Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 16

BRISTOL PIRATES

GENERAL JOURNAL
Date
1990
May

Account Titles and Explanation


1 PLAYER CONTRACTS
CASH
NOTE PAYABLE
2 CASH
ACCOUNTS RECEIVABLE
3 ACCOUNTS PAYABLE
CASH
4 ADVERTISING EXPENSE
CASH
5 UNIFORM SUPPLIES ON HAND
ACCOUNTS PAYABLE
9 ACCOUNTS RECEIVABLE
GAME ATTENDACE FEES EARNED
10 NOTE PAYABLE
CASH
11 PREPAID INSURNCE
CASH
12 TRAINING EQUIPMENT
ACCOUNTS PAYABLE
15 PLAYER SALARIES
CASH
17 CASH
GAMES ATTENDANCE FEES EARNED
19 TRAVEL EXPENSES
CASH
20 LAUNDRY EXPENSES
CASH
23 ACCOUNTS PAYABLE

Post. Ref.

CASH
25 MISCELLANEOUS EXPENSES
CASH
26 MEDICAL EXPENSES
CASH
27 UTILITIES EXPENSES
CASH
28 PLAYER SALARIES
CASH
30 LUCY DOOGER, WITHDRAWALS
CASH
Totals

Debit
$

Credit

125,000
$
$

15,000
110,000

187,300

110,500

5,240

2,050

21,350

40,000

14,350

21,300

75,750

221,070

37,200

840

187,300

110,500

5,240

2,050

21,350

40,000

14,350

21,300

75,750

221,070

37,200

840

62,790

62,790

1,790

1,260

4,030

82,710

25,000

1,039,530

1,790

1,260

4,030

82,710

25,000

1,039,530

BRISTOL PIRATES
GENERAL LEDGER
CASH
Date
1990
May

Explanation
31 BALANCE
1
2
3
4
10
11
15
17
19
20
23
25
26
27
28

GJ1
GJ1
GJ1
GJ1
GJ1
GJ1
GJ1
GJ1
GJ1
GJ1
GJ1
GJ1
GJ1
GJ1
GJ1

30

GJ1

ACCOUNTS RECEIVABLE
Date
Explanation
1990
31 Balance
May
2
9

Debit
$

75,320

187,300

221,070

Debit
247,500

21,350

Debit
2,070

2,050

Post. Ref.
GJ1
GJ1

UNIFORM SUPPLIES ON HAND


Date
Explanation
1990
31 Balance
May

Post. Ref.

Post. Ref.
GJ1

PREPAID INSURANCE
Date
1990
May

Explanation
31 Balance
11

Post. Ref.
GJ1

Debit
$

14,350

Debit
135,000

LAND
Date
1990

Explanation
31 Balance
SPORTS COMPLEX

Post. Ref.

Date
1990

Explanation
31 Balance

Post. Ref.
$

Debit
850,000

Debit
175,000

21,300

Debit
750,000

125,000

TRANNING EQUIPMENT
Date
1990
May

Explanation
31 Balance
12

PLAYER CONTRACTS
Date
Explanation
1990
31 Balance
May
1

Date
1990
May

NOTE PAYABLE
Explanation
31 Balance
1
10

ACCOUNTS PAYABLE
Date
Explanation
1990
30 Balance
May
3
5
12
23

Post. Ref.
GJ1

Post. Ref.
GJ1

Post. Ref.

Debit

GJ1
GJ1

Post. Ref.

40,000

Debit

GJ1
GJ1
GJ1

110,500

GJ1

62,790

Debit
700,000

MORTAGEGE PAYABLE
Date
1990

Explanation
30 Balance

LUCY DOGGER, CAPITAL


Date
Explanation
1990
30 Balance
LUCY DOGGER, WITHDRAWALS
Date
Explanation
1990
30 Balance
May
30
GAME ATTENDANCE FEES EARNED
Date
Explanation
1990
30 Balance
May
9

Post. Ref.

Post. Ref.

Debit

Post. Ref.
$

Debit
125,000

25,000

GJ1

Post. Ref.
GJ1

Debit

17
PLAYER SALARIES
Date
Explanation
1990
30 Balance
May
15
28
ADVERTISING EXPENSE
Date
Explanation
1990
30 Balance
May

TRAVEL EXPENSE
Date
Explanation
1990
30 Balance
May

19

LAUNDRY EXPENSE
Date
Explanation
1990
30 Balance
May

20

MEDICAL EXPENSE
Date
Explanation
1990
30 Balance
May

26

UTILITIES EXPENSE
Date
Explanation
1990
30 Balance
May

27

MISCELLANEOUS EXPENSE
Date
Explanation
1990
30 Balance
May

25

GJ1

Post. Ref.
GJ1

$
$

Debit
325,000
75,750

GJ1

82,710

Debit
26,730

5,240

Debit
102,160

37,200

Debit
35,200

840

Debit
12,970

1,260

Debit
115,600

4,030

Debit
8,700

1,790

Post. Ref.
GJ1

Post. Ref.
GJ1

Post. Ref.
GJ1

Post. Ref.
GJ1

Post. Ref.
GJ1

Post. Ref.
GJ1

PIRATES
L LEDGER
Account No. 110
Credit

Balance

15,000

$
$
$
$
$

110,500
5,240
40,000
14,350
75,750

$
$
$
$
$
$
$

37,200
840
62,790
1,790
1,260
4,030
82,710

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

25,000

Credit
$

187,300

Credit

###
60,320
247,620
137,120
131,880
91,880
77,530
1,780
222,850
185,650
184,810
122,020
120,230
118,970
114,940
32,230
7,230

Account No. 120


Balance
$

###
60,200

81,550

Acoount No. 130


Balance
###
$

4,120

Account No. 140


Balance

Credit

14,350

Account No. 150


Balance

Credit
$

135,000

Account No.160

Balance

Credit
$

850,000

Account No.170
Balance

Credit

###
$

Credit

Account No.180
Balance
###
$

$
$

$
$

Credit

Credit
1,176,250

Credit

165,060

Account No.230
Balance
$

700,000

Account No.310
Balance
$

1,176,250

Account No.320
Balance
$
125,000
$

$
$

190,000

Account No.220
Balance
Credit
315,000 $
315,000
$
204,500
2,050 $
206,550
21,300 $
227,850
$

875,000

Account No.210
Balance
Credit
120,000 $
120,000
110,000 $
230,000
$

196,300

150,000

Account No.410
Balance
Credit
675,000 $
675,000
21,350 $
696,350

221,070

Credit

Account No.510
Balance
$
325,000
$
400,750
$

Credit

917,420

483,460

Account No.520
Balance
###
$

Credit

31,970

Account No.530
Balance
###
$

Credit

139,360

Account No.540
Balance
###
$

Credit

36,040

Account No.550
Balance
###
$

Credit

14,230

Account No.560
Balance
###
$

Credit

119,630

Account No.570
Balance
###
$

10,490

BRISTOL PIRATES
Trial Balance
May 30, 1990
ACC. NUMBER
110
120
130
140
150
160
170
180
210
220
230
310
320
410
510
520
530
540
550
560
570

ACCOUNT
CASH
ACCOUNTS RECEIVABLE
UNIFORM SUPPLIES ON HAND
PREPAID INSURANCE
LAND
SPORTS COMPLEX
TRANNING EQUIPMENT
PLAYER CONTRACTS
NOTE PAYABLE
ACCOUNTS PAYABLE
MORTAGE PAYABLE
LUCY DOGGER, CAPITAL
LUCY DOGGER, WITHDRAWALS
GAME ATTENDANCE FEES EARNED
PLAYER SALARIES
ADVERTISING EXPENSE
TRAVEL EXPENSE
LAUNDRY EXPENSE
MEDICAL EXPENSE
UTILITIES EXPENSE
MISCELLANEOUS EXPENSE
Totals

DEBIT
$
$
$
$
$
$
$
$

7,230
81,550
4,120
14,350
135,000
850,000
196,300
875,000

150,000

$
$
$
$
$
$
$

483,460
31,970
139,360
36,040
14,230
119,630
10,490

3,148,730

CREDIT

$
$
$
$

190,000
165,060
700,000
1,176,250

917,420

3,148,730

BRISTOL PIRATES

Income Statement
Months Ended May, 31 1990
Revenue
Game Attendace Fees Earned
TOTAL REVENUE
Expense
Advertising Expense
Travel Expense
Laundry Expense
Medical Expense
Utilities Expense
Player salaries
Miscellaneous Expense
Total Expense

917,420

$
$
$
$
$
$
$

31,970
139,360
36,040
14,230
119,630
483,460
10,490

NET INCOME
BRISTOL PIRATES
Owner's Equity
Months Ended May, 31 1990
Lucy Dogger, Capital july. 1
$
Net Income
$
TOTAL
Lucy Dogger, Wi $

1,176,250
82,240
(150,000)

Smollett Ships, Capital july. 31

BRISTOL PIRATES
Balance Sheet
May, 31 1990
Assets
Assets
Cash
Acc. Receivable
Supplies on hand
Prepaid Insurance
Land
Sport Complex
Training Equiptment
Player Contracts

Liabilities and Owner's Equity


$
$
$
$
$
$
$
$

7,230
81,550
4,120
14,350
135,000
850,000
196,300
875,000

Liabilities
Notes Payable
Accounts Payable
Mortagage Payable
Total Liabilities
Owner's Equity :
Smollet, Capital
Total Liabilites and

Total Asset

2,163,550 Owner's Equity :

917,420

835,180
$

82,240

1,258,490

1,108,490

Liabilities and Owner's Equity

ble
yable

$
$
$

190,000
165,060
700,000

otal Liabilities

1,055,060

1,108,490

2,163,550

You might also like