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

Jim Boy Trading Co.

Worksheet
For the month ended December 31, 2021
Accounts Unadjusted Trial Balance Adjustments Adjusted Trial Balance

Cash 105,000.00 105,000.00


Accounts receivable 50,000.00 50,000.00
Inventory, Beg 30,000.00 30,000.00
Equipment 200,000.00 200,000.00
Accumulated Dep 80,000.00 20,000.00 100,000.00
Accounts payable 20,000.00 20,000.00
Jim Boy, Capital 300,000.00 300,000.00
Jim Boy, Drawings 80,000.00 80,000.00
Sales 210,000.00 210,000.00
Purchases 70,000.00 70,000.00
Freight-in 5,000.00 5,000.00
Purchase returns 10,000.00 10,000.00
Salaries expense 60,000.00 60,000.00
Utilities expense 20,000.00 20,000.00
Totals 620,000.00 620,000.00
Adjustments:
Depreciation expense 20,000.00 20,000.00
Inventory, End 60,000.00 60,000.00
Income Summary 60,000.00 60,000.00
Totals 80,000.00 80,000.00 700,000.00 700,000.00
Jim Boy Trading Co.
Worksheet
For the month ended December 31, 2021
Accounts Adjusted Trial Balance Income Statement Balance Sheet

Cash 105,000.00 105,000.00


Accounts receivable 50,000.00 50,000.00
Inventory, Beg 30,000.00 30,000.00
Equipment 200,000.00 200,000.00
Accumulated Dep 100,000.00 100,000.00
Accounts payable 20,000.00 20,000.00
Jim Boy, Capital 300,000.00 300,000.00
Jim Boy, Drawings 80,000.00 80,000.00
Sales 210,000.00 210,000.00
Purchases 70,000.00 70,000.00
Freight-in 5,000.00 5,000.00
Purchase returns 10,000.00 10,000.00
Salaries expense 60,000.00 60,000.00
Utilities expense 20,000.00 20,000.00
Totals
Adjustments:
Depreciation expense 20,000.00 20,000.00
Inventory, End 60,000.00 60,000.00
Income Summary 60,000.00 60,000.00
Totals 700,000.00 700,000.00 205,000.00 280,000.00 495,000.00 420,000.00
75,000.00 75,000.00
280,000.00 280,000.00 495,000.00 495,000.00

Jim Boy Trading Co.


Worksheet
For the month ended December 31, 2021
Accounts Balance Sheet Closing Entries Post-Closing Trial Balance

Cash 105,000.00 105,000.00


Accounts receivable 50,000.00 50,000.00
Inventory, Beg 30,000.00
Equipment 200,000.00 200,000.00
Accumulated Dep 100,000.00 100,000.00
Accounts payable 20,000.00 20,000.00
Jim Boy, Capital 300,000.00 80,000.00 75,000.00 295,000.00
Jim Boy, Drawings 80,000.00 80,000.00
Sales 210,000.00
Purchases 70,000.00
Freight-in 5,000.00
Purchase returns 10,000.00
Salaries expense 60,000.00
Utilities expense 20,000.00
Totals
Adjustments:
Depreciation exp 20,000.00
Inventory, End 60,000.00 60,000.00
Income Summary 105,000.00 45,000.00
Totals 495,000.00 420,000.00 405,000.00 405,000.00 415,000.00 415,000.00
75,000.00
495,000.00 495,000.00

You might also like