[go: up one dir, main page]
Scribd
Upload
611 views6 pages

Debit Credit Debit: Cielo Corporation Working Trial Balance For The Fiscal Year Ended September 30, 2016

Uploaded by

Jeane Mae Boo

The trial balance provided is for Cielo Corporation for the fiscal year ended September 30, 2016. It includes adjusting entries made to account for unrecorded transactions. After adjustments, net income for the year was $349,883.33. Income taxes of $104,965 were paid, resulting in a net profit of $244,918.33. The adjusted trial balance will be used to complete the year-end financial statements.

Copyright:

© All Rights Reserved
Download as XLSX, PDF, TXT or read online from Scribd
Download as xlsx, pdf, or txt

Debit Credit Debit: Cielo Corporation Working Trial Balance For The Fiscal Year Ended September 30, 2016

Uploaded by

Jeane Mae Boo
611 views6 pages
The trial balance provided is for Cielo Corporation for the fiscal year ended September 30, 2016. It includes adjusting entries made to account for unrecorded transactions. After adjustments, net income for the year was $349,883.33. Income taxes of $104,965 were paid, resulting in a net profit of $244,918.33. The adjusted trial balance will be used to complete the year-end financial statements.

Original Title

AUDIT2

Copyright

© © All Rights Reserved

Available Formats

XLSX, PDF, TXT or read online from Scribd

Did you find this document useful?

Is this content inappropriate?

The trial balance provided is for Cielo Corporation for the fiscal year ended September 30, 2016. It includes adjusting entries made to account for unrecorded transactions. After adjustments, net income for the year was $349,883.33. Income taxes of $104,965 were paid, resulting in a net profit of $244,918.33. The adjusted trial balance will be used to complete the year-end financial statements.

Copyright:

© All Rights Reserved
Download as XLSX, PDF, TXT or read online from Scribd
Download as xlsx, pdf, or txt
611 views6 pages

Debit Credit Debit: Cielo Corporation Working Trial Balance For The Fiscal Year Ended September 30, 2016

Uploaded by

Jeane Mae Boo
The trial balance provided is for Cielo Corporation for the fiscal year ended September 30, 2016. It includes adjusting entries made to account for unrecorded transactions. After adjustments, net income for the year was $349,883.33. Income taxes of $104,965 were paid, resulting in a net profit of $244,918.33. The adjusted trial balance will be used to complete the year-end financial statements.

Copyright:

© All Rights Reserved
Download as XLSX, PDF, TXT or read online from Scribd
Download as xlsx, pdf, or txt
You are on page 1/ 6

CIELO CORPORATIO

WORKING TRIAL BALA


FOR THE FISCAL YEAR ENDED SEP

Account Title Unadjusted Trial Balance Adjusting Entries


Debit Credit Debit
Cash 225,000.00
Accounts Receivable 936,000.00 15,000.00
Allowance for doubtful accounts 31,900.00
Notes Receivable 155,000.00
Merchandise Inventory, beg. 568,900.00
Furniture and equipment 618,000.00
Accumulated Depreciation 187,500.00 25,333.33
Goodwill 300,000.00
Accounts Payable 536,000.00
Notes Payable 100,000.00
Ordinary Share Capital 1,000,000.00
Retained earnings 552,500.00 300,000.00
Sales 3,728,200.00
Sales Returns and Allowances 47,600.00
Purchases 2,159,300.00 50,000.00
Purchases Returns and Allowances 36,500.00 36,500.00
Advertising Expense 96,100.00
Sales salaries 288,500.00
Commission expense 152,000.00
Miscellaneous selling expense 29,900.00
Rent expense 130,000.00
Office salaries 197,200.00
Light and Water 15,000.00
Insurance expense 10,800.00
Taxes and Licenses 47,800.00
General expenses 163,400.00
Interest expense 41,200.00
Interest income 9,100.00
6,181,700.00 6,181,700.00
Doubtful accounts expense 15,650.00
Cost of goods sold 2,120,500.00
Merchandise Inventory, end 621,200.00
Gain on sale of equipment
Depreciation expense 63,966.67
Prepaid Insurance 4,200.00
Prepaid Rent 10,000.00
Discount on Notes payable 11,000.00
3,273,350.00
Income before INCOME TAX

Income before INCOME TAX


Income before tax expense
Income tax payable
PROFIT

Adjusting Entries

Accounts Receivable 15000.00


Cash 15000.00

Doubtful accounts expense 15650.00


Allowance for doubtful accounts 15650.00

Purchases 50000.00
Accounts Payable 50000.00

COGS 2120500.00
Inv. End 621200.00
Purchases R&A 36500.00
Purchases 2209300.00
Inv. Beg 568900.00

Accum. Dep. - Equip. 25333.33


Gain on sale of Equip. 7000.00
Furniture and Equip. 18333.33

Depreciation exp. 63966.67 59966.67


Accum. Dep. 63966.67 4000.00

Prepaid Insurance 4200.00


Insurance Exp. 4200.00

Prepaid Rent 10000.00


Rent Exp. 10000.00

Discount on NP 11000.00
Int. Exp. 11000.00

Retained earnings 300000.00


Goodwill 300000.00
TOTAL 3273350.00 3273350.00
CIELO CORPORATION
WORKING TRIAL BALANCE
CAL YEAR ENDED SEPTEMBER 30, 2016

Adjusting Entries Income Statement Balance Sheet


Credit Debit Credit Debit
15,000.00 210,000.00
951,000.00
15,650.00
155,000.00
568,900.00
18,333.33 599,666.67
63,966.67
300,000.00
50,000.00

3,728,200.00
47,600.00
2,209,300.00

96,100.00
288,500.00
152,000.00
29,900.00
10,000.00 120,000.00
197,200.00
15,000.00
4,200.00 6,600.00
47,800.00
163,400.00
11,000.00 30,200.00
9,100.00

15,650.00
2,120,500.00
621,200.00
7,000.00 7,000.00
63,966.67
4,200.00
10,000.00
11,000.00
3,273,350.00 3,394,416.67 3,744,300.00 2,562,066.67
349,883.33
3,744,300.00 3,744,300.00

349,883.33
104,965.00

244,918.33
349,883.33 349,883.33 2,562,066.67
Balance Sheet
Credit

47,550.00

226,133.34

586,000.00
100,000.00
1,000,000.00
252,500.00

2,212,183.34
104965.00
244,918.33
2,562,066.67

You might also like