Accounting Worksheet Problem 3

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 17

JOURNAL ENTRIES

DATE ACCOUNT DR CR
1 Cash ₱ 100,000.00
Owner's Equity ₱ 100,000.00

2 Supplies Expense ₱ 60,000.00


Cash ₱ 60,000.00

3 Accounts Receivables ₱ 400,000.00


Service Fees ₱ 400,000.00

4 Cash ₱ 270,000.00
Accounts Receivables ₱ 270,000.00

5 Owner's Drawings ₱ 60,000.00


Cash ₱ 60,000.00

6 Salaries Expense ₱ 180,000.00


Cash ₱ 180,000.00
ASSETS

Cash Account
1 ₱ 100,000.00 ₱ 60,000.00 2 3
4 ₱ 270,000.00 ₱ 60,000.00 5
₱ 180,000.00 6

₱ 370,000.00 ₱ 300,000.00
₱ 70,000.00

LIABILITIES

EQUITY
Owner's Equity Owne
₱ 100,000.00 1 5
₱ 100,000.00

INCOME

Service Fees
₱ 400,000.00 3

₱ 400,000.00

EXPENSES

Supplies Expense Salar


2 ₱ 60,000.00 6
₱ 60,000.00
Accounts Receivables
₱ 400,000.00 ₱ 270,000.00 4
₱ 130,000.00
Owner's Drawings
₱ 60,000.00
₱ 60,000.00

Salaries Expense
₱ 180,000.00
₱ 180,000.00
"Guitar Doc"
Unadjusted Trial Balance
For the year ended xxx

Debit Credit
ASSETS ₱ 70,000.00
Cash ₱ 130,000.00
Accounts Receivables
EQUITY
Owner's Equity ₱ 100,000.00
Owner's Drawings ₱ 60,000.00
INCOME
Service Fees ₱ 400,000.00
EXPENSES
Supplies Expense ₱ 60,000.00
Salaries Expense ₱ 180,000.00
TOTAL ₱ 500,000.00 ₱ 500,000.00
ADJUSTING ENTRIES
DATE ACCOUNT DR CR
1 Bad Debt Expense ₱ 10,000.00
Allowance For Bad Debt ₱ 10,000.00

2 Prepaid Supplies ₱ 20,000.00


Supplies Expense ₱ 20,000.00

3 Salaries Expense ₱ 30,000.00


Salaries Payable ₱ 30,000.00
Unadjusted Trial Balance Adjusting Entries
Accounts
Debit Credit Debit
Cash ₱ 70,000.00
Accounts Receivables ₱ 130,000.00
Owner's Equity ₱ 100,000.00
Owner's Drawings ₱ 60,000.00
Service Fees ₱ 400,000.00
Supplies Expense ₱ 60,000.00
Salaries Expense ₱ 180,000.00 ₱ 30,000.00
TOTAL ₱ 500,000.00 ₱ 500,000.00
Adjustments
Bad Debt Expense ₱ 10,000.00
Allowance For Bad Debt
Prepaid Supplies ₱ 20,000.00
Salaries Payable
₱ 60,000.00
Adjusting Entries Adjusted Trial Balance Income Statement Balance Sheet

Credit Debit Credit Debit Credit Debit


₱ 70,000.00 ₱ 70,000.00
₱ 130,000.00 ₱ 130,000.00
₱ 100,000.00
₱ 60,000.00 ₱ 60,000.00
₱ 400,000.00 ₱ 400,000.00
₱ 20,000.00 ₱ 40,000.00 ₱ 40,000.00
₱ 210,000.00 ₱ 210,000.00

₱ 10,000.00 ₱ 10,000.00
₱ 10,000.00 ₱ 10,000.00
₱ 20,000.00 ₱ 20,000.00
₱ 30,000.00 ₱ 30,000.00
₱ 60,000.00 ₱ 540,000.00 ₱ 540,000.00 ₱ 260,000.00 ₱ 400,000.00 ₱ 280,000.00
PROFIT ₱ 140,000.00
₱ 400,000.00 ₱ 400,000.00 ₱ 280,000.00
Balance Sheet Closing Entries Post Closing Trial Balance

Credit Debit Credit Debit Credit


₱ 70,000.00
₱ 130,000.00
₱ 100,000.00 ₱ 60,000.00 ₱ 140,000.00 ₱ 180,000.00
₱ 60,000.00 ₱ -
₱ 400,000.00
₱ 40,000.00
₱ 210,000.00

₱ 10,000.00
₱ 10,000.00 ₱ 10,000.00
₱ 20,000.00
₱ 30,000.00 ₱ 30,000.00
₱ 140,000.00 ₱ 460,000.00 ₱ 460,000.00 ₱ 220,000.00 ₱ 220,000.00
₱ 140,000.00
₱ 280,000.00
CLOSING ENTRIES
DATE ACCOUNT DR CR
1 Service Fees ₱ 400,000.00
Supplies Expense ₱ 40,000.00
Salaries Expense ₱ 210,000.00
Bad Debt Expense ₱ 10,000.00

2 Income Summary ₱ 140,000.00


Owner's Equity ₱ 140,000.00

3 Owner's Equity ₱ 60,000.00


Owner's Drawings ₱ 60,000.00
"Guitar Doc"
Income Statement
For the xxx ended xxx

INCOME ₱ 400,000.00

EXPENSES
Supplies Expense ₱ 40,000.00
Salaries Expense ₱ 210,000.00
Bad Debt Expense ₱ 10,000.00
₱ 260,000.00 minus to total income

PROFIT OF THE PERIOD ₱ 140,000.00


"Guitar Doc"
Balance Sheet
As of xxxxx

ASSETS
Cash ₱ 70,000.00
Accounts Receivables ₱ 130,000.00
(Allowance For Bad Debt) ₱ (10,000.00)
Prepaid Supplies ₱ 20,000.00
TOTAL ASSETS ₱ 210,000.00

LIABILTY
Salaries Payable ₱ 30,000.00
TOTAL LIABILITY ₱ 30,000.00

EQUITY
Owner's Equity ₱ 180,000.00
TOTAL EQUITY ₱ 180,000.00

TOTAL LIABILITIES AND EQUITY ₱ 210,000.00

You might also like