Download as pdf or txt
Download as pdf or txt
You are on page 1of 6

NAME: TESORERO, PRINCESS KELLY V.

SEC: BSBA HRM 1-4


PROF: MAAM ROSARIO CALAMBA
MODULE 9
PRE-ASSESSMENT
Preparing the Working Paper

Shown below is the Trial Balance of Mr. Alfred Dela

Cruz for the quarter ended March 31, 2019 – Dela

Cruz Auto Repair Shop.

Cash in Bank 320,000


Accounts receivable 54,000
Estimated Uncollectible Accounts 1,500
Unused Shop Supplies 36,000
Furniture and Fixtures 120,000
Accumulated Depreciation – F/F 48,000
Shop Equipment 250,000
Accumulated Depreciation – S/E 50,000
Accounts Payable 135,000
VAT Payable 6,000
J. Dela Cruz, Capital 391,700
J. Dela Cruz, Drawing 10,000
Service Income 290,000
Taxes and Licenses 3,200
Rent Expense 18,000
Utilities Expense 21,000
Salaries and Wages 90,000
Requirement:

1. Prepare a work sheet then into Income Statement and Balance


Sheet column.
DELA CRUZ AUTO REPAIR SHOP
Income Statement
For the month ended March 31, 2019
DELA CRUZ AUTO REPAIR SHOP
Balance Sheet
March 31, 2019
ACTIVITY/ EVALUATION

Unadjusted trial balance


Account Titles DEBIT CREDIT
Cash in Bank 223,800
Client fees Receivable 712,500
Studio Supplies 60,000
Studio Equipment 985,000
Accumulated Depreciation- S/E 260,000
Accounts Payable 124,200
Notes Payable 440,000
Unearned Client Fees 84,800
J. Philip Capital 750,000
Client Fees Earned 823,100
Studio Supplies Expense 40,000
Salaries Expense 172,500
Utilities Expense 150,300
Consultancy Expense 138,000
Total 2,482,100 2,482,100

You might also like