Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Completing the
Accounting Cycle
COVERAGE:
1. Accounting Cycle
2. Work Sheet
3. Financial Statements
4. Adjusting and Closing Entries
1. Accounting Cycle
2. Work Sheet
Trial Balance
Accounts
Dr
Cr
Adjustments
Adjusted TB
Dr
Dr
Cr
Cr
Trial Balance
Accounts
Dr
Cr
Adjustments
Adjusted TB
Dr
Dr
Cr
Cr
Trial Balance
Accounts
Dr
Cr
Adjustments
Adjusted TB
Dr
Dr
Cr
Cr
10
NetSolutions
Work Sheet
For the Two Months Ended December 31, 2005
Trial Balance
Account Title
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
Cash
Accounts Receivable
Supplies
Prepaid Insurance
Land
Office Equipment
Accounts Payable
Unearned Rent
Chris Clark, Capital
Chris Clark, Drawing
Fees Earned
Wages Expense
Rent Expense
Utilities Expense
Supplies Expense
Miscellaneous Expense
Debit
Credit
Adjustments
Debit
Credit
Adjusted
Trial Balance
Debit
Credit
2,065
2,220
2,000
2,400
20,000
1,800
900
360
25,000
4,000
The Unadjusted
Trial Balance
16,340
4,275
1,600
985
800
455
42,600
42,600
11
12
NetSolutions
Work Sheet
For the Two Months Ended December 31, 2005
Trial Balance
Account Title
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
Cash
Accounts Receivable
Supplies
Prepaid Insurance
Land
Office Equipment
Accounts Payable
Unearned Rent
Chris Clark, Capital
Chris Clark, Drawing
Fees Earned
Wages Expense
Rent Expense
Utilities Expense
Supplies Expense
Miscellaneous Expense
Debit
Credit
Adjustments
Debit
2,065
2,220
2,000
2,400
20,000
1,800
Credit
Adjusted
Trial Balance
Debit
Credit
(a) 1,240
900
360
25,000
4,000
16,340
4,275
1,600
985
800
455
42,600
(a) 1,240
42,600
13
14
NetSolutions
Work Sheet
For the Two Months Ended December 31, 2005
Trial Balance
Account Title
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
Cash
Accounts Receivable
Supplies
Prepaid Insurance
Land
Office Equipment
Accounts Payable
Unearned Rent
Chris Clark, Capital
Chris Clark, Drawing
Fees Earned
Wages Expense
Rent Expense
Utilities Expense
Supplies Expense
Miscellaneous Expense
Insurance Expense
Debit
Adjustments
Credit
Debit
2,065
2,220
2,000
2,400
20,000
1,800
Credit
Adjusted
Trial Balance
Debit
Credit
(a) 1,240
(b) 100
900
360
25,000
4,000
16,340
4,275
1,600
985
800
455
42,600
(a) 1,240
42,600
(b) 100
15
FOR
RENT
16
NetSolutions
Work Sheet
For the Two Months Ended December 31, 2005
Trial Balance
Account Title
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
Cash
Accounts Receivable
Supplies
Prepaid Insurance
Land
Office Equipment
Accounts Payable
Unearned Rent
Chris Clark, Capital
Chris Clark, Drawing
Fees Earned
Wages Expense
Rent Expense
Utilities Expense
Supplies Expense
Miscellaneous Expense
Insurance Expense
Rent Revenue
Debit
Credit
Adjustments
Debit
2,065
2,220
2,000
2,400
20,000
1,800
Credit
Adjusted
Trial Balance
Debit
Credit
(a) 1,240
(b) 100
900
360
25,000
(c) 120
4,000
16,340
4,275
1,600
985
800
455
42,600
(a) 1,240
42,600
(b) 100
(c) 120
17
18
NetSolutions
Work Sheet
For the Two Months Ended December 31, 2005
Trial Balance
Account Title
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
Cash
Accounts Receivable
Supplies
Prepaid Insurance
Land
Office Equipment
Accounts Payable
Unearned Rent
Chris Clark, Capital
Chris Clark, Drawing
Fees Earned
Wages Expense
Rent Expense
Utilities Expense
Supplies Expense
Miscellaneous Expense
Insurance Expense
Rent Revenue
Wages Payable
Debit
Credit
Adjustments
Debit
2,065
2,220
2,000
2,400
20,000
1,800
Credit
Adjusted
Trial Balance
Debit
Credit
(a) 1,240
(b) 100
900
360
25,000
(c) 120
4,000
16,340
4,275
1,600
985
800
455
42,600
(d)
250
(a) 1,240
42,600
(b) 100
(c) 120
(d) 250
19
20
NetSolutions
Work Sheet
For the Two Months Ended December 31, 2005
Trial Balance
Account Title
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
Cash
Accounts Receivable
Supplies
Prepaid Insurance
Land
Office Equipment
Accounts Payable
Unearned Rent
Chris Clark, Capital
Chris Clark, Drawing
Fees Earned
Wages Expense
Rent Expense
Utilities Expense
Supplies Expense
Miscellaneous Expense
Insurance Expense
Rent Revenue
Wages Payable
Debit
Adjustments
Credit
2,065
2,220
2,000
2,400
20,000
1,800
Adjusted
Trial Balance
Debit
(e)
Credit
Debit
Credit
500
(a) 1,240
(b) 100
900
360
25,000
(c) 120
4,000
16,340
4,275
1,600
985
800
455
42,600
(e)
500
(d) 250
(a) 1,240
42,600
(b) 100
(c) 120
(d) 250
21
22
NetSolutions
Work Sheet
For the Two Months Ended December 31, 2005
Trial Balance
Account Title
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
Cash
Accounts Receivable
Supplies
Prepaid Insurance
Land
Office Equipment
Accounts Payable
Unearned Rent
Chris Clark, Capital
Chris Clark, Drawing
Fees Earned
Wages Expense
Rent Expense
Utilities Expense
Supplies Expense
Miscellaneous Expense
Insurance Expense
Rent Revenue
Wages Payable
Depreciation Expense
Accum. Depreciation
Debit
Credit
2,065
2,220
2,000
2,400
20,000
1,800
Adjusted
Trial Balance
Adjustments
Debit
Credit
Debit
Credit
(e) 500
(a) 1,240
(b) 100
900
360
25,000
(c) 120
4,000
16,340
4,275
1,600
985
800
455
42,600
(e) 500
(d) 250
(a) 1,240
42,600
(b) 100
(c) 120
(d) 250
(f)
50
(f)
50
23
NetSolutions
Work Sheet
For the Two Months Ended December 31, 2005
Adjustments
To make more
space,
Debit
Credit
Debit
Credit
2,065 lets remove the
2,220
(e) 500
heading.(a) 1,240
2,000
Trial Balance
Account Title
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
Cash
Accounts Receivable
Supplies
Prepaid Insurance
Land
Office Equipment
Accounts Payable
Unearned Rent
Chris Clark, Capital
Chris Clark, Drawing
Fees Earned
Wages Expense
Rent Expense
Utilities Expense
Supplies Expense
Miscellaneous Expense
Insurance Expense
Rent Revenue
Wages Payable
Depreciation Expense
Accum. Depreciation
2,400
20,000
1,800
Adjusted
Trial Balance
Debit
Credit
(b) 100
900
360
25,000
(c) 120
4,000
16,340
4,275
1,600
985
800
455
42,600
(e) 500
(d) 250
(a) 1,240
42,600
(b) 100
(c) 120
(d) 250
(f)
50
(f)
50
24
Trial Balance
Account Title
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
Cash
Accounts Receivable
Supplies
Prepaid Insurance
Land
Office Equipment
Accounts Payable
Unearned Rent
Chris Clark, Capital
Chris Clark, Drawing
Fees Earned
Wages Expense
Rent Expense
Utilities Expense
Supplies Expense
Miscellaneous Expense
Insurance Expense
Rent Revenue
Wages Payable
Depreciation Expense
Accum. Depreciation
Debit
Credit
2,065
2,220
2,000
2,400
20,000
1,800
Adjustments
Debit
Credit
Adjusted
Trial Balance
Debit
Credit
(e) 500
(a) 1,240
(b) 100
900
360
25,000
(c) 120
4,000
16,340
4,275
1,600
985
800
455
42,600
(e) 500
(d) 250
(a) 1,240
42,600
(b) 100
(c) 120
(d) 250
Summed
and
ruled
(f)
50
(f)
2,260
31
50
2,260
25
26
Trial Balance
Account Title
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
Cash
Accounts Receivable
Supplies
Prepaid Insurance
Land
Office Equipment
Accounts Payable
Unearned Rent
Chris Clark, Capital
Chris Clark, Drawing
Fees Earned
Wages Expense
Rent Expense
Utilities Expense
Supplies Expense
Miscellaneous Expense
Insurance Expense
Rent Revenue
Wages Payable
Depreciation Expense
Accum. Depreciation
Debit
Credit
2,065
2,220
2,000
2,400
20,000
1,800
Adjustments
Debit
Credit
Adjusted
Trial Balance
Debit
Credit
(e) 500
(a) 1,240
(b) 100
900
360
25,000
(c) 120
4,000
16,340
4,275
1,600
985
800
455
42,600
(e) 500
(d) 250
(a) 1,240
42,600
(b) 100
(c) 120
(d) 250
(f)
50
(f)
2,260
33
50
2,260
27
Trial Balance
Account Title
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
Cash
Accounts Receivable
Supplies
Prepaid Insurance
Land
Office Equipment
Accounts Payable
Unearned Rent
Chris Clark, Capital
Chris Clark, Drawing
Fees Earned
Wages Expense
Rent Expense
Utilities Expense
Supplies Expense
Miscellaneous Expense
Insurance Expense
Rent Revenue
Wages Payable
Depreciation Expense
Accum. Depreciation
Debit
Credit
2,065
2,220
2,000
2,400
20,000
1,800
Adjustments
Debit
Credit
(e) 500
(a) 1,240
(b) 100
900
360
25,000
Debit
34
Credit
2,065
2,720
760
2,300
20,000
1,800
900
240
25,000
(c) 120
4,000
4,000
16,340
4,275
1,600
985
800
455
42,600
Adjusted
Trial Balance
(e) 500
(d) 250
16,840
4,525
1,600
985
2,040
455
(a) 1,240
42,600
(b) 100
100
(c) 120
(d) 250
(f)
50
50
(f)
2,260
120
250
50
2,260
43,400
50
43,400
28
Adjusted TB
Accounts
Dr
Cr
Income State.
Dr
Cr
Balance Sheet
Dr
Cr
29
Adjusted TB
Accounts
Dr
Cr
Income State.
Dr
Cr
Balance Sheet
Dr
Cr
30
31
Adjusted
Trial Balance
Account Title
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
Cash
Accounts Receivable
Supplies
Prepaid Insurance
Land
Office Equipment
Accounts Payable
Unearned Rent
Chris Clark, Capital
Chris Clark, Drawing
Fees Earned
Wages Expense
Rent Expense
Utilities Expense
Supplies Expense
Miscellaneous Expense
Insurance Expense
Rent Revenue
Wages Payable
Depreciation Expense
Accum. Depreciation
Debit
Income Statement
Credit
Debit
Credit
Balance Sheet
Debit
Credit
2,065
2,720
760
2,300
20,000
1,800
900
240
25,000
4,000
16,840
4,525
1,600
985
2,040
455
100
120
250
50
43,400
38
50
43,400
32
33
Adjusted
Trial Balance
Account Title
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
Cash
Accounts Receivable
Supplies
Prepaid Insurance
Land
Office Equipment
Accounts Payable
Unearned Rent
Chris Clark, Capital
Chris Clark, Drawing
Fees Earned
Wages Expense
Rent Expense
Utilities Expense
Supplies Expense
Miscellaneous Expense
Insurance Expense
Rent Revenue
Wages Payable
Depreciation Expense
Accum. Depreciation
Debit
40
Income Statement
Credit
Debit
Credit
2,065
2,720
760
2,300
20,000
1,800
Balance Sheet
Debit
2,065
2,720
760
2,300
20,000
1,800
900
240
25,000
900
240
25,000
4,000
4,000
16,840
16,840
4,525
1,600
985
2,040
455
4,525
1,600
985
2,040
455
100
100
120
250
50
43,400
Credit
120
250
50
50
43,400
50
34
These four
columns are
summed.
35
Adjusted
Trial Balance
Account Title
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
Cash
Accounts Receivable
Supplies
Prepaid Insurance
Land
Office Equipment
Accounts Payable
Unearned Rent
Chris Clark, Capital
Chris Clark, Drawing
Fees Earned
Wages Expense
Rent Expense
Utilities Expense
Supplies Expense
Miscellaneous Expense
Insurance Expense
Rent Revenue
Wages Payable
Depreciation Expense
Accum. Depreciation
Debit
42
Income Statement
Credit
Debit
Credit
2,065
2,720
760
2,300
20,000
1,800
Balance Sheet
Debit
2,065
2,720
760
2,300
20,000
1,800
900
240
25,000
900
240
25,000
4,000
4,000
16,840
16,840
4,525
1,600
985
2,040
455
4,525
1,600
985
2,040
455
100
100
120
250
50
43,400
Credit
120
250
50
50
43,400
9,755
16,960
33,645
50
26,440
36
37
38
Income Statement
Balance Sheet
Net Income
26,440
7,205
33,645
Net Income
39
3. Financial Statements
40
NetSolutions
Income Statement
For Two Months Ended December 31, 2005
Fees earned
Rent revenue
Total revenues
Expenses:
Wages expense
Supplies expense
Rent expense
Utilities expense
Insurance expense
Depreciation expense
Miscellaneous expense
Total expenses
Net income
$16,840
120
$16,960
$ 4,525
2,040
1,600
985
100
50
455
9,755
$ 7,205
NetSolutions
Statement of Owners Equity
For the Two Months Ended December 31, 2005
Chris Clark, Capital, November 1, 2005
Investment on November 1, 2005
Net income for November and December
$25,000
7,205
$32,205
4,000
Less withdrawals
Fromfrom
the28,205
Either
the
Increase in owners equity
Sheet
Chris Clark, Capital, December 31, 2005Balance
$28,205
income
debit
column
of
statement
or the
thework
worksheet.
sheet.
42
NetSolutions
Balance Sheet
AssetsDecember 31, 2005
Current assets:
Cash
$ 2,065
Accounts receivable
2,720
Supplies
760
Prepaid insurance
2,300
Total current assets $ 7,845
Property, plant, and
equipment:
Land
$20,000
Office equip. $1,800
Less accum.
depreciation
50 1,750
Total property, plant
and equipment
21,750
Total assets
$29,595
Liabilities
Current liabilities:
Accounts payable
Wages payable
Unearned rent
Total liabilities
Owners Equity
Chris Clark, Capital
Total liabilities and
owners equity
$900
From the
250
240
Statement
$ 1,390
of Owners
Equity
28,205
$29,595
43
44
45
46
Mortgage note
payable
Mortgage payable
Bond payable
48
49
50
51
Expenses are
transferred to
Income Summary
Revenues are
transferred to
Income Summary
OWNERS CAPITAL
Expenses are
transferred to
Income Summary
Revenues are
transferred to
Income Summary
The
Summary
Net Income
Income or
Net Loss is
transferred
to Owners
account
does not
appearCapital
on
the financial statements.
OWNERS CAPITAL
Wages Expense
Bal.
Income Summary
4,525
Rent Expense
Bal.
Bal. 16,840
Rent Revenue
1,600
Bal.
120
Depreciation Expense
Bal.
50
Utilities Expense
Bal.
985
Supplies Expense
Bal.
2,040
Insurance Expense
Bal.
100
Chris Clark, Drawing
Miscellaneous Expense
Bal.
455
Bal.
4,000
Note: The
balances shown
are adjusted
balances before
closing. The
following
sequence
demonstrates the
closing process.
54
Wages Expense
Bal.
Income Summary
4,525
16,960
Rent Expense
Bal.
1,600
Rent Revenue
120 Bal.
120
Depreciation Expense
Bal.
50
Utilities Expense
Bal.
985
Supplies Expense
Bal.
2,040
Insurance Expense
Bal.
100
Chris Clark, Drawing
Miscellaneous Expense
Bal.
455
Bal.
4,000
Wages Expense
Bal.
4,525
Income Summary
4,525
9,775
Rent Expense
Bal.
1,600
16,960
1,600
Rent Revenue
120 Bal.
120
Depreciation Expense
Bal.
50
50
Utilities Expense
Bal.
985
985
Supplies Expense
Bal.
2,040
2,040
Insurance Expense
Bal.
100
100
Miscellaneous Expense
Bal.
455
455
4,000
Debit Income
Summary for the
total expenses and
credit each expense
account for its
balance.
56
Wages Expense
Bal.
4,525
Income Summary
4,525
9,775
7,205
Rent Expense
Bal.
1,600
1,600
16,960
Rent Revenue
120 Bal.
120
Depreciation Expense
Bal.
50
50
Utilities Expense
Bal.
985
985
Supplies Expense
Bal.
2,040
2,040
Insurance Expense
Bal.
100
100
Miscellaneous Expense
Bal.
455
455
4,000
Debit Income
Summary for the
amount of its
balance (in this
case, the net
income) and credit
the capital account.
57
Wages Expense
Bal.
4,525
Income Summary
4,525
9,775
Rent Expense
Bal.
1,600
16,960
7,205
1,600
Rent Revenue
120 Bal.
120
Depreciation Expense
Bal.
50
50
Utilities Expense
Bal.
985
985
Supplies Expense
Bal.
2,040
2,040
Insurance Expense
Bal.
100
100
Miscellaneous Expense
Bal.
455
455
4,000
4,000
Wages Expense
Bal.
4,525
Income Summary
4,525
4,525
9,775
7,205
Rent Expense
Bal.
1,600
1,600
1,600
16,960
16,960
Rent Revenue
120 Bal.
120
120
Depreciation Expense
Bal.
50
50
50
Utilities Expense
Bal.
985
985
985
Supplies Expense
Bal.
2,040
2,040
2,040
Close Revenues
Close Expenses
Close Income Summary
Insurance Expense
Bal.
100
100
100
Miscellaneous Expense
Bal.
455
455
445
Close Drawing
Chris Clark, Drawing
Bal.
4,000
4,000
59
60
MODULE 2
The End
62