Arctic Blast 001 Group 5

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 13

Transaction Date Accounts Debit

#1-1 Aug. 1 Cash 50,000


Common Stock
#1-2 Aug. 1 Rent Deposit 2,500
Rent Expense 2,500
Cash
#1-3 Aug. 1 Cash 60,000
Notes Payable
#1-4 Aug. 1 Prepaid Insurance 2,400
Cash
#1-5 Aug. 1 Office Supplies 300
Accounts Payable
#1-6 Store Equipment 79,400
Cash
Accounts Payable
#1-7 Aug. 1 Office Equipment 9,000
Cash
#1-8 Aug. 1 Franchise 0
Accounts Payable
#1-9 Aug. 1 Utility & Phone Deposits 350
Cash
#1-10 Aug. 1 Advertising Expense 396
Cash
#1-11 Aug. 1 Scoops Inventory 2376
Novelties Inventory 569
Accounts Payable
#1-12 Aug. 5 Cash 2990
Sales - Scoops
Sales - Novelties
Aug. 5 COGS - Scoops 278
COGS - Novelties 51
Scoops Inventory
Novelties Inventory
#1-13 Aug. 10 Accounts Payable 2945
Cash
#1-14 Aug. 11 Accounts Payable 300
Cash
#1-15 Aug. 12 Cash 5976
Sales - Scoops
Sales - Novelties
Aug. 12 COGS - Scoops 556
COGS - Novelties 102
Scoops Inventory
Novelties Inventory
#1-16 Aug. 15 Scoops Inventory 834
Novelties Inventory 154
Accounts Payable
#1-17 Aug. 16 Office Supplies 76
Accounts Payable
#1-18 Aug. 19 Cash 7471
Sales - Scoops
Sales - Novelties
Aug. 19 COGS - Scoops 695
COGS - Novelties 128
Scoops Inventory
Novelties Inventory
#1-19 Aug. 22 Telephone Expense 61
Cash
#1-20 Aug. 22 Scoops Inventory 695
Novelties Inventory 129
Accounts Payable
#1-21 Aug. 25 Accounts Payable 988
Cash
#1-22 Aug. 26 Cash 8966
Sales - Scoops
Sales - Novelties
Aug. 26 COGS - Scoops 834
COGS - Novelties 154
Scoops Inventory
Novelties Inventory
#1-23 Aug. 26 Scoops Inventory 834
Novelties Inventory 154
Accounts Payable
#1-24 Aug. 26 Salary & Wages Payable 7483
Cash
FIT Payable
SIT Payable
Social Security Tax Payable
Medicare Taxes Payable
Aug. 26 Payroll Tax Expense 843
Social Security Tax Payable
Medicare Taxes Payable
SUTA Payable
FUTA Payable
#1-25 Aug. 31 Cash 4485
Sales - Scoops
Sales - Novelties
COGS - Scoops 417
COGS - Novelties 77
Scoops Inventory
Novelties Inventory
Credit

50,000

5,000

60,000

2,400

300

10,000
69,400

9,000

350

396

2945

2574
416

278
51

2945

300

5148
828

556
102

988

76

6435
1036

695
128

61

824

988

7772
1244

834
154

988

5788
748
374
464
109

464
109
210
60

3861
624
417
77
J/E Cash J/E J/E Accounts Payable J/E
#1-1 50,000 300 #1-5
5000 #1-2 69,400 #1-6
#1-3 60,000 0 #1-8
2400 #1-4 2975 #1-11
10,000 #1-6 #1-13 2975
9,000 #1-7 #1-14 300
350 #1-9 998 #1-16
396 #1-10 76 #1-17
#1-12 3094 832 #1-20
2945.25 #1-13 #1-21 998
300 #1-14 997.9 #1-23
#1-15 6183 205 #1-27
#1-18 7730 62 #1-29
61 #1-19
988.02 #1-21
#1-22 9327
5778.1 #1-24
#1-25 4641 Salary & Wages Payable
2500 #1-31 #1-24 7483
648 #1-26

Interest Payable
750 #1-32

FIT Payable
748.3 #1-24
SIT Payable
Scoops Inventory 374.15 #1-24
#1-11 2400
280.8 #1-12
24 #1-13
624 #1-15 Social Security Tax Payable
#1-16 842 463.95 #1-24
701.67 #1-18 463.95 #1-24
#1-20 702
8.42 #1-21
842.4 #1-22
#1-23 842.4 Medicare Taxes Payable
421.2 #1-25 108.5 #1-24
108.5 #1-24

FUTA Payable
Novelties Inventory 59.86 #1-24
#1-11 575
52 #1-12
5.75 #1-13
103.5 #1-15 SUTA Payable
#1-16 156 209.52 #1-24
129.92 #1-18
#1-20 130
1.56 #1-21
156.1 #1-22 Notes Payable
#1-23 155.5 60,000 #1-3
78 #1-25
Office Supplies
#1-5 300
#1-17 76
106 #1-28

Prepaid Insurance
#1-4 2400
2400 #1-33

Rent Deposit
#1-2 2500

Utility & Phone Deposits


#1-9 350

Office Equipment
#1-7 9,000

Store Equipment
#1-6 79,400
Accumulated Depreciation

Franchise
#1-8 0
0 0
J/E Capital Stock J/E
50,000 #1-1

Sales Scoops
2574 #1-12
5148 #1-15
6435 #1-18
7772 #1-22
3861 #1-25

Sales Novelties
520 #1-12
1035 #1-15
1295 #1-18
1555 #1-22
780 #1-25

COGS-Scoops
#1-12 280.8
#1-15 624
#1-18 701.67
#1-22 842.4
#1-25 421.2
COGS-Novelties
#1-12 52
#1-15 103.5
#1-18 129.92
#1-22 156.1
#1-25 78

Wages Expense
#1-26 648

Telephone Expense
#1-19 61
#1-29 62

Advertising Expense
#1-10 396

Rent Expense
#1-2 2500
#1-31 2500

Utility Expense
#1-27 205

Supplies Expense
#1-28 106

Depreciation Expense

Interest Expense
#1-32 750

Insurance Expense
#1-33 2400

Payroll Tax Expense


#1-24 841.83

Amortization Expense-Franchise
#1-30

You might also like