5-2 Milestone Two
Chart of Accounts
| This chart of accounts should help you identify the appropriate accounts to record to as you are analyzing and journaling transactions for this workbook. There is nothing to complete on this page; this chart is simply a resource for you. | |||||
| Asset Accounts | Liability Accounts | Equity Accounts | |||
| Acct # | Acct # | Acct # | |||
| Cash | 101 | Notes Payable | 201 | Common Stock | 301 |
| Accounts Receivable | 102 | Accounts Payable | 202 | Retained Earnings | 302 |
| Prepaid Rent | 103 | Wages Payable | 203 | ||
| Prepaid Insurance | 104 | ||||
| Office Supplies | 105 | ||||
| Vehicle | 106 | ||||
| Accumulated Depreciation (contra asset) | 107 | ||||
| Revenue Accounts | |||||
| Acct # | |||||
| Service Revenue | 401 | ||||
| Expense Accounts | |||||
| Acct # | |||||
| Rent Expense | 501 | ||||
| Legal Fees | 502 | ||||
| Utilities Expense | 503 | ||||
| Repairs and Maintenance | 504 | ||||
| Advertising Expense | 506 | ||||
| Wages Expense | 507 | ||||
| Depreciation Expense | 508 | ||||
| Cash | |||||
| Baking Supplies | |||||
| Prepaid Rent | |||||
| Prepaid Insurance | |||||
| Baking Equipment | |||||
| Office Supplies | |||||
| Accounts Receivable | |||||
| Accumulated Depreciation | |||||
| Merchandise Inventory | |||||
| Notes Payable | |||||
| Accounts Payable | |||||
| Wages Payable | |||||
| Interest Payable | |||||
| Common Stock | |||||
| Dividends | |||||
| Bakery Sales | |||||
| Merchandise Sales | |||||
| Baking Supplies Expense | |||||
| Rent Expense | |||||
| Insurance Expense | |||||
| Misc. Expense | |||||
| Business License Expense | |||||
| Advertising Expense | |||||
| Wages Expense | |||||
| Telephone Expense | |||||
| Interest Expense | |||||
| Depreciation Expense | |||||
| Office Supplies Expense | |||||
| Cost of Goods Sold |
General Journal
| A Company | |||||
| Jun 1 | Cash | 25000 | Journal Entry Tips | ||
| Common Stock | 25000 | The debited account is recorded first and credited account is recorded second. | |||
| Jun 1 | Vehicle | 17000 | Debits and credits must always equal! | ||
| Cash | Debit | 17000 | There can be compound entries in which two accounts receive a debt to an equivalent credited amount to one account. | ||
| Jun 3 | Cash | 15,000.00 | Be certain to use your chart of accounts (the first page of this workbook). | ||
| Notes Payable | 15000 | Each account you will record to is already listed and organized by classification of the account. | |||
| Jun 5 | Rent Expense | 1,000.00 | |||
| Prepaid Rent | 4,000.00 | ||||
| Cash | 5000 | ||||
| Jun 5 | Legal Expense | 850.00 | |||
| Cash | 850 | ||||
| Jun 5 | Supplies | 500.00 | |||
| Accounts Payable | 500.00 | ||||
| Jun 6 | Accounts Receivable | 2,500.00 | |||
| Service Revenue | 2500 | ||||
| Jun 9 | Cash | 1,000.00 | |||
| Accounts Receivable | 2,000.00 | ||||
| Service Revenue | 3000 | ||||
| Jun 10 | Advertising Expense | 375.00 | |||
| Cash | 375 | ||||
| Jun 15 | Wages Expense | 500.00 | |||
| Wages Payable | 500 | ||||
| Jun 15 | Prepaid Insurance | 600.00 | |||
| Cash | 600 | ||||
| Jun 20 | Wages Payable | 500.00 | |||
| Cash | 500 | ||||
| Jun 21 | Repairs Expense | 325.00 | |||
| Cash | 325 | ||||
| Jun 23 | Cash | 2,500.00 | |||
| Accounts Receivable | 2500 | ||||
| Jun 25 | Cash | 1,200.00 | |||
| Service Revenue | 1200 | ||||
| Jun 28 | Accounts Payable | 500.00 | |||
| Cash | 500 | ||||
| Jun 29 | Accounts Receivable | 2,225.00 | |||
| Service Revenue | 2225 | ||||
| Jun 30 | Utilities Expense | 210.00 | |||
| Accounts Payable | 210.00 | ||||
| Jun 30 | Wages Expense | 210.00 | |||
| Wages Payable | 210.00 | ||||
| Jun 30 | Depreciation Expense | 285.00 | |||
| Accumulated Depreciation | 285 | ||||
| Total | - 0 | 36,280.00 | If Red, it means your debits and credits do not equal. Be certain to review for errors. |
Ledger Accounts
| Assets | Liabilities | Equity | Revenue | Expenses | ||||||||||||||||||
| Cash | Notes Payable | Common Stock | Service Revenue | Rent Expense | ||||||||||||||||||
| $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||||||||||||
| $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||||||||||
| Accounts Rec. | Accounts Payable | Retained Earnings | Legal Fees | |||||||||||||||||||
| $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||||||||||||
| $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||||||||||||||||||
| Prepaid Rent | Wages Payable | Utilities Expense | ||||||||||||||||||||
| Posting to the ledger or T accounts | ||||||||||||||||||||||
| Don't overthink it! | ||||||||||||||||||||||
| You are just posting each debit and credit from the journal entries to the account you identified in the entry. | ||||||||||||||||||||||
| These accounts are set to calculate your balances for you. | ||||||||||||||||||||||
| Be careful not to delete the running totals as those will calculate the ending balance. | ||||||||||||||||||||||
| The ending balance will transfer to the Trial Balance sheet. | ||||||||||||||||||||||
| If you have posted all entries and your trial balance is not in balance (total debits = total credits), | ||||||||||||||||||||||
| $ - 0 | $ - 0 | $ - 0 | $ - 0 | this means that there is an error. | $ - 0 | $ - 0 | ||||||||||||||||
| $ - 0 | $ - 0 | $ - 0 | ||||||||||||||||||||
| Prepaid Insurance | Repairs & Maint. | |||||||||||||||||||||
| $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||||||||||||||||||
| $ - 0 | $ - 0 | |||||||||||||||||||||
| Office Supplies | Advertising Expense | |||||||||||||||||||||
| $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||||||||||||||||||
| $ - 0 | $ - 0 | |||||||||||||||||||||
| Vehicle | Wages Expense | |||||||||||||||||||||
| $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||||||||||||||||||
| $ - 0 | $ - 0 | |||||||||||||||||||||
| Accumulated Depreciation | Depreciation Expense | |||||||||||||||||||||
| $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||||||||||||||||||
| $ - 0 | $ - 0 |
Trial Balance
| Trial Balance | ||||
| As of 06/30/20XX | ||||
| Unadjusted Trial Balance | ||||
| Account | Debit | Credit | Trial Balance | |
| Cash | - 0 | Balances from the t accounts will autofill your trial balance. | ||
| Accounts Receivable | - 0 | If total debits do not equal total credits in the trial balance, you know you have an error. | ||
| Prepaid Rent | - 0 | These are the balances that will be used to prepare the financial statements. | ||
| Prepaid Insurance | - 0 | Be certain to implement feedback provided by your instructor for this Milestone One submission! | ||
| Vehicle | - 0 | |||
| Office Supplies | - 0 | |||
| Accumulated Depreciation | - 0 | |||
| Notes Payable | - 0 | |||
| Accounts Payable | - 0 | |||
| Wages Payable | - 0 | |||
| Common Stock | - 0 | |||
| Retained Earnings | - 0 | |||
| Service Revenue | - 0 | |||
| Rent Expense | - 0 | |||
| Legal Fees | - 0 | |||
| Utilities Expense | - 0 | |||
| Repairs and Maintenance Expense | - 0 | |||
| Advertising Expense | - 0 | |||
| Wages Expense | - 0 | |||
| Depreciation Expense | - 0 | |||
| Retained Earnings | ||||
| Total: | - 0 | - 0 | ||
| Debits should equal credits | ||||
| ` |
Income Statement
| A Company | |
| Income Statement | |
| For Month Ending 06/30/20XX | |
| Revenues | |
| Total Revenues | $ - 0 |
| Operating Expenses: | |
| Total Operating Expenses: | - 0 |
| Net Income | - 0 |
StatementofStockholderEquity
| Company Name | ||||
| Statement of Stockholders' Equity | ||||
| Period Ending 06/30/20XX | ||||
| Common Stock | Retained Earnings | Total | ||
| Beginning Stockholders' Equity on 6/01/20XX | ||||
| Net income/loss: | ||||
| Common Stock Issued | ||||
| Ending Stockholders' Equity as of 06/30/20XX | $0 | $0 | $0 |
Balance Sheet
| A Company | ||||||
| Balance Sheet | ||||||
| As of June 30, 20XX | ||||||
| Assets | Liabilities and Owners' Equity | |||||
| Current Assets: | Current Liabilities: | |||||
| Total Current Liabilities | - 0 | |||||
| Long-Term Liabilities: | ||||||
| Total Current Assets | - 0 | Total Long-Term Liabilities: | - 0 | |||
| Total Liabilities: | - 0 | |||||
| Stockholders' Equity | ||||||
| Non-Current Assets: | ||||||
| Total Equity | - 0 | |||||
| Total Non-Current/Fixed Assets | - 0 | |||||
| Total Assets: | - 0 | Total Liabilities and Equity | - 0 | <== Total Assets on the left should equal Liabilities + Owner's Equity on the right. | ||
Closing Entries
| A Company | |||
| Closing Entries | |||
| Month Ending 06/30/20XX | |||
| Date | Accounts | Debit | Credit |
| 30-Jun | |||
| Close Revenues | |||
| 30-Jun | |||
| Close Expenses | |||
| - 0 | - 0 | ||
Ledger_Final
| Account | Debit Balance | Credit Balance |
| Cash | 19550 | |
| Common Stock | 25000 | |
| Vehicle | 17000 | |
| Notes Payable | 15000 | |
| Rent Expense | 1000 | |
| Prepaid Rent | 4000 | |
| Legal Expense | 850 | |
| Supplies | 500 | |
| Accounts Payable | 210 | |
| Accounts Receivable | 4225 | |
| Service Revenue | 8925 | |
| Advertising Expense | 375 | |
| Wages Expense | 710 | |
| Wages Payable | 210 | |
| Prepaid Insurance | 600 | |
| Repairs Expense | 325 | |
| Utilities Expense | 210 | |
| Depreciation Expense | 285 | |
| Accumulated Depreciation | 285 | |
| Total | 0 |
Trial_Balance_Final
| Account | Debit | Credit |
| Cash | 19550 | |
| Common Stock | 25000 | |
| Vehicle | 17000 | |
| Notes Payable | 15000 | |
| Rent Expense | 1000 | |
| Prepaid Rent | 4000 | |
| Legal Expense | 850 | |
| Supplies | 500 | |
| Accounts Payable | 210 | |
| Accounts Receivable | 4225 | |
| Service Revenue | 8925 | |
| Advertising Expense | 375 | |
| Wages Expense | 710 | |
| Wages Payable | 210 | |
| Prepaid Insurance | 600 | |
| Repairs Expense | 325 | |
| Utilities Expense | 210 | |
| Depreciation Expense | 285 | |
| Accumulated Depreciation | 285 | |
| Total | 0 | |
| TOTALS | 49630 | 49630 |