Sie sind auf Seite 1von 4

Accounts Unadjusted Trial Adjustments Adjusted Trial Income Balance sheet

Balance Balance Statement


Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr.
Cash in Bank 320,000
Account 54,000
Receivable
Estimated 1500
Uncollectible
Accounts
Unused Shop 36,000
Supplies
Furniture and 120,000
Fixtures
Accumulated 48,000
Depreciation- F/F
Shop Equipment 250,000
Accumulated 50,000
Depreciation- S/E
Accounts Payable 135,000
G. Hollanes, 397,000
Capital
G. Hollanes, 10,000
Drawing
Service Income 290,000
Taxes and 3200
Licenses
Rent Expense 18,000
Utilities Expenses 21,000
Salaries and 90,000
Wages
Total:
STATEMENT OF COMPREHENSIVE INCOME

Income

Service Income 290,000

Expenses

Taxes and Licenses (3200)

Rent Expense (18,000)

Utilities Expense (21,000)

Salaries and Wages (90,000)

Total Expenses (132200)

PROFIT FOR THE PERIOD 157,800

CHANGES IN EQUITY

G. Hollanes, Capital

Investment during the year 397,700

Net income for the year 157,800

Total 555,500

Less: Withdrawals (10,000)

Net increase in owner’s equity 545,500

G. Hollanes Capital, December 545,500


STATEMENT OF FINANCIAL POSITION

Current Assets

Cash in bank 320,000

Accounts Receivable 54,000

Estimated Uncollectible Accounts (1500)

Unused Shop Supplies 36,000

Total Current Assets 408500

Non-Current Assets

Furniture and Fixtures 120,000

Accumulated Depreciation- F/F (48,000)

Shop Equipment 250,000

Accumulated Depreciation- S/E (50,000)

Total Non-Current Assets 272,000

Total Assets 680,500

LIABILITIES

Current Liabilities

Accounts Payable 135,000

Total Current Liabilities 135,000

Non-Current Liabilities -

Total Liabilities 135,000

EQUITY

G. Hollanes, Capital 397,700

G. Hollanes, Drawing (10,000)

Add:Income/ Losses 157,800

TOTAL LIABILITIES AND EQUITY 38

Das könnte Ihnen auch gefallen