Retazo Worksheet
Retazo Worksheet
Retazo Worksheet
Sales 1,000.00
30,000.00
30,000.00 Sales Discount
20,000.00 600.00
80,000.00 1,000.00
400.00
Merchandise Inventory 2,000.00
50,000.00 12,000.00
1,500.00 2,000.00
15,000.00 2,000.00 Supplies
100,000.00 12,000.00 5,000.00
8,000.00
166,500.00 36,000.00
130,500.00
Prepaid Rent
Costs Of Goods Sold 45,000.00
12,000.00
2,000.00
12,000.00
8,000.00 Prepaid Insurance
34,000.00 24,000.00
Accumulated Depreciation Equipment
5,000.00
Utilities Payable
5,000.00
Equipment
50,000.00
Loans Payable
100,000.00
Salaries Payable
15,000.00
Interest Payable
562.5
Theone's Capital
403,437.50
Trial Balance
Account Title Debit Credit
CASH 342,500.00
ACCOUNTS RECEIVABLE 56,000.00
ACCOUNTS PAYABLE 90,000.00
COGS 34,000.00
MERCHANDISE INVENTORY 130,500.00
SALES 80,000.00
SALES DISCOUNT 2,000.00
SALES RETURNS & ALL… 5,000.00
FREIGHT OUT 1,000.00
SUPPLIES 5,000.00
PREPAID RENT 45,000.00
PREPAID INSURANCE 24,000.00
EQUIPMENT 50,000.00
ACC. DEPRECIATION-E 5,000.00
FURNITURE & FIXTURE 10,000.00
ACC. DEPRECIATION F&F 1,000.00
LOANS PAYABLE 100,000.00
UNEARNED INCOME 5,000.00
SALARIES PAYABLE 15,000.00
UTILITIES PAYABLE 5,000.00
INTEREST PAYABLE 562.5
THEONE'S CAPITAL 403,437.50
Total 705,000.00 705,000.00
RETAZO RTW WORKSHEET
UNADJUSTED TRIAL BALANCE ADJUSTMENTS
ACCOUNT TITLE DEBIT CREDIT DEBIT CREDIT
CASH 342,500.00
ACCOUNTS RECEIVABLE 56,000.00
MERCHANDISE INVENTORY 130,500.00
SUPPLIES 5,000.00 1,000.00
PREPAID RENT 45,000.00 9,000.00
PREPAID INSURANCE 24,000.00 2,000.00
EQUIPMENT 50,000.00
ACC. DEPRECIATION-E 5,000.00 416.67
FURNITURE & FIXTURE 10,000.00
ACC. DEPRECIATION-F&F 1,000.00 83.33
ACCOUNTS PAYABLE 90,000.00
LOANS PAYABLE 100,000.00
UNEARNED INCOME 5,000.00 3,500.00
SALARIES PAYABLE 15,000.00 5,000.00
UTILITIES PAYABLE 5,000.00 8,000.00
INTEREST PAYABLE 562.5 1,000.00
THEONE'S CAPITAL 403,437.50
SALES 80,000.00 3,500.00
SALES DISCOUNT 2,000.00
SALES RETURNS & ALL… 5,000.00
COGS 34,000.00
FREIGHT OUT 1,000.00
705,000.00 705,000.00
BAD DEBTS EXPENSE 50.00
ALLOWANCE FOR BAD DEBTS 50.00
SUPPLIES EXPENSE 1,000.00
RENT EXPENSE 9,000.00
INSURANCE EXPENSE 2,000.00
DEPRECIATION EXPENSE-EQUIPMENT 416.67
DEPRECIATION EXPENSE-FURNITURE 83.33
SALARIES EXPENSE 5,000.00
UTILITIES EXPENSE 8,000.00
INTEREST EXPENSE 1,000.00
30,050.00 30,050.00
ADJUSTED TRIAL BALANCE INCOME STATEMENT
DEBIT CREDIT DEBIT CREDIT
342,500.00
56,000.00
130,500.00 130,500.00 75,000.00
4,000.00
36,000.00
22,000.00
50,000.00
5,416.67
10,000.00
1,083.33
90,000.00
100,000.00
8,500.00
20,000.00
13,000.00
1562.5
403,437.50
76,500.00 76,500.00
2,000.00 2,000.00
5,000.00 5,000.00
34,000.00 34,000.00
1,000.00 1,000.00
50.00 50.00
50.00
1,000.00 1,000.00
9,000.00 9,000.00
2,000.00 2,000.00
416.67 416.67
83.33 83.33
5,000.00 5,000.00
8,000.00 8,000.00
1,000.00 1,000.00
719,550.00 719,550.00 199,000.00 151,550.00
47,450.00
199,000.00 199,000.00
BALANCE SHEET
DEBIT CREDIT
342,500.00
56,000.00
75,000.00
4,000.00
36,000.00
22,000.00
50,000.00
5,416.67
10,000.00
1,083.33
90,000.00
100,000.00
8,500.00
20,000.00
13,000.00
1562.5
403,437.50
50.00
595,500.00 643,050.00
47,550.00
643,050.00 643,050.00