Acctg Cycle

You might also like

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 27

SALES JOURNAL

INVOICE
DATE

12/6/2012

2 12/20/2012
3 12/30/2012

NO.

891
892
893

ACCOUNT DEBITED

Page No. 6

POST

ACCTS. REC. DR.

COST OF SALE
DR.

REF

SALES CR.

INVENTORY CR.

35,000
18,375
24,500

20,000
11,300
14,600

1
2
3

6 Total

77,875

45,900

CASH RECEIPTS JOURNAL


Page No. 4

DATE

1 12/10/2012
2

ACCOUNT CREDITED

POST

OTHER

REF

ACCTS - CR.

SALES - CR

ACCOUNTS

COST/SOLD DR.

SALES

CASH

REC. - CR.

INVENTORY CR.

DISC. - DR.

DR.

18,000

10,360
42,000
12,250
18,975

16-Dec

3 12/21/2012
4 12/30/2012

630
184

18,000
41,370
12,250
18,791

1
2
3
4

7
8

8
9

Total

18,000

73,225

10,360

814

90,411

PURCHASES JOURNAL
POST
DATE

ACCOUNT CREDITED

REF

OTHER

ACCOUNTS

STORE

MERCH.

(SUNDRY)

PAYABLE

SUPPLIES

INVENORY

ACCTS - DR.

CR.

DR.

DR.

1 12/3/2012
2 12/11/2012
3 12/21/2012
4 12/28/2012

Store equipment

Page No. 11

800

14,800
620
15,600
800

14,800
620

1
2

15,600

3
4

7
8

Total

800

31,820

620

30,400

CASH PAYMENTS JOURNAL


CK.
DATE

1-Dec

2 12/4/2012
3 12/13/2012
4 12/15/2012
5 12/19/2012
6 12/19/2012
7 12/20/2012
8 12/26/2012
9 12/27/2012

NO.

2632
2633
2634
2635
2636
2637
2638
2639
2640

10
11 12/29/2012
12 12/30/2012

2641
2642

POST
ACCOUNT DEBITED

REF

Rent Expense
Merch. Inventory

Page No.

OTHER

ACCOUNTS

MERCH.

(SUNDRY)

PAYABLE

INVENTORY

CASH

ACCTS - DR.

DR.

CR.

CR.

2,200
400
24,500

Advertising Expense
Merch. Inventory

296

1,500
7,600
6,100

Accounts Receivable
Sales Returns and Allowanc
Sales Salaries Expense
Office Salaries Expense
Store Supplies

600
1,000
1,750
950
550

2,200
400
24,204
1,500
7,600
6,100
600
1,000

1
2
3
4
5
6
7
8
9

10,400

104

2,700
550
10,296

10
11
12

13

13

14

14

15
16

Total

16,550

41,000

400

57,150

15
16

JOURNAL

Page No. 53
POST

DATE
1 12/14/2012
2

DESCRIPTION

Sales Returns and Allowances


Accounts Receivable

REF

411
112

DEBIT

CREDIT

3500

3500

2
3

4
5

Merchandise Inventory
Cost of Merchandise Sold

115
510

2000

Allowance for Doubtful Accounts


Accounts Receivable

113
112

6125

2000

5
6

7 12/25/2012
8

6125

8
9

10 12/24/2012
11

Accounts Payable
Merchandise Inventory

210
115

5200

10

5200

11

12

12

13

13

14 12/30/2012
15

Accounts Payable
Store Equipment

210
123

200

14

200

16

16

17
18

12/31/2012

19

ADJUSTING ENTRIES
Cost of Merchandise Sold
Merchandise Inventory

17

510
115

2,240

18

2,240

20
21

12/31/2012

Insurance Expense
Prepaid Insurance

532
116

1,250

Store Supplies Expense


Store Supplies

523
117

3,045

21

1,250

23
12/31/2012

24

3,045

26
12/31/2012

Depreciation Expense
Accm. Deprec-Store Eq.

522
124

10,080

27

10,080

29
12/31/2012

32

Sales Salaries Expense


Office Salaries Expense
Salaries Payable

520
530
211

480
260

30
31

740

33
12/31/2012

Interest Expense
Interest Payable

550
218

67

34

67

36
38

32
33

35
37

28
29

31

34

25
26

28
30

22
23

25
27

19
20

22
24

15

35
36

12/31/2012

Bad Debt Exp.


Allow for Doubtful Accounts

533
113

6,125

37

6,125

38

39

39

40

40

41

41

JOURNAL

Page No. 54
POST

DATE

REF

DEBIT

CREDIT

CLOSING ENTRIES

1
2

DESCRIPTION

12/31/2012

Sales
Income Summary

410
312

948,915

948,915

4
5

4
12/31/2012

6
7
8
9
10
11
12
13
14
15
16
17
18
19

Income Summary
Sales Returns & Allow.
Sales Discounts
Cost of Merchandise Sold
Sales Salaries Expense
Advertising Expense
Depreciation Expense
Store Supplies Expense
Misc. Selling Expense
Office Salaries Expense
Rent Exp.
Insurance Expense
Bad Debt Expense
Misc. Administrative Expense
Interest Expense

312
411
412
510
520
521
522
523
529
530
531
532
533
539
550

694,086

25,100
14,014
471,075
76,630
19,500
10,080
3,045
2,800
41,710
20,800
1,250
6,125
1,650
307

20
21

12/31/2012

Income Summary
P. Williams, Capital

254,829

7
8
9
10
11
12
13
14
15
16
17
18
19
21

254,829

23
25

20

22
24

22
23

12/31/2012

P. Williams, Capital
P. Williams, Drawing

40,000

24

40,000

25

26

26

27

27

28

28

29

29

30

30

31

31

32

32

33

33

34

34

35

35

36

36

37

37

38

38

39

39

40

40

41

41

Inventory Control Sheet


TV A:
52 inch Flat Screen Television
Purchases
Date
Units
Amount
cost per unit
11/30/2012
12/6/2012
12/14/2012
1 $ 2,000 $ 2,000

TV B:
68 inch Flat Screen Television
Purchases
Date
Units
Amount
cost per unit
11/30/2012
12/6/2012

TV C:
72 inch Flat Screen Television
Purchases
Date
Units
Amount
cost per unit
11/30/2012

Cost of Goods Sold (Sales)


Units cost per unit Amount
4

2000 $ 8,000

Cost of Goods Sold (Sales)


Units cost per unit Amount
4 $ 3,000

$ 12,000

Cost of Goods Sold (Sales)


Units cost per unit Amount

INVENTORY
Units
Amount
cost per unit
25
$2,000
$50,000
21 $ 2,000 $ 42,000
22 $ 2,000 $ 44,000

INVENTORY
Units
Amount
cost per unit
10 $ 3,000 $ 30,000
6 $ 3,000 $ 18,000

INVENTORY
Units

Amount
8 $ 3,500 $ 28,000
cost per unit

12/3/2012

4 $ 3,700

$ 14,800

8 $ 3,500 $ 28,000
4 $ 3,700 $ 14,800

12/19/2012

2 $ 3,800

$ 7,600

8 $ 3,500 $ 28,000
4 $ 3,700 $ 14,800
2 $ 3,800 $ 7,600

12/20/2012

2 $ 3,800
1 $ 3,700

$ 7,600
$ 3,700

8 $ 3,500 $ 28,000
3 $ 3,700 $ 11,100

12/30/2012

3 $ 3,700
1 $ 3,500

$ 11,100
$ 3,500

7 $ 3,500 $ 24,500

PS D:
6 foot x 10 foot Projector System

Purchases
Date
11/30/2012

Units

cost per unit

Amount

12/10/2012
12/21/2012

12/24/2012 Returns

Cost of Goods Sold (Sales)


Units cost per unit Amount

2 $ 5,180
3 $ 5,200

$ 10,360

$ 15,600

INVENTORY
Units

Amount
5 $ 5,180 $ 25,900
cost per unit

3 $ 5,180 $ 15,540
3 $ 5,180 $ 15,540
3 $ 5,200 $ 15,600

1 $ 5,200

$ 5,200

3 $ 5,180 $ 15,540
2 $ 5,200 $ 10,400

Ending Inventory Value:

$112,440

ACCOUNTS RECEIVABLE SUBSIDIARY LEDGER


(CUSTOMERS)
Customer Name: Albert Co.
DATE

TRANSACTION

POST
REF

11/20/12

SJ 5

12/6/12

SJ 6

12/14/12

GJ 53

12/16/12

CRJ 4

DEBIT

$ 10,500
$ 35,000

RUNNING
BALANCE

CREDIT

$
$
$ 3,500 $
$ 42,000 $

10,500
45,500
42,000
-

Customer Name: Marie Co.


DATE

TRANSACTION

POST
REF

11/20/12

SJ 5

12/25/13

GJ 53

DEBIT

$ 6,125

RUNNING
BALANCE

CREDIT

$
$ 6,125 $

6,125
-

Customer Name: Cameron Co.


DATE

TRANSACTION

POST
REF

11/15/12

SJ 5

12/20/12

SJ 6

12/20/12

CPJ 8

12/30/12

CRJ 4

DEBIT

$ 9,000
$ 18,375
$
600

RUNNING
BALANCE

CREDIT

$
$
$
$ 18,975 $

9,000
27,375
27,975
9,000

Customer Name: McKenzie Co.


DATE

TRANSACTION

POST
REF

11/27/12

SJ 5

12/21/12

CRJ 4

DEBIT

$ 12,250

RUNNING
BALANCE

CREDIT

$
$ 12,250 $

12,250
-

Customer Name: Randall Co.


DATE

12/30/12

TRANSACTION

POST
REF
SJ 6

DEBIT

$ 24,500

RUNNING
BALANCE

CREDIT

24,500

ACCOUNTS PAYABLE SUBSIDIARY LEDGER


(VENDERS)
Vendor Name: Prince Co.
DATE

TRANSACTION

POST
REF

11/26/12

PJ 10

12/3/12

PJ 11

12/13/12

CPJ 8

DEBIT

$ 24,500

CREDIT

$ 9,700 $
$ 14,800 $
$

RUNNING
BALANCE

9,700
24,500
-

Vendor Name: Joseph Co.


DATE

TRANSACTION

POST
REF

11/16/12

PJ 10

12/19/12

CPJ 8

DEBIT

$ 6,100

CREDIT

$ 6,100 $
$

RUNNING
BALANCE

6,100
-

Vendor Name: Elisha Co.


DATE

TRANSACTION

POST
REF

11/29/12

PJ 10

12/21/12

PJ 11

12/24/12

GJ 53

12/30/12

CPJ 8

DEBIT

$ 5,200
$ 10,400

CREDIT

$ 5,650 $
$ 15,600 $
$
$

RUNNING
BALANCE

5,650
21,250
16,050
5,650

Vendor Name: Matt Co.


DATE

TRANSACTION

POST
REF

12/11/12

PJ 11

12/28/12

PJ 11

12/30/12

GJ 53

DEBIT

CREDIT

$
$
$

200

620 $
800 $
$

RUNNING
BALANCE

620
1,420
1,220

Vendor Name:
DATE

TRANSACTION

POST
REF

DEBIT

CREDIT

RUNNING
BALANCE

Schedule of Accounts Receivable


Cameron Co.

9,000

Randall Co.

24,500

Total Accounts Receivable

33,500

Schedule of Accounts Payable


Elisha Co.

5,650

Matt Co.

1,220

Total Accounts Payable

6,870

GENERAL LEDGER
Balance Sheet Accounts

Cash
DATE
12/1/12

ACCOUNT NO.
ITEM

Balance

POST
REF

DEBIT

CREDIT

12/31/12

CRJ 4

12/31/12

CPJ 8

90,411
57,150

Accounts Receivable
DATE
12/1/12

ITEM

Balance

POST
REF

DEBIT

CREDIT

SJ 6

12/31/12

CRJ 4

12/20/12

CPJ 8

12/14/12

GJ 53

12/25/12

GJ 53

77,875
73,225
600
3,500
6,125

Allowance for Doubtful Accounts

12/1/12

ITEM

Balance

POST
REF

DEBIT

CREDIT

Adj

6,125

POST
REF

2,625

DEBIT

CREDIT

SJ 6

12/31/12

CRJ 4

12/31/12

PJ 11

12/31/12

CPJ 8

12/4/12

CPJ 8

12/19/12

CPJ 8

12/14/12

GJ 53

12/31/12

113

BALANCE
DEBIT
CREDIT

3,500

ACCOUNT NO.

12/31/12

12/24/12

37,875
115,750
42,525
43,125
39,625
33,500

6,125

GJ 53

ITEM

Balance

BALANCE
DEBIT
CREDIT

3,500

Merchandise Inventory

12/1/12

112

ACCOUNT NO.

GJ 53

DATE

73,920
164,331
107,181

12/25/12
12/31/12

BALANCE
DEBIT
CREDIT

ACCOUNT NO.

12/31/12

DATE

110

GJ 53

45,900
10,360
30,400
400
400
7,600
2,000
5,200
2,240

115

BALANCE
DEBIT
CREDIT

133,900
88,000
77,640
108,040
107,640
108,040
115,640
117,640
112,440
110,200

Prepaid Insurance
DATE
12/1/12

ITEM

Balance

ACCOUNT NO.

POST
REF

DEBIT

CREDIT

1,250

12/31/12

Store Supplies
DATE
12/1/12

ITEM

Balance

POST
REF

DEBIT

CREDIT

PJ 11

12/29/12

CPJ 8

620
550

Adj

3,045

Store Equipment
DATE
12/1/12

ITEM

Balance

POST
REF

DEBIT

CREDIT

PJ 11

12/30/12

GJ 53

800
200

Accumulated Depreciation-Store Equipment

12/1/12
12/31/12

ITEM

Balance
Adj

12/1/12

2,850
3,470
4,020
975

POST
REF

DEBIT

CREDIT

123

BALANCE
DEBIT
CREDIT

100,800
101,600
101,400

124

BALANCE
DEBIT
CREDIT

20,160
30,240

10,080

GJ 53

ITEM

Balance

117

BALANCE
DEBIT
CREDIT

ACCOUNT NO.

Accounts Payable
DATE

3,750
2,500

ACCOUNT NO.

12/28/12

DATE

BALANCE
DEBIT
CREDIT

ACCOUNT NO.

12/11/12

12/31/12

116

ACCOUNT NO.

POST
REF

DEBIT

CREDIT

12/31/12

PJ 11

12/31/12

CPJ 8

12/24/12

GJ 53

12/30/12

GJ 53

31,820
41,000
5,200
200

210

BALANCE
DEBIT
CREDIT

21,450
53,270
12,270
7,070
6,870

Salaries Payable
DATE
12/31/12

ITEM

Adj

ACCOUNT NO.

POST
REF

DEBIT

BALANCE
DEBIT
CREDIT

CREDIT

740

GJ 53

Interest Payable
DATE
12/31/12

ITEM

Adj

DEBIT

67

GJ 53

12/1/12

Balance

POST
REF

DEBIT

CREDIT

12/1/12
12/31/12
12/31/12

12/1/12
12/31/12

ITEM

Balance
Closing Entry
Closing Entry

ACCOUNT NO.

POST
REF

DEBIT

CREDIT

ITEM

Balance
Closing Entry

12/31/12
12/31/12

ITEM

Closing Entry
Closing Entry

310

BALANCE
DEBIT
CREDIT

89,510
344,339
304,339

254,829

GJ 54
GJ 54

40,000

ACCOUNT NO.

POST
REF

DEBIT

CREDIT

40,000

GJ 54

Income Summary
DATE

BALANCE
DEBIT
CREDIT

10,000

P. Williams, Drawing
DATE

220

P. Williams, Capital
DATE

67

ACCOUNT NO.
ITEM

218

BALANCE
DEBIT
CREDIT

CREDIT

Note Payable
DATE

740

ACCOUNT NO.

POST
REF

211

BALANCE
DEBIT
CREDIT

40,000
--------

ACCOUNT NO.

POST
REF

DEBIT

948,915

GJ 54
GJ 54

CREDIT

694,086

311

--------

312

BALANCE
DEBIT
CREDIT

948,915
254,829

12/31/12

Closing Entry

GJ 54

254,829

--------

--------

GENERAL LEDGER
Income Statement Accounts

Sales
DATE
12/1/12

ACCOUNT NO.
ITEM

Balance

DEBIT

CREDIT

CRJ 4

12/31/12

Closing Entry

GJ 54

948,915

--------

Sales Returns and Allowances

12/1/12

ITEM

Balance

ACCOUNT NO.

POST
REF

DEBIT

CREDIT

12/26/12

CPJ 8

12/14/12

GJ 53

12/31/12

Closing Entry

1,000
3,500
25,100

GJ 54

Sales Discounts
DATE
12/1/12

ITEM

Balance

POST
REF

DEBIT

CREDIT

814

CRJ 4

Closing Entry

14,014

GJ 54

Cost of Merchandise Sold


DATE
12/1/12

ITEM

Balance

12/31/12
12/31/12

CRJ 4

12/31/13
12/31/12

DEBIT

45,900
10,360
2,000

GJ 53

Adj
Closing Entry

CREDIT

SJ 6

12/14/12

20,600
21,600
25,100
--------

GJ 53
GJ 54

2,240
471,075

--------

412

BALANCE
DEBIT
CREDIT

13,200
14,014
--------

ACCOUNT NO.

POST
REF

411

BALANCE
DEBIT
CREDIT

ACCOUNT NO.

12/31/12
12/31/12

853,040
930,915
948,915
--------

77,875
18,000

SJ 6

DATE

BALANCE
DEBIT
CREDIT

12/31/12

12/31/12

POST
REF

410

--------

510

BALANCE
DEBIT
CREDIT

414,575
460,475
470,835
468,835
471,075
--------

--------

Sales Salaries Expense


DATE
12/1/12

ITEM

Balance

12/31/12

POST
REF

DEBIT

CREDIT

CPJ 8

12/27/12
12/31/12

ACCOUNT NO.

Adj
Closing Entry

GJ 53

1,750
480
76,630

GJ 54

Advertising Expense
DATE
12/1/12

ITEM

Balance

12/31/12

DEBIT

CREDIT

CPJ 8

12/15/12

Closing Entry

1,500
19,500

GJ 54

Depreciation Expense
DATE
12/31/12
12/31/12

ITEM

Adj
Closing Entry

12/31/12
12/31/12

ITEM

Adj
Closing Entry

POST
REF
GJ 53

DEBIT

CREDIT

10,080
10,080

GJ 54

POST
REF
GJ 53

DEBIT

CREDIT

3,045
3,045

GJ 54

12/1/12

ITEM

Balance

DEBIT

CREDIT

521

18,000
19,500
--------

--------

522

BALANCE
DEBIT
CREDIT

10,080
--------

--------

523

BALANCE
DEBIT
CREDIT

3,045
--------

ACCOUNT NO.

POST
REF

--------

BALANCE
DEBIT
CREDIT

ACCOUNT NO.

Miscellaneous Selling Expense


DATE

74,400
76,150
76,630
--------

ACCOUNT NO.

Store Supplies Expense


DATE

BALANCE
DEBIT
CREDIT

ACCOUNT NO.

POST
REF

520

--------

529

BALANCE
DEBIT
CREDIT

2,800

12/31/12

Closing Entry

2,800

GJ 54

Office Salaries Expense


DATE
12/1/12

ITEM

Balance

12/31/12
12/31/12

ACCOUNT NO.

POST
REF

DEBIT

CREDIT

950
260

CPJ 8

12/27/12

Adj
Closing Entry

GJ 53

41,710

GJ 54

Rent Expense
DATE
12/1/12

ITEM

Balance

POST
REF

DEBIT

CREDIT

CPJ 8

Closing Entry

2,200
20,800

GJ 54

Insurance Expense
DATE
12/31/12
12/31/12

ITEM

Adj
Closing Entry

GJ 53

DEBIT

CREDIT

1,250
1,250

GJ 54

Bad Debt Expense


DATE
12/31/12
12/31/12

ITEM

Adj
Closing Entry

GJ 53
GJ 54

DEBIT

CREDIT

6,125
6,125

--------

531

BALANCE
DEBIT
CREDIT

18,600
20,800
--------

--------

532

BALANCE
DEBIT
CREDIT

1,250
--------

ACCOUNT NO.

POST
REF

530

40,500
41,450
41,710
--------

ACCOUNT NO.

POST
REF

--------

BALANCE
DEBIT
CREDIT

ACCOUNT NO.

12/1/12
12/31/12

--------

--------

533

BALANCE
DEBIT
CREDIT

6,125
--------

--------

Miscellaneous Administrative Expense


DATE
12/1/12
12/31/12

ITEM

Balance
Closing Entry

POST
REF

ACCOUNT NO.
DEBIT

CREDIT

1,650

GJ 54

Interest Expense
DATE
12/1/12
12/31/12
12/31/12

ITEM

Balance
Adj
Closing Entry

BALANCE
DEBIT
CREDIT

1,650
--------

ACCOUNT NO.

POST
REF

DEBIT

CREDIT

GJ 53
GJ 54

67
307

539

--------

550

BALANCE
DEBIT
CREDIT

240
307
--------

--------

ALLI CO.
Worksheet
DECEMBER 31, 2012
Unadjusted
Account Title

Trial Balance
Dr.

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
27
26
28
29
30
27
28
29

Cash
Accounts Receivable
Allow for Doubtful Accts
Merchandise Inventory
Prepaid Insurance
Store Supplies
Store Equipment
Accm. Deprec-Store Eq.
Accounts Payable
Salaries Payable
Interest Payable
Note Payable (Due 2017)
P. Williams, Capital
P. Williams, Drawing
Sales
Sales Returns & Allow.
Sales Discounts
Cost of Merchandise Sold
Sales Salaries Exp.
Advertising Exp.
Depreciation Exp.
Store Supplies Exp.
Misc. Selling Exp.
Office Salaries Exp.
Rent Exp.
Insurance Exp.
Bad Debt Exp.
Misc. Administrative Exp.
Interest Expense
Total
Net Income

Adjustments
Cr.

Dr.

107,181
33,500
2,625
112,440
3,750
4,020
101,400

Cr.

Adjusted

Income

Equity Statement

Trial Balance

Statement

and Balance Sheet

Dr.

Cr.

107,181
33,500
6,125
2,240
1,250
3,045
20,160
6,870

40,000

2,240
480
10,080
3,045

2,800
41,450
20,800

260
1,250
6,125

1,650
240
1,075,455 1,075,455

67
23,547

110,200
2,500
975
101,400
30,240
6,870
740
67
10,000
89,510

10,000
89,510
948,915

Dr.

3,500

740
67

25,100
14,014
468,835
76,150
19,500

Cr.

107,181
33,500

110,200
2,500
975
101,400

10,080

40,000

Dr.

40,000

948,915
948,915
25,100
25,100
14,014
14,014
471,075
471,075
76,630
76,630
19,500
19,500
10,080
10,080
3,045
3,045
2,800
2,800
41,710
41,710
20,800
20,800
1,250
1,250
6,125
6,125
1,650
1,650
307
307
23,547 1,089,842 1,089,842 694,086 948,915 395,756
254,829
948,915 948,915 395,756

Equity Statement
and Balance Sheet
Cr.
1
2

3,500

3
4
5
6
7

30,240
6,870
740
67
10,000
89,510

8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
27
26
28
29

140,927
254,829
395,756

30
27
28
29

ALLI CO.
Income Statement
For the year ended December 31, 2012
Sales
Less:
Sales Returns & Allowances
Sales Discounts
Net Sales
Less: Cost of Merchandise Sold
Gross Profit
Less: Operating Expenses
Selling Expenses
Sales Salaries Exp.
Advertising Exp.
Store Supplies Exp.
Misc. Selling Exp.
General and Administrative Expenses
Office Salaries Expense
Rent Expense
Insurance Expense
Bad Debt Expense
Misc. Administrative Expense
Depreciation Expense
Operating Income
Less: Interest Expense
Net Income

948,915
25,100
14,014
$909,801
471,075
438,726

76,630
19,500
3,045
2,800

101,975

41,710
20,800
1,250
6,125
1,650
10,080

81,615
255,136
307
254,829

ALLI CO.
Statement of Owner's Equity
For the year ended December 31, 2012

P. Williams, Capital, Beginning Balance


Add: Net Income
Total
Less: P. Williams, Drawing
P. Williams, Capital, Ending Balance

89,510
254,829
344,339
40,000
304,339

ALLI CO.
Balance Sheet
As of December 31, 2012
Assets
Current Assets
Cash
Accounts Receivable
Less: Allow for Doubtful Accts
Merchandise Inventory
Prepaid Insurance
Store Supplies
Total Current Assets

$107,181
33,500
(3,500)

Property and Equipment


Store Equipment
Less: Accm. Deprec-Store Eq.
Total Assets
Liabilities
Current Liabilities
Accounts Payable
Salaries Payable
Interest Payable
Total Current Liabilities
Non-Current Liabilities
Note Payable (Due 2017)
Total Liabilities
Owner's Equity
P. Williams, Capital
Total Liabilities and Owner's Equity

30,000
110,200
2,500
975
$

250,856

71,160
322,016

17,677

304,339
322,016

101,400
(30,240)

6,870
740
67
7,677

10,000

ALLI CO.
Post-Closing Trial Balance
December 31, 2012

ACCOUNT TITLE

Cash
Accounts Receivable
Allow for Doubtful Accts
Merchandise Inventory
Prepaid Insurance
Store Supplies
Store Equipment
Accm. Deprec-Store Eq.
Accounts Payable
Salaries Payable
Interest Payable
Note Payable (Due 2017)
P. Williams, Capital
Total

DEBIT

CREDIT

107,181
33,500
$

3,500

355,756 $

30,240
6,870
740
67
10,000
304,339
355,756

110,200
2,500
975
101,400

You might also like