A completed worksheet for The King Group is given
below.
The King Group | |||||||||||||||||||||||||||||||
Worksheet | |||||||||||||||||||||||||||||||
Month Ended December 31, 2019 | |||||||||||||||||||||||||||||||
Trial Balance | Adjustments | Adjusted Trial Balance | Income Statement | Balance Sheet | |||||||||||||||||||||||||||
Account Name | Debit | Credit | Debit | Credit | Debit | Credit | Debit | Credit | Debit | Credit | |||||||||||||||||||||
Cash | 93,400 | 93,400 | 93,400 | ||||||||||||||||||||||||||||
Accounts Receivable | 13,000 | 13,000 | 13,000 | ||||||||||||||||||||||||||||
Supplies | 8,000 | ( | a) | 3,400 | 4,600 | 4,600 | |||||||||||||||||||||||||
Prepaid Advertising | 32,000 | ( | b) | 4,000 | 28,000 | 28,000 | |||||||||||||||||||||||||
Equipment | 85,000 | 85,000 | 85,000 | ||||||||||||||||||||||||||||
Accumulated Depreciation —Equipment |
( | c) | 3,400 | 3,400 | 3,400 | ||||||||||||||||||||||||||
Accounts Payable | 13,000 | 13,000 | 13,000 | ||||||||||||||||||||||||||||
Delva King, Capital | 142,000 | 142,000 | 142,000 | ||||||||||||||||||||||||||||
Delva King, Drawing | 9,400 | 9,400 | 9,400 | ||||||||||||||||||||||||||||
Fees Income | 103,500 | 103,500 | 103,500 | ||||||||||||||||||||||||||||
Supplies Expense | ( | a) | 3,400 | 3,400 | 3,400 | ||||||||||||||||||||||||||
Advertising Expense | ( | b) | 4,000 | 4,000 | 4,000 | ||||||||||||||||||||||||||
Depreciation Expense—Equipment | ( | c) | 3,400 | 3,400 | 3,400 | ||||||||||||||||||||||||||
Salaries Expense | 15,400 | 15,400 | 15,400 | ||||||||||||||||||||||||||||
Utilities Expense | 2,300 | 2,300 | 2,300 | ||||||||||||||||||||||||||||
Totals | 258,500 | 258,500 | 10,800 | 10,800 | 261,900 | 261,900 | 28,500 | 103,500 | 233,400 | 158,400 | |||||||||||||||||||||
Net Income | 75,000 | 75,000 | |||||||||||||||||||||||||||||
103,500 | 103,500 | 233,400 | 233,400 | ||||||||||||||||||||||||||||
Required:
Analyze:
How many accounts are listed in the adjusted and post-closing trial
balance section?
Adjusting Entries | |||||
Particulars | Debit | Credit | |||
1) | Supplies Expense | $ 3,400.00 | |||
To Supplies | $ 3,400.00 | ||||
2) | Advertising Expense | $ 4,000.00 | |||
To Prepaid Advertising | $ 4,000.00 | ||||
3) | Depreciation Expense | $ 3,400.00 | |||
To Accumulated Depreciation | $ 3,400.00 |
Closing Entries | |||||
Particulars | Debit | Credit | |||
4) | Fees Income | $ 103,500.00 | |||
To Income Summary | $ 103,500.00 | ||||
5) | Income Summary | $ 28,500.00 | |||
To Supplies Expense | $ 3,400.00 | ||||
To Advertising Expense | $ 4,000.00 | ||||
To Depreciation Expense | $ 3,400.00 | ||||
To Salaries Expense | $ 15,400.00 | ||||
To Utilities Expense | $ 2,300.00 | ||||
6) | Income Summary | $ 75,000.00 | |||
To Delva King, Capital | $ 75,000.00 | ||||
7) | Delva King, Capital | $ 9,400.00 | |||
To Delva King, Drawing | $ 9,400.00 |
Delva King, Capital | Delva King, Drawing | |||||||
7) | $ 9,400.00 | Beg. Bal. | $ 142,000.00 | Beg. Bal. | $ 9,400.00 | 7) | $ 9,400.00 | |
End. Bal. | $ 207,600.00 | 6) | $ 75,000.00 | |||||
Fees Income | Supplies Expense | |||||||
4) | $ 103,500.00 | Beg. Bal. | $ 103,500.00 | Beg. Bal. | $ - | 5) | $ 3,400.00 | |
1) | $ 3,400.00 | |||||||
Advertising Expense | Depreciation Expense | |||||||
Beg. Bal. | $ - | 5) | $ 4,000.00 | Beg. Bal. | $ - | 5) | $ 3,400.00 | |
2) | $ 4,000.00 | 3) | $ 3,400.00 | |||||
Salaries Expense | Utilities Expense | |||||||
Beg. Bal. | $ 15,400.00 | 5) | $ 15,400.00 | Beg. Bal. | $ 2,300.00 | 5) | $ 2,300.00 | |
Income Summary | ||||||||
5) | $ 3,400.00 | 4) | $ 103,500.00 | |||||
5) | $ 4,000.00 | |||||||
5) | $ 3,400.00 | |||||||
5) | $ 15,400.00 | |||||||
5) | $ 2,300.00 | |||||||
6) | $ 75,000.00 |
Post Closing Trial Balance | ||||
Particulars | Debit | Credit | ||
Cash | $ 93,400.00 | |||
Accounts Receivable | $ 13,000.00 | |||
Supplies | $ 4,600.00 | |||
Prepaid Advertising | $ 28,000.00 | |||
Equipment | $ 85,000.00 | |||
Accumulated Depreciation | $ 3,400.00 | |||
Accounts Payable | $ 13,000.00 | |||
Delva King, Capital | $ 207,600.00 | |||
Total | $ 224,000.00 | $ 224,000.00 |
Get Answers For Free
Most questions answered within 1 hours.