Adjusted Trial Balances Home Office Branch Income Statement

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

Adjusted Trial Balances

Home Office Branch


Dr (Cr) Dr (Cr)
Income Statement
Sales (400,000) (80,000)
Cost of goods sold 235,000 45,000
Operating expenses 90,000 23,000
Net Income (to statement of
retained earnings below) 75,000 12,000
Totals 0 0

Statement of Retained Earnings


Retained earnings, beginning of yea (70,000)
Net (Income) (from income statemen (75,000) (12,000)
Dividends declared end of year (to
Retained earnings, 40,000
balance sheet below)
Totals

Balance Sheet
Cash 25,000 5,000
Trade accounts receivable (net) 39,000 18,000
Inventories 45,000 15,000
Investment in Branch 26,000
Equipment 150,000
Accumulated depreciation of equipm (10,000)
Trade accounts payable (20,000)
Home office (26,000)
Common stock, $ 10 par (150,000)

Retained earnings (from statement


of retained earnings above)
Cash
Trade accounts receivable (net)
Inventories
Investment in Branch
Equipment
Accumulated depreciation of equipment
Trade accounts payable
Home office
Common stock, $ 10 par
Retained earnings
Sales
Cost of goods sold
Operating expenses
Dividends declared
Allowance for overvaluation of inventories
Adjusted Trial Balances
Home Office Branch
Dr (Cr) Dr (Cr)
25,000 5000
39,000 18000
45,000 22500
56,000
150000
-10000
-20000
-56,000
-150000
-70000
-400000 -80000
235000 67500
90000 23000
40000
-30000

You might also like