Adjusting journal entries and Accounting worksheet
Additional Data at December 31, 1993:a) Supplies used during the year $2 580.b) Prepaid rent in force, $1 000c) Unearned sales revenue still not earned, $2 400. The company expects to earn thisamount during the next few months.d) Depreciation. The furniture and fixtures’ estimated useful life is 1 0 years, and they areexpected to be worthless when they are retired from service.e) Accrued salaries, $1 300.f) Accrued interest expense, $600.g) Inventory on hand, $65 800.Required:i) Adjusting journal entriesii) Accounting worksheet.iii) A multi-step income statement, statement of owner’s equity and a balance sheet.iv) Prepare the necessary closing entries.
Worksheet |
|
Unadjusted Trial Balance |
Adjustments |
Adjusted Trial Balance |
Income Statement |
Balance Sheet |
Account |
Debit |
Credit |
Debit |
Credit |
Debit |
Credit |
Debit |
Credit |
Debit |
Credit |
Cash |
5,670 |
|
|
|
5,670 |
|
|
|
|
|
Accounts Receivable |
37 100 |
|
|
|
37 100 |
|
|
|
|
|
Inventory |
60,500 |
|
5300 |
|
65,800 |
|
|
|
|
|
Supplies |
3,930 |
|
|
2580 |
1,350 |
|
|
|
|
|
Prepaid Rent |
6,000 |
|
|
1000 |
5,000 |
|
|
|
|
|
Furniture and fixtures |
26,500 |
|
|
|
26,500 |
|
|
|
|
|
Accumulated Depreciation |
|
21,200 |
|
2120 |
|
23,320 |
|
|
|
|
Accounts Payable |
|
46,340 |
|
|
|
46,340 |
|
|
|
|
Salary Payable |
|
|
|
1300 |
|
1300 |
|
|
|
|
Interest Payable |
|
|
|
600 |
|
600 |
|
|
|
|
Unearned Sales Revenue |
|
3,500 |
2400 |
|
|
1,100 |
|
|
|
|
Note Payable, Long Term |
|
35,000 |
|
|
|
35,000 |
|
|
|
|
Wen Teng, Capital |
|
23,680 |
|
|
|
23,680 |
|
|
|
|
Wen Teng, Withdrawals |
48000 |
|
|
|
48000 |
|
|
|
|
|
Sales Revenue |
|
346,700 |
|
2400 |
|
349,100 |
|
|
|
|
Sales Discounts |
10,300 |
|
|
|
10,300 |
|
|
|
|
|
Sales Returns and Allowances |
8,200 |
|
|
|
8,200 |
|
|
|
|
|
Cost of Goods Sold |
171,770 |
|
|
|
171,770 |
|
|
|
|
|
Salary Expense |
82,750 |
|
1300 |
|
84,050 |
|
|
|
|
|
Rent Expense |
7,000 |
|
1000 |
|
8,000 |
|
|
|
|
|
Depreciation expense |
|
|
2120 |
|
2,120 |
|
|
|
|
|
Utilities Expense |
5,800 |
|
|
|
5,800 |
|
|
|
|
|
Supplies Expense |
|
|
2580 |
|
2,580 |
|
|
|
|
|
Interest Expense |
2,900 |
|
600 |
|
3,500 |
|
|
|
|
|
Inventory Change |
|
|
|
5300 |
|
5300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|