You are on page 1of 17

JOURNAL ENTRY OF CHARIS WHOLESALE SUPPLY

Page No. 1

DATE DESCRIPTION POST REF. DEBIT CREDIT


Jan-01 Cash 101 20,000
Land 142 50,000
Building 143 100,000
R. Almario Capital 301 170,000
Explanation..
Purhases 510 24,000
Accounts Payable 201 24,000
Explanation…

Jan-02 Freight In 526 600


Cash 101 600
Explanation…

Jan-03 Cash 101 16,000


Sales 401 16,000
Explanation…

Jan-05 Accounts Receivable 201 12,000


Sales 12,000
Explanation…

Jan-06 Freight Out 644 500


Cash 101 500
Explanation…

Accounts Payable 201 1,300


Purchase Returns & Allow 512 1,300
Explanation…

Jan-10 Cash 101 17,500


Accounts Receivable 112 17,500
Explanation…

Jan-11 Accounts Payable 201 22,700


Purchase Discounts 520 454
Cash 101 22,246
Explanation…

Supplies 126 2,000


Cash 101 2,000
Explanation…

Jan-13 Purchases 510 30,000


Cash 101 30,000
Explanation…

Jan-14 Accounts Receivable 112 24,000


Sales 401 24,000
Explanation…

Jan-15 Cash 401 11,760


Sales Discounts 201 240
Accounts Receivables 12,000
Explanation…

Jan-16 Sales Returns & Allowances 412 2,000


Account Receivables 112 2,000
Explanation…

Jan-17 Cash 101 1,000


Purchase Return & Allowances 512 1,000
Explanation…

Jan-18 R. Almario Drawing 310 6,000


Cash 101 6,000
Explanation…

Jan-19 Equipment 155 8,000


Cash 101 8,000
Explanation…

Jan-20 Cash 101 40,000


Notes Payable 212 40,000
Explanation…

Jan-22 Utilities Expense 720 2,500


Cash 101 2,500
Explanation…

Jan-25 Cash 101 23,300


Sales 401 23,300
Explanation…

Jan-26 Advertising Expense 601 1,200


Salaries Expense 701 5,500
Cash 6,700
Explanation…

Jan-29 Sales Returns & Allowances 412 1,500


Cash 101 1,500
Explanation…

Jan-30 Cash 101 22,000


Accounts Receivable 112 22,000
Explanation…

Jan-31 Purchases 510 15,000


Accounts Payable 201 15,000
Explanation…
No. 1
GENERAL LEDGER

Account Title: Cash


Account No. 101

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-01 175,000 175,000
Jan-01 GJ1 700 174,300
Jan-02 GJ1 15,000 189,300
Jan-03 GJ1 400 188,900
Jan-06 GJ1 18,000 170,900
Jan-10 GJ1 22,246 148,654
Jan-11 GJ1 1,800 146,854
Jan-11 GJ1 28,000 118,854
Jan-13 GJ2 12,740 131,594
Jan-17 GJ2 1,000 132,594
Jan-18 GJ2 6,000 126,594
Jan-19 GJ2 8,000 118,574
Jan-20 GJ2 60,000 178,594
Jan-22 GJ2 2,500 176,094
Jan-25 GJ2 25,500 201,594
Jan-26 GJ2 1,300 200,294
Jan-29 GJ2 1,200 199,094
Jan-30 GJ2 6,500 192,594
Jan-30 GJ3 24,500 217,094

Account Title: Accounts Receivable


Account No. 112

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-05 13,000 13,000
Jan-14 GJ1 26,000 3,900
Jan-15 GJ1 13,000 26,000
Jan-16 GJ2 1,500 24,500
Jan-30 GJ2 24,500 -
Jan-31 GJ3 3,500 3,500

Account Title: Merchandise Inventory


Account No. 120

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-02 GJ1 24,000 24,000
Jan-03 GJ1 700 24,700
Jan-04 GJ1 800 16,700
Jan-05 GJ1 7,500 9,200
Jan-07 GJ1 1,300 7,900
Jan-11 GJ1 454 7,446
Jan-13 GJ1 28,000 35,446
Jan-14 GJ2 12,700 22,746
Jan-17 GJ2 1,000 21,746
Jan-17 GJ2 14,500 7,246
Jan-25 GJ2 12,000 19,246
Jan-31 GJ3 1,400 17,846

Account Title: Supplies


Account No. 126

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-11 GJ1 1800 1800

Account Title: Equipment


Account No. 155

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-01 GJ1 130,000 130,000
Jan-10 GJ1 18,000 148,000
Jan-19 GJ1 8,000 156,000

Account Title: Accounts Payable


Account No. 201

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-02 GJ1 24,000 24,000
Jan-07 GJ1 1300 22,700
Jan-11 GJ1 22700 -
Jan-31 GJ1 12,000 12,000

Account Title: Notes Payable


Account No. 210

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-20 GJ2 60,000 60,000
Account Title: W. Solis Capital
Account No. 301

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-01 GJ1 305000 305000

Account Title: W. Solis Drawing


Account No. 310

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-18 GJ2 6,500 6,500

Account Title: Sales


Account No. 401

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-04 GJ1 15,000 15,000
Jan-05 GJ1 13,000 28,000
Jan-14 GJ2 26,000 54,000
Jan-25 GJ2 25,500 79,500
Jan 31 GJ3 3,500 83,000

Account Title: Sales Returns & Allowances


Account No. 412

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-16 GJ2 1,500 1,500
Jan-29 GJ2 1,200 2,700

Account Title: Sales Discount


Account No. 420

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-15 GJ2 260 260

Account Title: Cost of Goods Sold


Account No. 520

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-04 GJ1 8,000 8,000
Jan-05 GJ1 7,500 15,500
Jan-14 GJ2 12,700 28,200
Jan-25 GJ2 14,500 42,700
Jan-31 GJ3 1,400 44,100

Account Title: Advertising Expense


Account No. 601

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-26 GJ2 1,300 1,300

Account Title: Freight Out


Account No. 644

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-06 GJ1 400 400

Account Title: Salaries


Account No. 701

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-30 GJ2 6,500 6,500

Account Title: Utilities


Account No. 720

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-22 GJ2 2,500 2,500
GENERAL LEDGER

Account Title: Cash


Account No. 101

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-01 45000 45000
Jan-01 GJ1 2000 65000
Jan-02 GJ1 600 64400
Jan-03 GJ1 16000 80400
Jan-06 GJ1 500 79900
Jan-10 GJ1 17500 97400
Jan-11 GJ1 22246 75154
Jan-11 GJ1 2000 73154
Jan-13 GJ1 30000 43154

Account Title: Accounts Receivable


Account No. 112

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-01 35000 35000
Jan-05 GJ1 12000 47000
Jan-10 GJ1 29500
Jan-14 GJ1 24000 53500
Jan-15 GJ1 12000 41500
Jan-16 GJ1 2000 39500
Jan-30 GJ1 22000 17500

Account Title: Merchandise Inventory


Account No. 120

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-01 GJ1 30000 30000
Jan-31 GJ1 30000 0
Jan-10 GJ1 60500 60500

Account Title: Supplies


Account No. 126

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-01 GJ1 10000 10000
Jan-11 GJ1 2000 12000

Account Title: Prepaid Insurance


Account No. 129

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-01 GJ1 15000 15000

Account Title: Land


Account No. 142

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-01 GJ1 50000 50000

Account Title: Building


Account No. 143

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-01 GJ1 100000 100000

Account Title: Equipment


Account No. 155

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-01 GJ1 130000 130000
Jan-19 GJ1 8000 138000

Account Title: Accounts Payable


Account No. 201

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-01 15000 15000
Jan-01 GJ1 24000 39000
Jan-06 GJ1 1300 37700
Jan-11 GJ1 22700 15000
Jan-31 GJ1 15000 30000

Account Title: Interest Payable


Account No. 210

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-01 GJ1 10000 10000

Account Title: Notes Payable


Account No. 212
Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-01 GJ1 30000 3000
Jan-01 GJ1 40000 70000

Account Title: R. Almario, Capital


Account No. 310

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-18 GJ1 210000 210000
Jan-01 GJ1 170000 380000
Jan-31 GJ1 25514 405514
Jan-31 GJ1 6000 399514

Account Title: R. Almario, Drawing


Account No. 301

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-01 GJ1 6000 6000
Jan-31 GJ3 6000 0

Account Title: Sales


Account No. 401

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-03 GJ1 16000 16000
Jan-05 GJ1 12000 28000
Jan-14 GJ1 24000 52000
Jan-25 GJ1 23300 75300
Jan-31 GJ3 75300 0

Account Title: Sales Discount


Account No. 420

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-15 GJ1 240 240
Jan-31 GJ3 240 0
VENUS WHOLESALE SUPPLY

GENERAL LEDGER

Account Title: Cash


Account No. 101

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-01 GJ1 100,000 100,000
Jan-03 GJ1 15,000 115,000
Jan-06 GJ1 500 114,500
Jan-10 GJ1 25,000 89,500
Jan-11 GJ1 28,224 61,276
Jan-11 GJ1 2,000 59,276
Jan-13 GJ2 30,000 29,276
Jan-15 GJ2 11,760 41,036
Jan-15 GJ2 6,500 34,536
Jan-17 GJ2 700 35,236
Jan-18 GJ2 12,000 23,236
Jan-19 GJ3 15,000 8,236
Jan-20 GJ3 50,000 58,236
Jan-22 GJ3 750 57,486
Jan-25 GJ3 33,300 90,786
Jan-25 GJ3 10,000 80,276
Jan-29 GJ3 1,500 79,286
Jan-30 GJ3 23,000 102,286
Jan-31 GJ3 16,200 86,086

Account Title: Accounts Receivable


Account No. 112

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-05 GJ1 12,000 12,000
Jan-14 GJ2 24,000 36,000
Jan-15 GJ2 12,000 24,000
Jan-16 GJ2 1,000 23,000
Jan-30 GJ2 23,000 -
Jan-30 GJ2 13,500 13,500

Account Title: Merchandise Inventory


Account No. 120
Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-01 GJ1 30,000 30,000
Jan-03 GJ1 8,000 22,000
Jan-05 GJ1 6,500 15,500
Jan-06 GJ1 1,200 14,300
Jan-10 GJ1 250,000 39,300
Jan-11 GJ1 576 38,726
Jan-13 GJ2 30,000 68,724
Jan-14 GJ2 12,700 56,024
Jan-16 GJ2 600 56,624
Jan-17 GJ2 700 55,924
Jan-19 GJ2 18,000 73,924
Jan-22 GJ3 750 74,674
Jan-25 GJ3 18,300 56,374
Jan-30 GJ3 7,200 49,174

Account Title: Supplies


Account No. 126

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-11 GJ2 2,000 2,000

Account Title: Equipment


Account No. 155

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-19 GJ3 15,000 15,000

Account Title: Accounts Payable


Account No. 201

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-01 GJ1 30,000 30,000
Jan-06 GJ1 1,200 28,800
Jan-11 GJ1 28,800 -
Jan-19 GJ2 18,000 18,000
Jan-25 GJ3 10,000 8,000

Account Title: Notes Payable


Account No. 210

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-20 GJ2 50,000 50,000

Account Title: E. Montero, Capital


Account No. 301

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan GJ1 100,000 100,000

Account Title: E. Montero, Drawing


Account No. 310

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-18 GJ2 12,000 12,000

Account Title: Sales


Account No. 401

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-03 GJ1 15,000 15,000
Jan-05 GJ1 12,000 27,000
Jan-14 GJ1 24,000 51,000
Jan-25 GJ1 33,300 84,300
Jan-30 GJ3 97,800 13,500 97,800

Account Title: Sales Returns and Allowances


Account No. 412

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-16 GJ1 1,000 1,000
Jan-25 GJ3 1,500 2,500

Account Title: Sales Discount


Account No. 420

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-16 GJ1 240 240
Account Title: Cost of Goods Sold
Account No. 522

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-03 GJ1 8,000 8,000
Jan-05 GJ1 6,500 14,500
Jan-14 GJ1 12,700 27,200
Jan-25 GJ1 600 26,600
GJ2 18,300 44,900
Jan-30 GJ3 7,200 52,100

Account Title: Advertising Expense


Account No. 601

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-31 GJ1 1,200 1,200

Account Title: Freight Out


Account No. 644

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-06 GJ1 500 500

Account Title: Salaries


Account No. 701

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-15 GJ2 6,500 6,500
Jan-31 GJ3 6,500 13,000

Account Title: Rent Expense


Account No. 710

Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-31 GJ2 7,000 7,000

Account Title: Utilities


Account No. 720
Balance
Date Remarks Post Ref. Debit Credit
Debit Credit
Jan-31 GJ2 1,500 1,500
CHARIS WHOLESALE SUPPLY
PRELIMINARY TRIAL BALANCE
As of December 2018

Account No. Account Titles Debit Credit


101 Cash 116,514
112 Account Receivable 17,500
120 Merchandise Inventory 30,000
126 Supplies 12,000
129 Prepaid Insurance 15,000
142 Land 50,000
143 Building 100,000
155 Equipment 138,000
201 Accounts Payable 30,000
210 Interest Payable 10,000
212 Notes Payable 70,000
301 R. Almario, Capital 380,000
310 R. Almario, Drawing 6,000
401 Sales 75,300
412 Sales Returns & Allowances 3,500
420 Sales Discounts 240
510 Purchases 69,000
512 Purchases Returns and Allowances 2,300
520 Purchase Discounts 454
526 Freight in 600
601 Advertising Expense 1,200
644 Freight Out 500
701 Salaries 5,500
720 Utilities 2,500
800 Income Summary -
568,054 568,054
CHARIS WHOLESALE SUPPLY
PRELIMINARY TRIAL BALANCE
As of December 2018

Account No. Account Titles Debit Credit


101 Cash 217,094
112 Account Receivable 3,500
120 Merchandise Inventory 17,846
126 Supplies 1,800
155 Equipment 156,000
201 Accounts Payable 12,000
212 Notes Payable 60,000
301 W. Solis, Capital 305,000
310 W. Solis, Drawing 6,000
401 Sales 83,000
412 Sales Returns & Allowance 2,700
420 Sales Discounts 260
520 Cost of Goods Sold 44,100
601 Advertising Expense 1,300
644 Freight Out 400
701 Salaries 6,500
720 Utilities 2,500
460,000 460,000

You might also like