Extend assets, liabilities, and capital balances to balance sheets columns. Extend income, costs, and expenses to income statement columns. Compute net income. This is the total Sales less all costs and expenses. Posts net income to the credit of balance sheet and to the debit of income statement. Get the totals of each of the four columns. Each pair of the columns should be equal.
BENE Store |
||||||
Worksheet |
||||||
December 31, 20X1 |
||||||
Account Titles |
|
|
Income Statement |
|||
Dr |
Cr |
Dr |
Cr |
Dr |
Cr |
|
Cash in Bank |
70,000 |
|||||
|
1,003,000 |
|||||
Allowance for |
40,000 |
|||||
Merchandise Inventory |
710,000 |
|||||
Equipment |
2,720,100 |
|||||
|
70,000 |
|||||
Furniture |
300,000 |
|||||
Accumulated Depreciation- Furniture |
30,000 |
|||||
Accounts Payable |
861,000 |
|||||
Loans Payable |
1,000,000 |
|||||
BIR, SSS, PhilHealth Payable |
100,000 |
|||||
V. Bene, Capital |
1,300,000 |
|||||
V. Bene, Drawing |
105,000 |
|||||
Sales |
6,000,000 |
|||||
Cost of Sales |
1,500,000 |
|||||
Salaries |
1,305,900 |
|||||
Supplies Expense |
48,400 |
|||||
Employees Benefits |
238,100 |
|||||
Light and Power |
205,000 |
|||||
Rent |
240,000 |
|||||
Taxes |
63,500 |
|||||
Insurance |
78,000 |
|||||
Repair and Maintenance |
86,000 |
|||||
Advertising |
110,000 |
|||||
Sales Salaries |
198,000 |
|||||
Commissions |
360,000 |
|||||
Interest Expense |
60,000 |
|||||
TOTAL |
9,401,000 |
9,401,000 |
To do:
- Extend assets, liabilities, and capital balances to balance sheets columns.
- Extend income, costs, and expenses to income statement columns.
- Compute net income. This is the total Sales less all costs and expenses.
- Posts net income to the credit of balance sheet and to the debit of income statement.
- Get the totals of each of the four columns. Each pair of the columns should be equal.
Trending now
This is a popular solution!
Step by step
Solved in 2 steps