue 2,500 Common stock...
Pastina Company sells various types of pasta to grocery chains as private label brands. The company's reporting year-end is December 31. The unadjusted trial balance as of December 31, 2021, appears below. Credits Debits 35,500 43,000 3,000 63,000 23,000 2,500 9,000 92,000 34,500 34,000 53,000 Account Title Cash Accounts receivable Supplies Inventory Notes receivable Interest receivable Prepaid rent Prepaid insurance Office equipment Accumulated depreciation Accounts payable Salaries payable Notes payable Interest payable Deferred sales revenue Common stock Retained earnings Dividends...