Answer To: MOSES’S GROUND MAINTENANCE, INC. PRACTICE SET (For the Months June, July, & August) In the spring of...
Prince answered on Sep 22 2022
Closing Entries
Date Accounts & Description Debit Credit
31-Aug Sales Revenue $2,475.00
Service Revenue $7,950.00
Income Statement $10,425.00
(Being Revenue transferred to Income Statement)
31-Aug Income Statement $17,442.28
Accounting Services Expense $6,000.00
Advertising Expense $3,500.00
Depreciation Expense $2,018.65
Dues & Subscriptions $36.00
Insurance Expense $475.00
Legal Expenses $2,500.00
Meals & Entertainment $25.00
Taxes and Licenses $125.00
Telephone Expense $870.00
Utilities Expense $730.00
Fuel Expense $175.00
Interest Expense $760.33
Payroll Tax Expense $27.30
Wages Expense $200.00
(Being Expenses Transferred to Income Statement)
31-Aug Retained Earnings $8,667.28
Net Profit/(Loss) $8,667.28
(Being Loss Tranferred to Retained Earnings)
Income Statement
MOSES GROUND MAINTENANCE, INC.
Income Statement for Year Aug
Particular Amount Amount
Sales Revenue $2,475.00
Service Revenue $7,950.00
Total Revenue $10,425.00
Cost of Goods Sold $1,650.00
Gross Profit $8,775.00
Expenses:
Accounting Services Expense $6,000.00
Advertising Expense $3,500.00
Depreciation Expense $2,018.65
Dues & Subscriptions $36.00
Insurance Expense $475.00
Legal Expenses $2,500.00
Meals & Entertainment $25.00
Taxes and Licenses $125.00
Telephone Expense $870.00
Utilities Expense $730.00
Fuel Expense $175.00
Interest Expense $760.33
Payroll Tax Expense $27.30
Wages Expense $200.00
Total Expenses $17,442.28
Net Profit/(Loss) -$8,667.28
Statement of Equity
MOSES GROUND MAINTENANCE, INC.
Statement of Equity as on 31st Aug
Paritcular Common Stock Additional Paid-in Capital on Common Stock Retained Earnings
Opening Balance $0.00 $0.00 $0.00
Add: New Issue $50,500.00 $51,000.00 $0.00
Net Profit/(Loss) -$8,667.28
Closing Balance $50,500.00 $51,000.00 -$8,667.28
Balance Sheet
MOSES GROUND MAINTENANCE, INC.
Income Statement for as on 31st Aug
Particular Amount Amount
Assets
Current Assets
Cash $77,951.47
Petty Cash $350.00
Accounts Receivable $6,968.75
Inventory $2,350.00
Prepaid Insurance $1,625.00
Total Current Assets $89,245.22
Non-Current Assets
Lawn Equipment $7,923.61
Truck $33,803.57
Trailer $9,604.17
Total Non-Current Assets $51,331.35
Total Assets $140,576.57
Liabilities and Equity
Current Liabilities
Accounts Payable $1,920.00
Customer Deposits (Unearned Revenue) $2,000.00
Sales Tax Payable $94.25
FICA Payable $30.60
FUTA Payable $12.00
Federal Income Tax Payable $30.00
State Income Tax Payable $12.00
Current Maturities of Long-Term Debt $9,000.00
Interest Payable $145.00
Total Current Liabilities $13,243.85
Non-Current Liabilities
Notes Payable (long-term) $34,500.00
Total Non-Current Liabilities $34,500.00
Equity
Common Stock $50,500.00
Additional Paid-in Capital on Common Stock $51,000.00
Retained Earnings -$8,667.28
Total Equity $92,832.72
Total Liabilities and Equity $140,576.57
Trail Balance
MOSES GROUND MAINTENANCE, INC.
CHART OF ACCOUNTS June July August - Pre Closing August - After Adjusting Entries
Debit Credit Debit Credit Debit Credit Debit Credit
Cash 105 $89,964.00 $80,089.00 $77,951.47 $77,951.47
Petty Cash 107 $500.00 $500.00 $350.00 $350.00
Accounts Receivable 110 $2,000.00 $6,968.75 $6,968.75
Inventory 130 $4,000.00 $3,600.00 $2,350.00 $2,350.00
Prepaid Insurance 140 $900.00 $2,100.00 $2,100.00 $1,625.00
Lawn Equipment 220 $6,850.00 $8,350.00 $8,350.00 $8,350.00
Accumulated Depreciation – Lawn Equipment 221 $426.39
Truck 230 $35,000.00 $35,000.00 $35,000.00 $35,000.00
- Accumulated Depreciation - Truck 231 $1,196.43
Trailer 240 $10,000.00 $10,000.00 $10,000.00 $10,000.00
- Accumulated Depreciation - Trailer 241 $395.83
Accounts Payable 310 $8,245.00 $3,110.00 $1,920.00 $1,920.00
Customer Deposits (Unearned Revenue) 320 $2,400.00 $2,200.00 $2,000.00 $2,000.00
Sales Tax Payable 330 $30.00 $94.25 $94.25
FICA Payable 332 $30.60 $30.60
FUTA Payable 334 $12.00 $12.00
Federal Income Tax Payable 336 $30.00 $30.00
State Income Tax Payable 338 $12.00 $12.00
Current Maturities of Long-Term Debt 375 $9,000.00
Notes Payable (long-term) 410 $45,000.00 $44,250.00 $43,500.00 $34,500.00
Interest Payable 420 $150.00 $148.00 $145.00 $145.00
Salaries & Wages Payable 425
Common Stock ($1 par value) 520 $50,000.00 $50,500.00 $50,500.00 $50,500.00
Additional Paid-in Capital on Common Stock 521 $50,000.00 $51,000.00 $51,000.00 $51,000.00
Retained Earnings 550
Dividends 560
Sales Revenue 610 $600.00 $2,475.00 $2,475.00
Service Revenue 620 $350.00 $2,550.00 $7,950.00 $7,950.00
Sales Discounts 612
Sales Returns & Allowances 614
Cost of Goods Sold 710 $400.00 $1,650.00 $1,650.00
Accounting Services Expense 720 $2,000.00 $4,500.00 $6,000.00 $6,000.00
Advertising Expense 725 $3,500.00 $3,500.00 $3,500.00 $3,500.00
Depreciation Expense 727 $2,018.65
Dues & Subscriptions 730 $36.00 $36.00 $36.00 $36.00
Insurance Expense 735 $475.00
Legal Expenses 740 $2,500.00 $2,500.00 $2,500.00 $2,500.00
Meals & Entertainment 745 $25.00 $25.00
Taxes and Licenses 767 $125.00 $125.00
Telephone...