Laredo Placement Agency Worksheet DECEMBER 31,2003

You might also like

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 2

LAREDO PLACEMENT AGENCY

WORKSHEET
DECEMBER 31,2003

ACCOUNT TITLES Unadjusted Trial Bal ADJUSTMENTS Adjusted Trial Bal Income Statement
DR CR DR CR DR CR DR

CASH 80000 80000


ACCTS REC. 30000 30000
ALLOW. FOR B/D 1500 2000 3500
NOTES REC. 6500 6500
PREPAID INSURANCE 3750 3125 625
CAR 365000 365000
AD-CAR 22500 30000 52500
NOTES PAYABLE 15000 15000
ACCTS PAYABLE 25000 25000
LARED, CAPITAL 334050 334050
LAREDO, PERSONAL 35000 35000
PLACEMENT INCOME 380000 30000 350000
RENT EXP. 76500 76500 76500
SALARIES EXP. 168000 3200 171200 171200
INTEREST INCOME 2500 195 2695
INTEREST EXP. 1800 1800 1800
GAS & OIL 11500 11500 11500
SUPPLIES EXP 2500 1000 1500 1500
TOTAL 780550 780550

supplies 1000 1000


DEPRECIATION EXP-CAR 30000 30000 30000
INSURANCE EXP 3125 3125 3125
INTEREST REC 195 195 195
SALARIES PAYABLE 3200 3200
UNEARNED INCOME 30000 30000
BAD DEBTS EXP 2000 2000 2000
TOTAL 69520 69520 815945 815945 297820
NET INCOME 54875
352695
Income Statement Balance Sheet
CR DR CR

80000
30000
3500
6500
625
365000
52500
15000
25000
334050
35000
350000

2695

1000

3200
30000

352695 518125 463250


54875
352695 518125 518125

You might also like