Answered step by step
Verified Expert Solution
Question
1 Approved Answer
On the CJE worksheet, prepare the closing entries in good form for Grizzlies, Inc. at the end of December 31, 2017. Again, all numbers should
On the CJE worksheet, prepare the closing entries in good form for Grizzlies, Inc. at the end of December 31, 2017. Again, all numbers should be cell references or formulas, not manually entered.
Grizzlies, Inc. | ||||||||||
Worksheet | ||||||||||
For the Year Ended December 31, 2017 | ||||||||||
Unadjusted | Adjusted | |||||||||
Trial Balance | Adjustments | Trial Balance | Income Stmt | Balance Sheet | ||||||
Account Title | Dr. | Cr. | Dr. | Cr. | Dr. | Cr. | Dr. | Cr. | Dr. | Cr. |
Cash | 36,000 | 36,000 | 36,000 | |||||||
Accounts Receivable | 277,000 | 277,000 | 277,000 | |||||||
Inventory | 242,500 | 242,500 | 242,500 | |||||||
Prepaid Insurance | 11,200 | 4,200 | 7,000 | 7,000 | ||||||
Prepaid Rent | 3,000 | 1,200 | 1,800 | 1,800 | ||||||
Store Supplies | - | 2,100 | 2,100 | 2,100 | ||||||
Shop Supplies | 7,500 | 3,600 | 3,900 | 3,900 | ||||||
Store Equipment | 120,000 | 120,000 | 120,000 | |||||||
Accumulated Depreciation - Store Equipment | 13,200 | 15,840 | 29,040 | 29,040 | ||||||
Office Equipment | 32,000 | 32,000 | 32,000 | |||||||
Accumulated Depreciation - Office Equipment | 2,550 | 10,200 | 12,750 | 12,750 | ||||||
Accounts Payable | 49,000 | 49,000 | 49,000 | |||||||
Salaries Payable | 10,800 | 10,800 | 10,800 | |||||||
Interest Payable | 360 | 360 | 360 | |||||||
Utilities Payable | 1,300 | 1,300 | 1,300 | |||||||
Unearned Consulting Revenue | 14,000 | 10,500 | 3,500 | 3,500 | ||||||
Unearned Rent Revenue | 16,800 | 15,400 | 1,400 | 1,400 | ||||||
Note Payable | 18,000 | 18,000 | 18,000 | |||||||
Common Stock | 300,000 | 300,000 | 300,000 | |||||||
Retained Earnings | 189,350 | 189,350 | 189,350 | |||||||
Dividends | 12,800 | 12,800 | 12,800 | |||||||
Sales Revenue | 1,576,150 | 1,576,150 | 1,576,150 | |||||||
Consulting Revenue | 10,500 | 10,500 | 10,500 | |||||||
Rent Revenue | 15,400 | 15,400 | 15,400 | |||||||
Interest Revenue | ||||||||||
Cost of Goods Sold | 975,000 | 975,000 | 975,000 | |||||||
Sales Salaries Expense | 275,000 | 7,560 | 282,560 | 282,560 | ||||||
Office Salaries Expense | 150,000 | 3,240 | 153,240 | 153,240 | ||||||
Miscellaneous Administrative Expense | 5,650 | 5,650 | 5,650 | |||||||
Miscellaneous Selling Expense | 13,900 | 13,900 | 13,900 | |||||||
Depreciation Expense - Store Equipment | 15,840 | 15,840 | 15,840 | |||||||
Depreciation Expense - Office Equipment | 10,200 | 10,200 | 10,200 | |||||||
Store Supplies Expense | 17,500 | 2,100 | 15,400 | 15,400 | ||||||
Shop Supplies Expense | 3,600 | 3,600 | 3,600 | |||||||
Rent Expense | 1,200 | 1,200 | 1,200 | |||||||
Insurance Expense | 4,200 | 4,200 | 4,200 | |||||||
Interest Expense | 360 | 360 | 360 | |||||||
Utilities Expense-Store | 1,118 | 1,118 | 1,118 | |||||||
Utilities Expense-Office | 182 | 182 | 182 | |||||||
2,179,050 | 2,179,050 | 75,500 | 75,500 | 2,217,550 | 2,217,550 | 1,482,450 | 1,602,050 | 735,100 | 615,500 | |
Net Income | 119,600 | 119,600 | ||||||||
1,602,050 | 1,602,050 | 735,100 | 735,100 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started