You are on page 1of 60

PARTIAL CHART OF ACCOUNTS

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

15,000.00 500.00 1,000.00 200,000.00 800.00


GENERAL JOURNAL BOOK
Date ACCOUNT TITLES AND EXPLANATION PR Debit
Jan 10 Accounts Payable - Alberto's 2,000.00
Purchase Returns and Allowances

15 Sales return and Allowances 1,100.00


Accounts receivable - Dona Narcisa

27 Notes Receivable 25,000.00


Sales
GENERAL JOURNAL BOOK
Date ACCOUNT TITLES AND EXPLANATION PR Debit
GENERAL JOURNAL BOOK
Date ACCOUNT TITLES AND EXPLANATION PR Debit
March 31 Service Supplies Expense 504 3,800.00
Service Supplies 103
To record used service supplies

31 Utilities Expense 505 1,580.50


Utilities Payable 203
To record utilities expense for the month

31 Depreciation Expense 506 450.00


Accumulated Depreciation - Service Equipment 104A
To record the depreciation of service equipment

31 Depreciation Expense 506 555.56


Accumulated Depreciation - Furniture and Fixtures 105A
To record the depreciation of Furniture and Fixtures
Credit

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

31 Depreciation Expense FF 400.00


Depreciation Expense DT 2,000.00
Accumulated Depreciation FF
Accumulated Depreciation DT

31 Rent Expense 5,000.00


Prepaid Rent

31 Insurance Expense 2,000.00


Prepaid Insurance

31 Store Supplies Expense 5,000.00


Office Supplies Expense 1,500.00
Store Supplies
Office Supplies

31 Doubtful Account Expense 2,900.00


Allowance for Doubtful Accounts
GENERAL JOURNAL BOOK
Date ACCOUNT TITLES AND EXPLANATION PR Debit
GENERAL JOURNAL BOOK
Date ACCOUNT TITLES AND EXPLANATION PR Debit
March 31 Service Supplies Expense 504 3,800.00
Service Supplies 103
To record used service supplies

31 Utilities Expense 505 1,580.50


Utilities Payable 203
To record utilities expense for the month

31 Depreciation Expense 506 450.00


Accumulated Depreciation - Service Equipment 104A
To record the depreciation of service equipment

31 Depreciation Expense 506 555.56


Accumulated Depreciation - Furniture and Fixtures 105A
To record the depreciation of Furniture and Fixtures
Credit

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

March 1 Initial investment 681,840.00


5
6
7
9
14
17
20
25
29 0
30
31 681,840.00
154,440.00

Account Title: Accounts Receivable Account No.

Date
Explanation P.R. Debit

101,000.00

10 journal

101,000.00
81,900.00

Account Title: Notes Receivable Account No.

Date
Explanation P.R. Debit

Jan 10 journal 25,000.00


25,000.00
25,000.00
25,000.00

Account Title: Merchandise Inventory Account No.

Date
Explanation P.R. Debit

Account Title: Office Supplies Account No.

Date
Explanation P.R. Debit

3,500.00
adj

3,500.00
2,000.00

Account Title: Store Supplies Account No.

Date
Explanation P.R. Debit

7,000.00
adj
7,000.00
2,000.00

Account Title: Prepaid Insurance Account No.

Date
Explanation P.R. Debit

24,000.00
adj

24,000.00
22,000.00

Account Title: Prepaid Rent Account No.

Date
Explanation P.R. Debit

20,000.00
adj
-

20,000.00
15,000.00

Account Title: Furniture and Fixture Account No.

Date
Explanation P.R. Debit

40,000.00
40,000.00
40,000.00

Account Title: Delivery Truck Account No.

Date
Explanation P.R. Debit

200,000.00

200,000.00
200,000.00

Account Title: Accounts Payable Account No.

Date
Explanation P.R. Debit

148,000.00
2,000.00

150,000.00

Account Title: Notes Payable Account No.

Date
Explanation P.R. Debit
-

Account Title: Utilities Payable Account No.

Date
Explanation P.R. Debit

Account Title: Loans Payable Account No.

Date
Explanation P.R. Debit

Account Title: Interest Payable Account No.

Date
Explanation P.R. Debit
-

Account Title: A. Ventura, Capital Account No.

Date
Explanation P.R. Debit

Account Title: A. Ventura, Drawing Account No.

Date
Explanation P.R. Debit

-
-

Account Title: Sales Account No.

Date
Explanation P.R. Debit

Jan 27 journal
-

Account Title: Interest Income Account No.

Date
Explanation P.R. Debit

Account Title: Purchases Account No.

Date
Explanation P.R. Debit

70,000.00
340,000.00

410,000.00
410,000.00

Account Title: Repairs and Maintenance Account No.

Date
Explanation P.R. Debit

-
-

Account Title: Interest Expense Account No.

Date
Explanation P.R. Debit

-
-

Account Title: Doubtful Account Expense Account No.

Date
Explanation P.R. Debit

2,900.00

2,900.00
2,900.00

Account Title: Salary Expense Account No.

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

Account Title: Freight In Account No.

Date
Explanation P.R. Debit

-
-

Account Title: Gas and Oil Expense Account No.

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

Jan 31 adj 2,500.00

2,500.00
2,500.00

Account Title: Depreciation Expense Account No.

Date
Explanation P.R. Debit

400.00
2,000.00

2,400.00
2,400.00

Account Title: Rent Expense Account No.

Date
Explanation P.R. Debit

5,000.00

5,000.00
5,000.00

Account Title: Insurance Expense Account No.


Date
Explanation P.R. Debit

2,000.00

2,000.00
2,000.00

Account Title: Office Supplies Expense Account No.

Date
Explanation P.R. Debit

1,500.00

1,500.00
1,500.00

Account Title: Store Supplies Expense Account No.

Date
Explanation P.R. Debit

5,000.00

5,000.00
5,000.00

Account Title: Miscellaneous Expense Account No.

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

Account Title: Accumulated Dep - F.F Account No.

Date
Explanation P.R. Debit Credit

400.00

- 400.00
400.00

Account Title: Allowance dor Doubtful AccounAccount No.


Date
Explanation P.R. Debit Credit

2,900.00

- 2,900.00
2,900.00

Account Title: Sales Return and Allowances Account No.

Date
Explanation P.R. Debit Credit

Jan 15 1,100.00
800.00
1,900.00 -
1,900.00

Account Title: Sales Discounts Account No.

Date
Explanation P.R. Debit Credit

160.00

160.00 -
160.00

Account Title: Purchase Returns and Allowan Account No.


Date
Explanation P.R. Debit Credit

Jan 10 journal book 2,000.00

- 2,000.00
2,000.00

Account Title: Purchase Discounts Account No.

Date
Explanation P.R. Debit Credit

2,400.00

- 2,400.00
2,400.00
1 2

Account No. Account Names

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

You might also like