Removals Exam.

Download as pdf or txt
Download as pdf or txt
You are on page 1of 4

Hashanyska Q.

Juni
BSBA-MM2

Requirement A

Cash 2,000,000
1 Owner’s Capital 2,000,000
to record the owner’s investment to
the business
Equipment 1,000,000
2 Cash 1,000,000
to record the acquisition of equipment
for cash
Cash 500,000
3 Notes Payable 500,000
to record the bank loan
Prepaid Insurance 160,000
4 Cash 160,000
to record the payment of insurance

Cash (6Mx1/3) 2,000,000


5 Accounts Receivable 4,000,000
Service Fees 6,000,000
to record service fees
Cash 1,800,000
6 Accounts Receivable 1,800,000
to record collection of accounts
receivable
Salaries Expense 1,200,000
7 Cash 1,200,000
To record salaries expense
Utilities Expense 500,000
8 Cash 500,000
to record utilities expense
Prepaid Supplies 120,000
9 Cash 120,000
to record purchase of supplies
Owner’s drawings 1,400,000
10 Cash 1,400,000
to record owner’s drawings
Requirement B
Assets Accounts Receivable

CASH (5) 4,000,000


( 1) 2,000,000 1,800,000 (6)
(3) 500,000 1,000,000 (2) 2,200,000 end
(5) 2,000,000 160,000 (4)
(6) 1,800,000 1,200,000 (7) Equipment
500,000 (8)
120,000 (9) (2) 1,000,000
1,400,000 (10)
1,920,000 end 1,000,000 end

Prepaid Supplies Prepaid Insurance


(9) 120,000 (4) 160,000
120,000 end 160,000 end

LIABILITIES EQUITY
NOTES PAYABLE Owner’s Capital
500,000 (3) 2,000,000 (1)
500,000 end 2,000,000 end

INCOME Owner’s drawings


Service fees 1,400,000
6,000,000 (5) 1,400,000 end
6,000,000 end

EXPENSE
Salaries Expense
1,200,000
1,200,000 end

UTILITIES EXPENSE
500,000
500,000 end
Requirement C: Unadjusted Trial Balance

Entity A
Unadjusted Trial Balance

ACCOUNTS DEBITS CREDITS


Cash 1,920,000
Accounts Receivable 2,200,000
Prepaid Insurance 160,000
Prepaid Supplies 120,000
Equipment 1,000,000
Notes Payable 500,000
Owner’s Capital 2,000,000
Owner’s Drawings 1,400,000
Service fees 6,000,000
Salaries expense 1,200,000
Utilities Expense
TOTALS: 8,500,000 8,500,000

Requirement D

Depreciation expense 100,000


(1,000,000/10years)
i Accumulated Depreciation 100,000
to record the depreciation expense for
the year
Interest Expense (500,000) 30,000
Interest Payable 30,000
ii to accrue interest expense

Insurance expense 40,000


(160,000 x 12%6/12) 40,000
iii Prepaid Insurance
to record insurance expense

Supplies Expense (120,000-40,000) 80,000


Prepaid Supplies 80,000
iv to record supplies expense
Requirement E

December 31 Service fees 6,000,000


Salaries Expense 1,200,000
Utilities Expense 500,000
Depreciation Expense 100,000
Interest Expense 30,000
Insurance Expense 40,000
Supplies Expense 80,000
Income Summary 4,050,000
December 31 Income Summary 4,050,000
Owner’s Equity 4,050,000

December 31 Owner’s Dr Equity 1,400,000


Owner’s Drawings 1,400,000

You might also like