|Post-closing Trial Balance|
|for the month ended 30 June 2017|
|Account No’s||Account Names||Opening Balances|
|100||Cash at Bank||15,690.00|
|165||Accumulated Depreciation – Building||17,500.00|
|170||Equipment – Computer/console/candy bar/projector||360,000.00|
|175||Accumulated Depreciation – Equipment||180,000.00|
|230||Loan Payable – Principal due May 2030||985,000.00|
|300||Nicholas Robbins, Capital||151,900.00|
|301||Nicholas Robbins, Drawings||0.00|
|400||Sales – Cinema||0.00|
|401||Sales – Gaming||0.00|
|402||Sales – Candy Bar||0.00|
|602||Candy Bar Expense||0.00|
|603||Computer Consumables Expense||0.00|
|604||Depreciation Expense – Building||0.00|
|605||Depreciation Expense – Equipment||0.00|
|612||Leasing Expense – Cinema seating/screen||0.00|
|613||Leasing Expense – Gaming furniture||0.00|
|614||Licensing Expense – Nintendo||0.00|
|615||Licensing Expense – Sony||0.00|
|617||Stationery & Office Supplies Expenses||0.00|
|FlixCity & Gaming|
|Summary of Transactions|
|for July 2017|
|Transaction No:||Date||Transaction Description||Transaction Amount|
|1||01-Jul||Paid wages for June 2017. The wages have been recognised as expense in June.||4,216.00|
|2||01-Jul||Purchased confectionary for the candy bar from Lollies R Us on credit||150.00|
|3||01-Jul||Received deposits for July Gaming sessions||2,115.00|
|4||04-Jul||Paid the montly leasing instalment for the gaming furniture||2,168.00|
|5||05-Jul||Purchased popcorn for the candy bar from Kernals & Korn on credit||425.00|
|6||07-Jul||Recognise wages expense for the week ending 7/7/17||1,020.00|
|7||09-Jul||Received payment from SmartMedia for their corporate event (credit account) last month||4,343.00|
|8||10-Jul||Nicholas purchased a new laptop for the office using cash||2,602.00|
|9||14-Jul||Recognise wages expense for the week ending 14/7/17||1,369.00|
|10||15-Jul||Paid building & contents insurance premium for the next 12 months||2,806.00|
|11||17-Jul||Paid licensing agreement fee to Nintendo||1,343.00|
|12||18-Jul||Purchased office supplies using cash. The business has a policy of expensing office supplies when purchased||902.00|
|13||19-Jul||Paid advertising contract fees for the next 12 months||2,400.00|
|14||20-Jul||Paid licensing agreement fee to Sony.||2,278.00|
|15||21-Jul||Recognise wages expense for the week ending 21/7/17||2,185.00|
|16||23-Jul||Paid bank loan repayment||5,200.00|
|The loan repayment included an interest component||4,200.00|
|The loan repayment also included a principal component||1,000.00|
|17||24-Jul||Paid the electricity bill for the previous 3 months, it has been expensed when the bill was received||1,649.00|
|18||25-Jul||Paid the monthly leasing instalment for the theatre seating & screen||1,265.00|
|19||28-Jul||Recognise wages expense for the week ending 28/7/17||2,280.00|
|20||31-Jul||Total cinema cash sales for the month||12,236.00|
|21||31-Jul||Total gaming cash sales for the month||9,143.00|
|22||31-Jul||Total candy bar cash sales for the month||10,071.00|
|23||31-Jul||Paid the amount owing of Kernals & Korn’s accounts payable account||2,931.00|
|24||31-Jul||Paid the amount owing of Lollies RUs’ accounts payable account||4,123.00|
|25||31-Jul||Total cinema credit sales for the month||3,748.00|
|26||31-Jul||Received invoice from the accountant for preparation of the 2017 financial statements & tax returns||2,386.00|
|27||31-Jul||Nicholas redrew capital||712.00|
|Summary of Closing Entries|
|for July 2017|
|1||31-Jul||Close off the revenue accounts|
|2||31-Jul||Close off the expense accounts|
|3||31-Jul||Close off the profit to the Capital account|
|4||31-Jul||Close off drawings to the Capital account|
|FlixCity & Gaming|
|Summary of Adjustments|
|for July 2017|
|1||Of the deposits received in advance, some Gaming services were performed on 4/7/17||$ 741.00|
|2||Of the deposits received in advance, some Gaming services were performed on 15/7/17||$ 639.00|
|3||Of the deposits received in advance, some Gaming services were performed on 25/7/17||$ 221.00|
|4||Recognise the interest for July on the CBA loan at 6% p.a. of the closing June Loan Payable balance using simple interest||Students to calculate|
|5||Recognise the depreciation for July on the Equipment assets||$ 2,328.00|
|6||Recognise the depreciation for July on the Building||$ 423.00|
|7||Recognise the expired advertising expense for the month of July *||Students to calculate|
|8||Recognise the expired insurance expense for the month of July *||Students to calculate|
|9||Receive a electricity bill for the month of July||$ 768.00|
|* treat the expired expense as a full month for July (i.e do not calculate days expired, just the full month)|
- Prepare general journal entries for transactions.
- Post transactions to T-Accounts.
- Complete the worksheet.
- Prepare journal entries for Adjusting transactions.
- Post adjusting transactions to T-accounts
- Prepare journal entries for closing entries.
- Post closing entries to T-accounts.
- Prepare post closing trial balance.
- Prepare Income statement.
- Prepare changes in equity.
- Prepare Balance Sheet.
Click on Buy Solution and make payment. All prices shown above are in USD. Payment supported in all currencies. Price shown above includes the solution of all questions mentioned on this page. Please note that our prices are fixed (do not bargain).
After making payment, solution is available instantly.Solution is available either in Word or Excel format unless otherwise specified.
If your question is slightly different from the above question, please contact us at firstname.lastname@example.org with your version of question.