Professional Documents
Culture Documents
Lecture Discussion On Worksheet Preparation To Post Closing Trial Balance November 092020
Lecture Discussion On Worksheet Preparation To Post Closing Trial Balance November 092020
Worksheet
December 31,2019
Required:
1. Using the above adjusting entries complete the 8 column worksheet presented above ( 30 pts)
2. Prepare Income Statement , Balance Sheet and Statement of Changs in Equity ( 25 pts)
UNADJUSTED TRIAL BALANCE ADJUSTMENTS FORWARD
DEBIT DEBIT ADD = DEBIT
CREDIT CREDIT ADD = CREDIT
COME STATEMENT BALANCE SHEET DEBIT CREDIT DEDUCT = HIGHER VALUE
Credit Debit Credit CREDIT DEBIT DEDUCT = HIGHER VALUE
200,000
90,000
334,000
17,500
110,000 BALANCE SHEET
NORMAL BALANCE
22,000 ASSETS DEBIT
14,000 LIABILITIES CREDIT
220,000 CAPITAL CREDIT
28,000 WITHDRAWAL DEBIT
190,000
30,000 INCOME STATEMENT
189,000 NET SALES
140,000 INCOME / REVENUE
26,000 SALES CREDIT
350,000 SALES RETURNS DEBIT
700,000 SALES DISCOUNTS DEBIT
50,000
1,200,000
NET SALES XX
COST OF GOODS SOLD -XX
GROSS PROFIT XX
18,000 EXPENSES -XX
15,000 NET PROFIT XX
9000
4,500
ADD = CREDIT
DEDUCT = HIGHER VALUE
DEDUCT = HIGHER VALUE
NORMAL BALANCE
CONTRA ASSET CREDIT
NORMAL BALANCE
CREDIT
CONTRA ASSET
REVENUES:
SALES 1,200,000
LESS: SALES RETURNS 18,000
SALES DISCOUNTS 14,000 32,000
NET SALES 1,168,000
LESS: COST OF GOODS SOLD
MERCHANDISE INVENTORY BEGINNING 280,000
ADD: NET PURCHASES
PURCHASES 920,000
PURCHASE RETURNS - 15,000
PURCHASE DISCOUNTS - 18,000 887,000
FREIGHT IN 17,000
NET PURCHASES 904,000
GOODS AVAILABLE FOR SALE 1,184,000
LESS: MERCHANDISE INVENTORY END - 580,000
COST OF GOODS SOLD 604,000
GROSS PROFIT 564,000
LESS: OPERATING EXPENSES
SALARIES AND WAGES 79,000
FREIGHT OUT 5,000
RENT EXPENSE 38,000
INSURANCE EXPENSE 17,000
LIGHT AND WATER EXPENSE 8,000
TAXES AN LICENSES 6,000
TRAVELLING EXPENSE 14,000
INTEREST EXPENSE 10,500
DOUBTFUL ACCOUNTS 5,500
ADVERTISING EXPENSE 16,000
DEPRECIATION EXPENSE 18,000
SUPPLIES EXPENSE 12,000 229,000
NET PROFIT 335,000
NICANOR TRADING
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED DECEMBER 31, 2019
NICANOR TRADING
BALANCE SHEET
AS OF THE YEAR ENDED DECEMBER 31, 2019
ASSETS:
CURRENT ASSETS:
CASH AND CASH EQUIVALENTS ( NOTE 1) 290,000
TRADE AND OTHER RECEIVABLES ( NOTE 2) 426,500
INVENTORIES ( NOTE 3) 602,000
PREPAID EXPENSES ( NOTE 4) 28,500
TOTAL CURRENT ASSETS 1,347,000
NON-CURRENT ASSETS
PROPERTY PLANT AND EQUIPMENT(NOTE 5) 352,000
TOTAL NON-CURRENT ASSETS 352,000
TOTA ASSETS 1,699,000
NOTE 2:
TRADE AND OTHER RECEIVABLES
Accounts receivable 334,000
Allowance for doubtful accounts - 17,500
Notes receivable 110,000
TOTAL 426,500
NOTE 3:
INVENTORIES
Merchandise inventory 580,000
Supplies inventory 22,000
TOTAL 602,000
NOTE 4:
PREPAID EXPENSES
Prepaid advertising 14000
Prepaid rent 7000
Prepaid insurance 3000
Prepaid interest 4500
TOTAL 28500
NOTE 5:
PROPERTY, PLANT AND EQUIPMENT
Store furniture and fixtures 220000
Accumulated depreciation-store furniture -28000
Office equipment 190000
Accumulated depreciation- Office equipme -30000
TOTAL 352000
NOTE: 6
TRADE AND OTHER PAYABLES
Accounts payable 189,000
Notes payable 140,000
salaries payable 9,000
Interest payable 26,000
TOTAL 364,000
Steps in preparing closing entries
1. Close the net sales 2. Close the cost of goods sold
Normal Balance components of cost of goods sold are:
Sales Credit
Sales returns Debit 1 Merchandise inventory beginning
Sales discounts Debit 2 Purchases
3 Purhase returns
4 Purchase discounts
5 Freight in
6 Merchandise inventory end
Explanation:
The purpose of closing entries is to make all temporary or nominal accounts/ income statement accounts at zero balance so, t
make sales account at zero , you debit it in the closing entry while Sales returns and discounts must be credited since their nor
so in the ledger when you post the closing entries the above accounts will have a zero balance.
GENERAL LEDGER / T-ACCOUNTS
Sales
from Closing entry 1,200,000 1,200,000 from journal entry
0
Salse Returns
from Closing entry 18,000 18,000 from journal entry
0
Sales Discounts
14,000 14,000
0
OTHER ACCOUNTS ARE THE SAME AS PRESENTED ABOVE, THEIR BALANCES AFTER CLOSING ENTRIES
WILL BECOME ZERO.
3. Expenses = Normal Balance is Debit to Close these accounts must be credited
Normal Balance
Debit
Debit
Credit
Credit
Debit
Credit
Note: only in the income statement however, in the balance sheet its normal balance is debit
SO AFTER CLOSING THE PROFIT THE BALANCE OF INCOME SUMMARY ACCOUNT IS ZERO.
Income summary
CE# 2 604,000 1,168,000 CE#1
CE#3 229,000 1
CE#4 335,000
1,168,000 1,168,000
0
5. Owner's withdrawal account = Close withdrawal account to Capital Account = The balance of withdrawal is debit thus, to close it you credit it and debit
CE# 5
5. Withdrawal or Drawings = Since Drawing accounts has a debit balance to close it , it must be credited in the clo
it must be credited in the closing entry and debit capital account to decrease the latter.
to close it you credit it and debit capital account to decrease the latter.
ns there's a loss.
t must be credited in the closing entry and debit capital account to decrease the latter.
NICANOR TRADING
POST CLOSING TRIAL BALANCE
FOR THE YEAR ENDED DECEMBER 31, 2019
ACCOUNT TITLES DEBIT CREDIT
Cash in bank 200,000
Cash on hand 90,000
Accounts receivable 334000
Allowance for doubtful accounts 17500
Notes receivable 110000
Merchandise inventory 580,000
Supplies inventory 22,000
Prepaid advertising 14000
Prepaid rent 7000
Prepaid insurance 3000
Prepaid interest 4500
Store furniture and fixtures 220000
Accumulated depreciation-store furniture 28000
Office equipment 190000
Accumulated depreciation- Office equipment 30000
Accounts payable 189000
Notes payable 140000
salaries payable 9000
Interest payable 26000
Bank loan payable 350,000
Nicanor Capital 985000
TOTAL 1,774,500 1,774,500
TOPICS TO BE DISCUSSED ON MONDAY TO WEDNESDAY
REVERSING ENTRIES
ADJUSTING ENTRIES