Journal entries | |||
Date | Account Title | Debit | Credit |
Jan 1,2018 | Cash | 320000 | |
Borrowings fromBCV | 320000 | ||
15-Mar | Accounts payable | 22450 | |
Utilities payable | 5645 | ||
Cash | 28095 | ||
1-Apr | Delivery van | 54000 | |
Cash(54000/3) | 18000 | ||
Accounts payable | 36000 | ||
13-Apr | Dividend expense | 15000 | |
Dividend payable | 15000 | ||
3-Jun | J/ Entry | ||
During | Office supplies inventory | 650000 | |
the sem. | Cash | 650000 | |
Cash(987000*70%) | 690900 | ||
Accounts receivables(bal.) | 296100 | ||
Sales revenue | 987000 | ||
COGS | 620000 | ||
Office supplies inventory | 620000 | ||
Salaries expense | 324000 | ||
Cash | 324000 | ||
(6000*9*6 mths.) | |||
30-Jun | Interest expense | 2560 | |
Interest payable | 2560 | ||
(320000*1.6%/2) | |||
Depreciation expense | 2250 | ||
Acc. Dep.-Delivery Van | 2250 | ||
(54000/6*3/12) | |||
3002905 | 3002905 |
Ledger Accounts | Net Balances | ||||
Date | Account Title | Debit | Credit | Debit | Credit |
30-Jun | Acc. Dep.-Delivery Van | 2250 | 2250 | ||
Acc. Dep.-Building | 597000 | 597000 | |||
Beginning balance | 22450 | ||||
15-Mar | Accounts payable | 22450 | |||
1-Apr | Accounts payable | 36000 | 36000 | ||
Beginning balance | 52000 | ||||
the sem. | Accounts receivables | 296100 | 348100 | ||
Jan 1,2018 | Borrowings fromBCV | 320000 | 320000 | ||
Building & equipment | 634000 | 634000 | |||
Beginning balance | 80500 | ||||
Jan 1,2018 | Cash | 320000 | |||
15-Mar | Cash | 28095 | |||
the sem. | Cash | 650000 | |||
the sem. | Cash | 324000 | |||
1-Apr | Cash(54000/3) | 18000 | |||
During | Cash(987000*70%) | 690900 | 71305 | ||
During | COGS | 620000 | 620000 | ||
Common stock | 64000 | 64000 | |||
1-Apr | Delivery van | 54000 | 54000 | ||
30-Jun | Depreciation expense | 2250 | 2250 | ||
13-Apr | Dividend expense | 15000 | 15000 | ||
13-Apr | Dividend payable | 15000 | 15000 | ||
30-Jun | Interest expense | 2560 | 2560 | ||
30-Jun | Interest payable | 2560 | 2560 | ||
Beginning balance | 185120 | ||||
During | Office supplies inventory | 650000 | |||
the sem. | Office supplies inventory | 620000 | 215120 | ||
Property & Maint.Payable | 23450 | 23450 | |||
During | Salaries expense | 324000 | 324000 | ||
Sales revenue | 987000 | 987000 | |||
Retained Earnings | 239075 | 239075 | |||
Beginning balance | 5645 | ||||
15-Mar | Utilities payable | 5645 | 0 | ||
3954525 | 3954525 | 2286335 | 2286335 |
Trial balance as at Jun 30,2018 | ||
Cash | 71305 | |
Accounts receivables | 348100 | |
Office supplies inventory | 215120 | |
Building & equipment | 634000 | |
Acc. Dep.-Building | 597000 | |
Delivery van | 54000 | |
Acc. Dep.-Delivery Van | 2250 | |
Accounts payable | 36000 | |
Property & Maint.Payable | 23450 | |
Interest payable | 2560 | |
Dividend payable | 15000 | |
Borrowings fromBCV | 320000 | |
Common stock | 64000 | |
Retained Earnings | 239075 | |
Sales revenue | 987000 | |
COGS | 620000 | |
Salaries expense | 324000 | |
Depreciation expense | 2250 | |
Interest expense | 2560 | |
Dividend expense | 15000 | |
Totals | 2286335 | 2286335 |
Income statement | ||
Sales revenue | 987000 | |
Less:COGS | 620000 | |
Gross profit | 367000 | |
Less: Operating expenses: | ||
Salaries expense | 324000 | |
Depreciation expense | 2250 | |
Interest expense | 2560 | 328810 |
Net Income | 38190 | |
Statement of retained earnings | ||
Beginning balance | 239075 | |
Add: Semester Net Income | 38190 | |
Less: Dividends | 15000 | |
Ending retained Earnings | 262265 | |
Statement of Stockholders' equity | ||
Common stock | 64000 | |
Retained earnings | 262265 | |
Total ST.Equity | 326265 | |
Balance sheet as at June 30, 2018 | ||
Current assets | ||
Cash | 71305 | |
Accounts receivables | 348100 | |
Office supplies inventory | 215120 | |
Total Current assets | 634525 | |
Building & equipment | 634000 | |
Acc. Dep.-Building | -597000 | 37000 |
Delivery van | 54000 | |
Acc. Dep.-Delivery Van | -2250 | 51750 |
Total assets | 723275 | |
Liabilities & Stockholders' equity | ||
Current liabilities | ||
Accounts payable | 36000 | |
Property & Maint.Payable | 23450 | |
Interest payable | 2560 | |
Dividend payable | 15000 | |
Total Current liabilities | 77010 | |
Borrowings fromBCV | 320000 | |
Total Liabilities | 397010 | |
ST.Equity | ||
Common stock | 64000 | |
Retained Earnings | 262265 | |
Total ST.Equity | 326265 | |
Total Liabilities & Stockholders' equity | 723275 |
LAUSANNE BUREAU Trial balance At December 31, 2017 in CHF Debit Credit Cash Accounts receivable 80,500 52,000 Inve...
Ramirez and Xue Trial Balance December 31, 20Y2 Debit Balances Credit Balances Cash 46,200 Accounts Receivable 44,000 Supplies 1,700 Land 110,000 Building 120,100 Accumulated Depreciation—Building 68,800 Office Equipment 50,600 Accumulated Depreciation—Office Equipment 21,300 Accounts Payable 32,800 Salaries Payable 3,500 Camila Ramirez, Capital 110,000 Camila Ramirez, Drawing 49,500 Ping Xue, Capital 66,000 Ping Xue, Drawing 71,500 Professional Fees 399,600 Salary Expense 160,600 Depreciation Expense—Building 15,900 Property Tax Expense 9,900 Heating and Lighting Expense 7,900 Supplies Expense 5,700 Depreciation Expense—Office Equipment 5,000...
What is Total Liabilities and Stockholders' Equity as of December 31, 2017? Matthews Company Adjusted Trial Balance December 31, 2017 DEBIT CREDIT Cash Accounts Receivable Allowance for Doubtful Accounts Short term Note Receivable Interest Receivable Supplies Inventory Prepaid Expenses Equipment Accumulated Depreciation Copyrights Accounts Payable Interest Payable Unearned Revenue Long Term Note Payable Common Stock Paid-in-Capital In Excess of Par CS Retained Earnings (1/1/17) Dividends Sales Sales Returns& Allowances Sales Discounts Cost of Goods Sold Bad debt expense Depreciaion Expense...
MARTINEZ PEREZ, CONSULTING ENGINEER TRIAL BALANCE DECEMBER 31, 2017 Debit $29,500 56,400 Credit Cash Accounts Receivable Allowance for Doubtful Accounts Supplies Prepaid Insurance Equipment Accumulated Depreciation-Equipment Notes Payable Owner's Capital Service Revenue Rent Expense (13 months of rent) Salaries and Wages Expense Utilities Expenses Office Expense Totals $718 1,730 1,050 33,800 8,450 7,200 35,342 112,964 9,334 30,360 1,750 750 $164,674 $164,674 1. Fees received in advance from clients $6,010, which were recorded as revenue 2. Services performed for clients that...
Malasadas trading company Unadjusted Trial balance as at december 31, 2016 Account Debit Credit accounts receivable 340,000 allowance for bad debts 25,000 merchandise inventory 210,000 store supplies 120,000 prepaid insurance 156,000 office furniture 1,200,000 accumulated depreciation - office furniture 360,000 computer equipment 600,000 accumulated depreciation - computer equipment accounts payable 345,000 wages payable interest payable notes payable long term 210,000 unearned sales revenue 265,000 donna malasadas capital 1,200,000 donna malasades withdrawal 190,000 sales revenue earned 1,755,200 sales discount 15,000 sales...
prepare a post-closing trial balance. Account Titles Debit Credit Cash $ 2 Accounts Receivable 6 Supplies 13 Land 0 Equipment 54 Accumulated Depreciation $ 5 Software 21 Accumulated Amortization 6 Accounts Payable 4 Notes Payable (short-term) 0 Salaries and Wages Payable 0 Interest Payable 0 Income Tax Payable 0 Common Stock 72 Retained Earnings 9 Service Revenue 0 Salaries and Wages Expense 0 Depreciation Expense 0 Amortization Expense 0 Income Tax Expense 0 Interest Expense 0 Supplies Expense 0 Totals...
Set up T-accounts for the accounts on the trial balance. Account Titles Debit Credit Cash $ 2 Accounts Receivable 6 Supplies 13 Land 0 Equipment 54 Accumulated Depreciation $ 5 Software 21 Accumulated Amortization 6 Accounts Payable 4 Notes Payable (short-term) 0 Salaries and Wages Payable 0 Interest Payable 0 Income Tax Payable 0 Common Stock 72 Retained Earnings 9 Service Revenue 0 Salaries and Wages Expense 0 Depreciation Expense 0 Amortization Expense 0 Income Tax Expense 0 Interest Expense...
Adjusted Trial Balance December 31, 2018 Debit Credit Cash $12,700 Accounts receivable 21,500 Prepaid insurance 2,500 Inventory 104,500 Supplies 7,100 Land 128,200 Buildings 218,400 Accumulated depreciation—buildings $92,700 Equipment $96,300 Accumulated depreciation—equipment 34,000 Accounts payable 61,200 Unearned revenue 8,700 Income tax payable 3,500 Bank loan payable 99,100 Common shares 53,000 Retained earnings 136,300 Sales 1,104,100 Sales returns and allowances 23,800 Sales discounts 15,400 Cost of goods sold 808,000 Administrative expenses 88,900 Selling expenses 39,400 Interest expense 11,600 Interest revenue 2,700 Income...
PS Music Adjusted Trial Balance July 31, 2019 Credit Debit Balances Balances Cash Accounts Receivable 9,945 4,150 Supplies 275 2,475 Prepaid Insurance Office Equipment 7,500 8,350 140 Accumulated Depreciation ---Office Equipment Accounts Payable Wages Payable Unearned Revenue Peyton Smith, Capital Peyton Smith, Drawing 3,600 9,000 1,750 Fees Earned 21,200 Music Expense 3,610 Wages Expense 2,940 Office Rent Expense 2,550 Advertising Expense 1,500 1,375 Equipment Rent Expense Utilities Expense 1,215 Supplies Expense 925 Insurance Expense Depreciation Expense 50 Miscellaneous Expense 1,855...
Post-Closing Trial Balance December 31, 2018 Debit Credit Cash 18,200 Accounts receivable 3,960 Supplies 1,380 Prepaid insurance 750 Prepaid rent 3,800 Furniture 5,000 Accumulated depreciation, furniture 450 Equipment 8,000 Accumulated depreciation, equipment 4,000 Accounts payable 2,700 Accrued liabilities 190 Unearned service revenue 1,900 Common shares 20,000 Retained earnings 11,850 Total 41,090 41,090 PREPARE JOURNAL ENTRIES (+ADJUSTING ONES IF NEEDED) Business Activities for January, 2019 On January 4, 2019, Linda paid the outstanding accounts payable balance from December 31, 2018. On...
Cold Cllmate Unadjusted Trial Balance December 31 Debit Account Credit Cash $95,000 Accounts Receivable 171,000 129,950 Inventory Store Supplies Office Supplies Accum Depreciation -Store Fixtures 2,600 2,050 1,300 Accum Depreciation- Office Furniture Accounts Payable Retained Earnings 4,230 83,000 297,670 Sales 943,755 Sales Discounts 9,500 Sales Returns and Allowances 18,500 Cost of Goods Sold 527,215 Rent Expense- Office Rent Expense - Selling Sales Salary Expense 22,900 6,000 191,000 146,000 Office Salary Expense Delivery Expense Depreciation Expense- Store Fixtures Depreciation Expense- Office...