Professional Documents
Culture Documents
ASSETS REVENUE
Account No. Account Title Account No. Account Title
101 Cash 401 Service Revenue
102 Accounts Receivable
103 Service Supplies
104 Service Equipment EXPENSES
105 Furniture and Fixtures Account No. Account Title
501 Taxes and Licences
LIABILITIES 502 Rent Expense
201 Accounts Payable 503 Salaries Expense
202 Loans Payable
OWNER'S CAPITAL
301 John Lee, Capital
302 John Lee, Drawing
Invoice Accounts Rec. Sales
Date Particulars PR
No. Dr. Cr.
Jan 13 10,500.00 10,500.00
13 8,000.00 8,000.00
14 10,000.00 10,000.00
21 17,000.00 17,000.00
23 19,500.00 19,500.00
26 3,500.00 3,500.00
28 17,500.00 17,500.00
31 15,000.00 15,000.00
101,000.00 101,000.00
Invoice Purchases Accounts Pay.
Date Particulars PR
No. Dr. Cr.
Jan 8 25,000.00 25,000.00
9 25,000.00 25,000.00
9 40,000.00 40,000.00
12 10,000.00 10,000.00
14 60,000.00 60,000.00
15 20,000.00 20,000.00
17 20,000.00 20,000.00
17 50,000.00 50,000.00
25 20,000.00 20,000.00
29 30,000.00 30,000.00
30 40,000.00 40,000.00
340,000.00 340,000.00
Store Supplies
Cr.
Invoice Cash Sales Discount
Date Particulars PR
No. Dr. Dr.
Jan 2 500,000.00
12 7,000.00
15 30,000.00
17 20,000.00
21 23,000.00
22 25,000.00
23 7,840.00 160.00
24 15,000.00
28 44,000.00
30 10,000.00
681,840.00 160.00
Sales Accounts Rec. Sundry Acct.
Cr. Cr. Cr.
500,000.00
7,000.00
30,000.00
20,000.00
23,000.00
25,000.00
8,000.00
15,000.00
44,000.00
10,000.00
164,000.00 18,000.00 500,000.00
Check Cash Purchases Discount
Date No. Particulars PR
Cr. Cr.
Jan 3 20,000.00
4 7,000.00
4 40,000.00
5 24,000.00
6 1,000.00
7 50,000.00
9 5,000.00
14 20,000.00
15 7,500.00
16 500.00
17 1,000.00
17 200,000.00
18 39,200.00 800.00
19 19,600.00 400.00
20 5,000.00
22 2,500.00
24 800.00
26 49,000.00 1,000.00
30 7,500.00
31 23,000.00
31 4,800.00 200.00
527,400.00 2,400.00
Accounts Payable Sundry Acct.
Dr.
Dr. Prepaid Rent Store Supplies Furn/Fixtures Prepaid Ins. office Supplies Purchases
20,000.00
7000
40000
24000
1000
50000
5,000.00
20000
40,000.00
20,000.00
5,000.00
2500
50,000.00
23,000.00
5,000.00
148,000.00 20,000.00 7,000.00 40,000.00 24,000.00 3,500.00 70,000.00
undry Acct.
Dr.
Salary Exp. Freight Out Gas and Oil Delivery Sales R/A
7500
500
1000
200000
800
7500
2,000.00
1,100.00
25,000.00
Credit
Credit
3,800.00
1,580.50
450.00
555.56
GENERAL JOURNAL BOOK
Date ACCOUNT TITLES AND EXPLANATION PR Debit
jan 31 Utilities Expense 2,500.00
Utilitites Payable
2,500.00
400.00
2,000.00
5,000.00
2,000.00
5,000.00
1,500.00
2,900.00
Credit
Credit
3,800.00
1,580.50
450.00
555.56
GENERAL LEDGER BOOK
Account Title: Cash Account No:
Date
Explanation P.R. Debit
Date
Explanation P.R. Debit
101,000.00
10 journal
101,000.00
81,900.00
Date
Explanation P.R. Debit
Date
Explanation P.R. Debit
Date
Explanation P.R. Debit
3,500.00
adj
3,500.00
2,000.00
Date
Explanation P.R. Debit
7,000.00
adj
7,000.00
2,000.00
Date
Explanation P.R. Debit
24,000.00
adj
24,000.00
22,000.00
Date
Explanation P.R. Debit
20,000.00
adj
-
20,000.00
15,000.00
Date
Explanation P.R. Debit
40,000.00
40,000.00
40,000.00
Date
Explanation P.R. Debit
200,000.00
200,000.00
200,000.00
Date
Explanation P.R. Debit
148,000.00
2,000.00
150,000.00
Date
Explanation P.R. Debit
-
Date
Explanation P.R. Debit
Date
Explanation P.R. Debit
Date
Explanation P.R. Debit
-
Date
Explanation P.R. Debit
Date
Explanation P.R. Debit
-
-
Date
Explanation P.R. Debit
Jan 27 journal
-
Date
Explanation P.R. Debit
Date
Explanation P.R. Debit
70,000.00
340,000.00
410,000.00
410,000.00
Date
Explanation P.R. Debit
-
-
Date
Explanation P.R. Debit
-
-
Date
Explanation P.R. Debit
2,900.00
2,900.00
2,900.00
Date
Explanation P.R. Debit
15,000.00
15,000.00
15,000.00
Account Title: Freight Out Account No.
Date
Explanation P.R. Debit
500.00
500.00
500.00
Date
Explanation P.R. Debit
-
-
Date
Explanation P.R. Debit
1,000.00
1,000.00
1,000.00
Account Title: Utilities Expense Account No.
Date
Explanation P.R. Debit
2,500.00
2,500.00
Date
Explanation P.R. Debit
400.00
2,000.00
2,400.00
2,400.00
Date
Explanation P.R. Debit
5,000.00
5,000.00
5,000.00
2,000.00
2,000.00
2,000.00
Date
Explanation P.R. Debit
1,500.00
1,500.00
1,500.00
Date
Explanation P.R. Debit
5,000.00
5,000.00
5,000.00
Date
Explanation P.R. Debit
Explanation P.R. Debit
-
-
101
Credit
527,400.00
527,400.00
102
Credit
18,000.00
1,100.00
19,100.00
103
Credit
-
104
Credit
105
Credit
1,500.00
1,500.00
Credit
5,000.00
5,000.00
Credit
2,000.00
2,000.00
Credit
5,000.00
5,000.00
Credit
-
Credit
-
-
Credit
340,000.00
340,000.00
190,000.00
Credit
-
-
-
Credit
2,500.00
2,500.00
2,500.00
Credit
-
-
Credit
-
-
Credit
500,000.00
500,000.00
500,000.00
Credit
Credit
101,000.00
25,000.00
164,000.00
290,000.00
290,000.00
Credit
-
-
Credit
Credit
-
Credit
Credit
Credit
-
Credit
Credit
Credit
-
Credit
Credit
Credit
-
Credit
Credit
Credit
Credit
Credit
-
Account Title: Accumulated Dep - Delivery Tr Account No. 104A
Date
Explanation P.R. Debit Credit
2,000.00
- 2,000.00
2,000.00
Date
Explanation P.R. Debit Credit
400.00
- 400.00
400.00
2,900.00
- 2,900.00
2,900.00
Date
Explanation P.R. Debit Credit
Jan 15 1,100.00
800.00
1,900.00 -
1,900.00
Date
Explanation P.R. Debit Credit
160.00
160.00 -
160.00
- 2,000.00
2,000.00
Date
Explanation P.R. Debit Credit
2,400.00
- 2,400.00
2,400.00
1 2
101 Cash
102 Accounts Receivable
103 Notes Receivable
104 Merchandise Inventory
105 Office Supplies
201 Store Supplies
202 Prepaid Insurance
Prepaid Rent
301 Furniture and Fixture
302 Delivery Truck
401 Accounts Payable
501 Notes Payable
502 Utilities Payable
503 Loans Payable
Interest Payable
A. Ventura, Capital
A. Ventura, Drawing
Sales
Interest Income
Purchases
Repairs and Maintenance
Interest Expense
Doubtful Account Expense
Salary Expense
Freight Out
Freight In
Gas and Oil Expense
Utilities Expense
Depreciation Expense
Rent Expense
Insurance Expense
Office Supplies Expense
Store Supplies Expense
Miscellaneous Expense
Accumulated Dep - Delivery Truck
Accumulated Dep - F.F
Allowance dor Doubtful Account
Sales Return and Allowances
Sales Discounts
Purchase Returns and Allowances
Purchase Discounts
Total
Name of Company
Work Sheet
For the Period ended ………………………………
3 4 5 6
Trial Balance Adjustments
Dr Cr Dr Cr
154,440.00
81,900.00
25,000.00 -
-
2,000.00
2,000.00
22,000.00
15,000.00
40,000.00
200,000.00
190,000.00
-
2,500.00
-
- -
500,000.00 -
- -
290,000.00
-
410,000
0
0
2,900
15,000
500
0
1,000
2,500
2,400
5,000
2,000
1,500
5,000
0
2,000
400
2,900
1,900
160
2,000
2,400
992,200 992,200 - -
0
Name of Company
Work Sheet
nded ………………………………….
7 8 9 10
Adj. Trial Balance Income Statement
Dr Cr Dr Cr
270,000.00
290,000.00
410,000.00
-
-
2,900.00
15,000.00
500.00
-
1,000.00
2,500.00
2,400.00
5,000.00
2,000.00
1,500.00
5,000.00
-
1,900.00
160.00
2,000.00
2,400.00
- - 449,860.00 564,400.00
114,540.00
564,400.00 564,400.00
11 12 13 14
Balance Sheet Statement of O.E.
Dr Cr
154,440.00
81,900.00
25,000.00
270,000.00
2,000.00
2,000.00
22,000.00
15,000.00
40,000.00
200,000.00
190,000.00
-
2,500.00
-
-
500,000.00
2,000.00
400.00
2,900.00
812,340.00 697,800.00 - -
114,540.00 -
812,340.00 812,340.00
186,950.00
31,550.00
19,444.44
18,500.00
20,000.00
1,580.50
- 10,000.00
- 2,136.06
237,944.44