Adjusting Entries

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 18

AJE

CASH 179,670.12 179,670.12


AR 37,000.00 4 2,500.00 39,500.00
ALLOWANCE FOR BAD DEBTS - 8 370.00
TOOLS 12,368.50 12,368.50
SUPPLIES - 1 367.80 367.80
PREPAYMENTS - 2 2,250.00 2,250.00
FF 15,530.00 15,530.00
ACCDEP-FF 7 1,553.00
OFFICE EQT 24,000.00 24,000.00
ACCDEP-OE 7 1,200.00
REP EQT 57,000.00 57,000.00
ACCDEP-RE 7 2,350.00
NOTE PAYABLE 3,000.00
ACCRUED INTEREST PAYABLE - 5 20.00
ACCTS PAYABLE 49,367.80 3 995.12
LOAN PAYABLE 80,000.00
UNEARNED INCOME - 6 5,000.00
CAPITAL 152,368.50
DRAWING 5,000.00 5,000.00
REPAIR INCOME 120,370.25
RENTAL INCOME 2,500.00 6 5,000.00
SALARIES EXPENSE 50,328.00 50,328.00
RENT EXPENSE 3,800.00 4 2,500.00 1,300.00
SUPPLIES EXPENSE 2,367.80 1 367.80 2,000.00
LIGHT AND WATER EXPENSE 9,634.88 3 995.12 8,639.76
GAS AND OIL 3,000.00 3,000.00
COMMUNICATION 2,156.75 2,156.75
TAXES AND LICENSES 1,250.50 1,250.50
DEPRECIATION EXP - 7 5,103.00 5,103.00
BAD DEBTS EXPENSE - 8 370.00 370.00
INTEREST EXPENSE - 5 20.00 20.00
ADVERTISING 4,500.00 2 2,250.00 2,250.00
407,606.55 407,606.55 16,605.92 16,605.92 412,104.43
- -
370.00

1,553.00

1,200.00

2,350.00
3,000.00
20.00
48,372.68
80,000.00
5,000.00
152,368.50

120,370.25
(2,500.00)

412,104.43
-
AJE
CASH 200
AR 250 40
ADA
INV 150 80
LAND 300
BLDG 1000
ACCDEP-B -200
EQT 400
ACCDEP-EQ -40
PI 0 12
AP -100
SC -1500
RE -345 5
SALES -2000
PURCH 1200 30
OFFEXP 255
RENT 240 5
INSURANC 50
SUPPLIES 140
BDE 0 15
DEPN EXP 90
277

INCOME STATEMENT
SALES
BEG INV
PURCH
END INV
COGS
GP
OPEX
OFFEXP 255
RENT 245
INSURANCE 45
SUPPLIES 140
BDE 15
DEPN EXP 90

NIBT

MI END 230
RE 230

RE 150
MI BEG 150

rp 5
rp 5
AJE
200
290
15 -15
230
300
1000
50 -250
400
40 -80
12
40 -140
-1500
87 -427
40 -2040
1230
255
245
5 45
140
15
90
277

BALANCE SHEET
2040 CASH 200
150 AR,NET 275
1230 INV 230
-230 LAND 300
1150 BLDG,NET 750
890 EQT,NET 320
PI 12
2087

AP 140
SC 1500
RE 447
790 2087

100
IN THOUSANDS

CASH 200.00
AR 250.00
ADA -
INV 150.00
LAND 300.00
BLDG 1,000.00
ACCDEP-BLDG (200.00)
EQT 400.00
ACCDEP-EQT (40.00)
PI -
AP (100.00)
ACC RENT -
SC (1,500.00)
RE (345.00)
SALES (2,000.00)
PURCH 1,200.00
OFFEXP 255.00
RENT 240.00
INSURANCE 50.00
SUPPLIES 140.00
BDE -
DEPN EXP -

INVENTORY END
RE

RE
INVENTORY BEG
AJE

200.00
2 40 290.00
3 15 (15.00)
1,aje 150.00
300.00
1,000.00
4 50 (250.00)
400.00
4 40 (80.00)
8,9 12 12.00
5 30 (130.00)
6,7 10 (10.00)
(1,500.00)
1,6,8, 5 7 (347.00) INCOME STATEMENT
2 40 (2,040.00) SALES
5 30 1,230.00 BEG INV 150.00
255.00 PURCH 1,230.00
7 5 245.00 END INV (230.00)
8 5 45.00 COGS
140.00 GP
3 15 15.00 OPEX
4 90 90.00 OFFEXP 255.00
197.00 197.00 - RENT 245.00
INSURANCE 45.00
SUPPLIES 140.00
BDE 15.00
DEPN EXP 90.00

NIBT

SALES 2,040.00
MI END 230
MI BEG 150
EXPENSES 2,020.00
RE 100.00
BALANCE SHEET
2,040.00 CASH 200.00
AR,NET 275.00
INV 230.00
LAND 300.00
1,150.00 BLDG,NET 750.00
890.00 EQT,NET 320.00
PI 12.00
2,087.00

AP 130.00
ACC RENT 10.00
SC 1,500.00
RE 447.00
790.00 2,087.00
100.00

You might also like