|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Student
|
|
|
|
|
|
|
|
|
|
|
| |
Name:
Class: |
Problem
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 0 |
7C
|
|
|
|
|
|
|
|
|
|
|
|
|
| COLO COMPANY |
|
|
|
|
|
|
|
| Sales |
Journal
AR
Save Time On Research and Writing
Hire a Pro to Write You a 100% Plagiarism-Free Paper.
Get My Paper
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debit |
| COGS |
| Inv. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Trans. |
Sales Debit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Date |
|
|
| Account |
Debited |
|
|
|
|
|
| No. |
No.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Credit |
| Inv. Credit |
|
|
|
|
| May 2 |
|
|
|
| Hensel Company |
|
| 8 |
7
| 8
| 5 |
|
|
|
| 8
| 3 |
6,
|
| 10 |
0
4,100 |
| 16 |
Hensel Company
87
|
| 86 |
| 84 |
3,
|
| 9 |
90
1,890 |
22 |
|
| Lee Services |
8
|
| 78 |
7
85
|
|
|
| 6,850 |
4,990 |
| 26 |
|
| Crane Corp. |
8788 |
86
|
| 14,210 |
8,2
|
|
|
|
| 30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 31 |
|
|
|
|
|
| Totals |
31,
|
| 15 |
0
|
| 19 |
,210
|
|
|
|
|
|
|
|
|
|
|
|
|
| ^
|
| Correct! |
|
|
|
| ^Correct! |
COLO COMPANY
Purchases Journal |
| Accounts |
Office |
|
| Other |
Inv. Trans.
Payable |
| Inventory |
Supplies |
Accounts
Date Account Date
Terms |
No. Credit Debit Debit Debit
|
| May 4 |
| Store Supp./Gear Supp. |
5/4 |
|
| n/10, EOM |
78
37,7
| 29 |
37,0
| 72 |
83
5
| 74 |
10
Off. Equip./Gear Supp. |
| 5/10 |
n/10, EOM
| 79 |
|
|
| 4,074 |
4,074
|
| 11 |
|
|
| Garcia, Inc. |
5/10
n/30, n/30 |
| 80 |
|
|
|
|
| 8,800 |
8,800
17 |
|
|
| Fink Corp. |
5/14 |
2/10, n/60 |
|
| 81 |
|
| 13,
| 65 |
0
13,
650 |
|
| 24 |
Store Supp./Gear Supp.
5/24 |
n/10, EOM
|
| 82 |
| 9,030 |
8,
|
|
|
| 12 |
0
280 |
| 630 |
| 25 |
|
|
|
| Peyton Products |
5/
|
| 23 |
2/10, n/30 |
83
|
|
| 3,080 |
3,080
31 Totals
|
| 76 |
,
| 363 |
| 70 |
,722
363
5,278 |
|
|
|
|
| ^ Correct! |
^ Correct! ^ Correct! ^ Correct!
COLO COMPANY
|
|
|
|
| Cash |
Receipts Journal
Sales
|
|
| Accts. |
Other COGS
Trans. Cash
Discount |
Recv. |
Sales Accts. Debit
Date
Account Cr. |
Explanation |
No. Debit Debit Credit Credit Credit Inv. Credit
May 5 |
| Knox, Inc. |
Sale of April 28 |
81
4,459 |
91 |
|
|
| 4,550 |
9
| Store Supplies |
Sold store supplies |
82
|
|
|
|
|
|
|
|
|
|
| 350 |
350
11 Hensel Company
Sale of May 2 |
83
5,978 |
122 |
|
|
| 6,100 |
15 Sales
Cash sales, |
84
| 59,220 |
59,220
38,200 |
|
|
| May 1 |
-15
30 Lee Services
Sale of
| May 22 |
85
6,
| 71 |
3
137 |
6,850
31 Sales
Cash Sales, |
86
|
| 66 |
,052
66,052
42,500 |
May 16-31 |
31 Totals
142,
| 77 |
2
350
| 17,500 |
| 125 |
,272
350
|
| 80,700 |
^ Correct! ^ Correct! ^ Correct! ^ Correct! ^ Correct! ^ Correct!
COLO COMPANY
Cash Disbursements Journal |
Other Accts.
Check |
Account Trans. Cash Inventory Accts.
Pay. |
Date No.
Payee |
Debited No. Credit Credit Debit Debit
May 1
3410 |
S&P Mgmt. Co. |
Rent Exp., Selling |
76
| 2,9
| 68 |
|
|
|
|
|
|
| 2,968 |
Rent Exp., Office |
|
|
|
|
|
|
|
|
| 742 |
742
8
3411 |
Peyton Products Peyton Products 77
6,174 |
126 |
|
|
|
|
|
|
|
|
|
| 6,300 |
15
3412 |
| Payroll |
| Sales Salaries Exp. |
78
|
|
|
|
|
| 5,320 |
5,320
| Office Salaries Exp. |
|
|
|
|
|
| 3,150 |
3,150
19
3
| 413 |
Garcia, Inc. Garcia, Inc. 79
8,624 |
176 |
8,800
23
3
| 414 |
Fink Corp. Fink Corp. 80
13,377 |
2
| 73 |
|
| 13,650 |
26
3
| 415 |
Perennial Power |
Utilities Exp. |
81
|
|
|
|
|
|
|
|
| 1,283 |
1,283
29
3416 |
Jenny Colo |
| J. Colo, Withdrawals |
82
|
|
|
|
|
|
|
|
|
|
| 7,000 |
7,000
30
3417 |
Payroll Sales Salaries Exp. 83 5,320 5,320
Office Salaries Exp. 3,150 3,150
Totals
| 57,108 |
5
| 75 |
28,933 |
| 28,750 |
^ Correct! ^ Correct! ^ Correct! ^ Correct!
COLO COMPANY
General Journal |
Trans.
Date
Description |
No. Debit Credit
May 2
Sales Returns and Allowances |
65
|
|
|
|
|
|
|
|
|
|
| 175 |
| Accounts Receivable |
-Knox, Inc.
175
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| «- Correct! |
3
| Accounts Payable |
-Peyton Products
66
|
|
|
| 798 |
Inventory |
798 «- Correct!
12
Accounts Payable-
|
| Gear Supply Co. |
67 |
|
|
|
| 854 |
| Office Equipment |
854 «- Correct!
Adjusting entries |
|
|
|
|
|
|
|
|
| May 3 |
1
| Insurance Expense |
68
|
|
|
|
|
|
|
|
|
|
| 553 |
| Prepaid Insurance |
553 «- Correct!
31
| Store Supplies Expense |
69 |
|
|
|
|
|
|
|
|
|
|
| 669 |
Store Supplies |
669 «- Correct!
31
| Office Supplies |
Expense
70
|
|
|
|
|
|
|
|
|
|
| 289 |
Office Supplies |
289 «- Correct!
31
Depreciation Expense, Store Equip. |
71
|
|
|
|
|
|
|
|
|
| 567 |
Accumulated Depr., Store Equip. |
567 «- Correct!
31
Depreciation Expense, Office Equip. |
72
|
|
|
|
|
|
|
|
|
| 329 |
Accumulated Depr., Office Equip. |
329 «- Correct!
Closing entries |
|
|
|
|
|
|
|
|
| May 31 |
|
|
| Income |
Summary
73
| 124 |
,775
| Sales Discounts |
350 «- Correct!
| Sales |
Returns and Allowances
175 «- Correct!
| Cost of Goods Sold |
|
|
|
|
|
| 99,910 |
«- Correct!
Depr. Expense, Office Equipment |
329 «- Correct!
Depr. Expense,
| Store Equipment |
567 «- Correct!
| Office Salaries Expense |
6,300 «- Correct!
| Sales Salaries Expense |
|
|
|
|
|
| 10,640 |
«- Correct!
Insurance Expense |
553 «- Correct!
| Rent Expense, Office Space |
742 «- Correct!
| Rent Expense, Selling Space |
2,968 «- Correct!
| Office Supplies Expense |
289 «- Correct!
Store Supplies Expense |
669 «- Correct!
| Utilities Expense |
1,283 «- Correct!
31 Sales 74
|
|
|
|
|
|
|
|
|
| 156,422 |
Income Summary |
156,422 «- Correct!
31 Income Summary 75
|
|
|
|
|
| 31,647 |
|
| J. Colo, Capital |
31,647 «- Correct!
31 J. Colo, Capital 76 7,000
J. Colo, Withdrawals |
7,000 «- Correct!
COLO COMPANY
General Ledger |
Cash
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Account No. |
101 |
Trans.
Date
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Item |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| no. |
Debit Credit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Balance |
|
|
|
|
|
|
|
|
|
|
| Apr. 30 |
Balance
50,247 |
May 31
|
|
|
| CRJ |
142,772 |
193,019 |
31
|
| CDJ |
57,108
|
|
| 135,911 |
«- Correct!
Accounts Receivable Account No.
106 |
Trans.
Date Item no. Debit Credit Balance
Apr. 30 Balance
|
| 4,725 |
May 2
JG65 |
175 4,550
31
|
| SJ |
|
| 31,150 |
35,700 |
31 CRJ 17,500
|
|
|
|
| 18,200 |
«- Correct!
Merchandise Inventory |
Account No.
119 |
Trans.
Date Item no. Debit Credit Balance
Apr. 30 Balance
220,080 |
May 31
| GJ66 |
798
219,282 |
31 CDJ
575 |
218,707 |
31
|
|
| PJ |
70,722 |
289,429 |
31 CRJ 80,700
208,729 |
31 SJ
|
| 19,210 |
|
|
|
|
| 189,519 |
«- Correct!
Office Supplies Account No. 124
Trans.
Date Item no. Debit Credit Balance
Apr. 30 Balance
430 |
May 31 PJ 363
| 793 |
31
| GJ70 |
289
|
|
|
| 504 |
«- Correct!
Store Supplies Account No. 125
Trans.
Date Item no. Debit Credit Balance
Apr. 30 Balance
2,447 |
May 4
| PJ78 |
574 |
3,021 |
9
CR82 |
350
2,671 |
24
| PJ82 |
630
3,
| 301 |
31
| GJ69 |
669
|
|
|
| 2,632 |
«- Correct!
Prepaid Insurance Account No.
128 |
Trans.
Date Item no. Debit Credit Balance
Apr. 30 Balance
| 3,318 |
May 31
| GJ68 |
553
|
|
|
| 2,765 |
«- Correct!
Office Equipment Account No.
163 |
Trans.
Date Item no. Debit Credit Balance
Apr. 30 Balance
22,470 |
May 10 |
| PJ79 |
4,074
26,544 |
12
|
| GJ67 |
854
25,
| 690 |
«- Correct!
Accumulated Depreciation, Office Equipment |
Account No.
164 |
Trans.
Date Item no. Debit Credit Balance
Apr. 30 Balance
| 9,898 |
May 31
| GJ72 |
329
|
| 10,227 |
«- Correct!
Store Equipment Account No.
165 |
Trans.
Date Item no. Debit Credit Balance
Apr. 30 Balance
|
|
|
|
| 38,920 |
Accumulated Depreciation, Store Equipment |
Account No.
166 |
Trans.
Date Item no. Debit Credit Balance
Apr. 30 Balance
| 17,556 |
May 31
| GJ71 |
567
|
|
| 18,123 |
«- Correct!
Accounts Payable Account No.
201 |
Trans.
Date Item no. Debit Credit Balance
Apr. 30 Balance
|
| 7,098 |
May 3 GJ66 798 6,300
12 GJ67 854
5,446 |
31 PJ
76,363 |
81,809 |
31 CDJ 28,750
|
|
|
| 53,059 |
«- Correct!
|
| Jenny Colo, Capital |
Account No. 301
Trans.
Date Item no. Debit Credit Balance
Apr. 30 Balance
|
|
| 308,085 |
May 31
| GJ75 |
31,647
339,732 |
31
| GJ76 |
7,000
|
| 332,732 |
«- Correct!
Jenny Colo, Withdrawals |
Account No.
302 |
Trans.
Date Item no. Debit Credit Balance
May 29 |
CD82 |
7,000 7,000
31 GJ76 7,000 0 «- Correct!
Sales Account No. 413
Trans.
Date Item no. Debit Credit Balance
May 31 SJ 31,150 31,150
31 CRJ
125,272 |
156,422
31
| GJ74 |
156,422 0 «- Correct!
Sales Returns & Allowances |
Account No. 414
Trans.
Date Item no. Debit Credit Balance
May 2
| GJ65 |
175 175
31
|
|
|
|
|
|
|
|
|
|
|
| GJ73 |
175 0 «- Correct!
Sales Discounts Account No. 415
Trans.
Date Item no. Debit Credit Balance
May 31 CRJ 350 350
31 GJ73 350 0 «- Correct!
Cost of Goods Sold Account No.
502 |
Trans.
Date Item no. Debit Credit Balance
May 31
| S2 |
19,210 19,210
31
R2 |
80,700 99,910
31
G3 |
99,910 0 «- Correct!
Depreciation Expense, Ofc. Equipment |
Account No.
612 |
Trans.
Date Item no. Debit Credit Balance
May 31 GJ72 329 329
31 GJ73 329 0 «- Correct!
Depreciation Expense, Store Equipment |
Account No.
613 |
Trans.
Date Item no. Debit Credit Balance
May 31 GJ71 567 567
31 GJ73 567 0 «- Correct!
Office Salaries Expense Account No.
620 |
Trans.
Date Item no. Debit Credit Balance
| May 15 |
| CD78 |
3,150 3,150
30
| CD83 |
3,150 6,300
31 GJ73 6,300 0 «- Correct!
Sales Salaries Expense Account No.
621 |
Trans.
Date Item no. Debit Credit Balance
May 15 CD78 5,320 5,320
30 CD83 5,320 10,640
31 GJ73 10,640 0 «- Correct!
Insurance Expense Account No.
637 |
Trans.
Date Item no. Debit Credit Balance
May 31 GJ68 553 553
31 GJ73 553 0 «- Correct!
Rent Expense, Office Space Account No.
641 |
Trans.
Date Item no. Debit Credit Balance
May 1
| CD76 |
742 742
31 GJ73 742 0 «- Correct!
Rent Expense, Selling Space Account No.
642 |
Trans.
Date Item no. Debit Credit Balance
May 1 CD76 2,968 2,968
31 GJ73 2,968 0 «- Correct!
Office Supplies Expense Account No. 650
Trans.
Date Item no. Debit Credit Balance
May 31 GJ70 289 289
31 GJ73 289 0 «- Correct!
Store Supplies Expense Account No.
651 |
Trans.
Date Item no. Debit Credit Balance
May 31 GJ69 669 669
31 GJ73 669 0 «- Correct!
Utilities Expense Account No. 690
Trans.
Date Item no. Debit Credit Balance
| May 26 |
CD81 |
1,283 1,283
31 GJ73 1,283 0 «- Correct!
Income Summary Account No.
901 |
Trans.
Date Item no. Debit Credit Balance
May 31 GJ73
|
| 124,775 |
124,775
31 GJ74 156,422
(31,647) |
31 GJ75 31,647 0 «- Correct!
COLO COMPANY
Accounts Receivable Ledger |
Crane Corp.
Trans.
Date Item no. Debit Credit Balance
May 26
SJ86 |
14,210 14,210 «- Correct!
Hensel Company
Trans.
Date Item no. Debit Credit Balance
May 2
SJ83 |
6,100 6,100
11
CR83 |
6,100 0
16
SJ84 |
|
| 3,990 |
3,990 «- Correct!
Knox, Inc.
Trans.
Date Item no. Debit Credit Balance
Apr. 28 |
S2 4,725 4,725
May 2 GJ65 175 4,550
5
CR81 |
4,550 0 «- Correct!
Lee Services
Trans.
Date Item no. Debit Credit Balance
May 22
SJ85 |
6,850 6,850
30
CR85 |
6,850 0 «- Correct!
COLO COMPANY
Accounts Payable Ledger |
Fink Corp.
Trans.
Date Item no. Debit Credit Balance
May 17 |
PJ81 |
13,650 13,650
23
CD80 |
13,650 0 «- Correct!
Garcia, Inc.
Trans.
Date Item no. Debit Credit Balance
May 11 |
PJ80 |
8,800 8,800
19
CD79 |
8,800 0 «- Correct!
Peyton Products
Trans.
Date Item no. Debit Credit Balance
Apr. 29 |
PJ 7,098 7,098
May 3
JG66 |
798 6,300
8
CD77 |
6,300 0
25
PJ83 |
3,080 3,080 «- Correct!
Gear Supply Co.
Trans.
Date Item no. Debit Credit Balance
May 4 PJ78
| 37,729 |
37,729
10 PJ79 4,074
41,803 |
12 GJ67 854
40,949 |
24 PJ82 9,030
| 49,979 |
«- Correct!
COLO COMPANY
Work Sheet |
|
| For Month Ended
|
|
|
| May 31, 2005 |
| Balance Sheet |
Unadjusted |
Adjusted |
Income
&
| Statement |
| Trial Balance |
Adjustments |
Trial Balance Statement
of
| Owner’s Equity |
Account Debit Credit Debit Credit Debit Credit Debit Credit Debit Credit
Cash 135,911 135,911 135,911
| Accounts receivable |
18,200 18,200 18,200
| Merchandise inventory |
189,519 189,519 189,519
| Office supplies |
793 289 504 504
| Store supplies |
3,301 |
669 2,632 2,632
| Prepaid insurance |
3,318 553 2,765 2,765
| Office equipment |
|
|
|
| 25,690 |
25,690 25,690
Accum. depr., office equip. |
9,898 329 10,227 10,227
| Store equipment |
38,920 38,920 38,920
Accum. depr., store equip. |
17,556 567 18,123 18,123
| Accounts payable |
53,059 53,059 53,059
J. Colo, Capital 308,085 308,085 308,085
J. Colo, Withdrawals 7,000 7,000 7,000
Sales 156,422 156,422 156,422
Sales discounts |
350 350 350
Sales returns and allowances |
175 175 175
Cost of goods sold |
99,910 99,910 99,910
Depr. expense, office equip. |
329 329 329
Depr. expense, store equip. |
567 567 567
Office salaries expense |
6,300 6,300 6,300
Sales salaries expense |
10,640 10,640 10,640
Insurance expense |
553 553 553
Rent exp., office space |
742 742 742
Rent exp., selling space |
2,968 2,968 2,968
Office supplies expense |
289 289 289
Store supplies expense |
669 669 669
Utilities expense |
1,283 1,283 1,283
Totals
| 545,020 |
545,020
| 2,407 |
2,407
| 545,916 |
545,916 124,775 156,422
|
| 421,141 |
389,494 |
| Net income |
31,647 31,647
Totals ^Correct! ^Correct! ^Correct! ^Correct! Correct! Correct! 156,422 156,422 421,141 421,141
^ Correct! ^ Correct! ^ Correct! ^ Correct!
COLO COMPANY
Income Statement |
For Month Ended May 31, 2005
Revenue: |
Sales
$ 156,422 |
Less: Sales discounts |
$ 350 |
Sales returns and allowances |
175
525 |
Net sales |
$ 155,897 |
Less: Cost of goods sold |
99,910
Gross profit on sales |
$ 55,987 |
Operating expenses: |
Selling expenses: |
Depreciation expense, store equipment |
$ 567 |
Sales salaries expense |
10,640
Rent expense, selling space |
2,968
| Store supplies |
expense
669
Total selling expenses |
$ 14,844 |
General and administrative expenses: |
Depreciation expense, office equipment |
$ 329 |
Office salaries expense |
6,300
Insurance expense |
553
Rent expense, office space |
742
| Office supplies |
expense
289
Utilities expense |
1,283
Total general and administrative expenses |
9,496 |
Total operating expenses |
24,340 |
Net income
$ 31,647 |
| «-Correct! |
COLO COMPANY
Statement of Owner’s Equity |
For Month Ended May 31, 2005
Jenny Colo, Capital, April 30, 2005 |
$308,085 |
Plus: Net income |
31,647
Total |
$339,732 |
Less: Withdrawals by owner |
7,000
Jenny Colo, Capital, May 31, 2005 |
$332,732 |
«-Correct!
COLO COMPANY
Balance Sheet
May 31, 2005
Assets |
Current assets: |
Cash |
| $135,911 |
Accounts receivable |
18,200
Merchandise inventory |
189,519
Office supplies 504
Store supplies 2,632
Prepaid insurance |
2,765
Total current assets |
$349,531 |
«- Correct!
Plant assets: |
Office equipment |
25,690
| Less accumulated depreciation |
(10,227) |
15,463 |
«- Correct!
Store equipment |
38,920
Less accumulated depreciation
(18,123) |
20,797 |
«- Correct!
Total plant assets |
36,260 |
«- Correct!
Total assets |
| $385,791 |
«- Correct!
Liabilities |
Current liabilities: |
Accounts payable |
| $53,059 |
«- Correct!
Owner’s Equity
Jenny Colo, Capital 332,732 «- Correct!
Total liabilities and equity |
$385,791 «- Correct!
COLO COMPANY
Post-Closing Trial Balance |
May 31, 2005
Debit Credit
Cash $135,911
Accounts receivable 18,200
Merchandise inventory 189,519
Office supplies 504
Store supplies 2,632
Prepaid insurance 2,765
Office equipment 25,690
Accum. depr., office equipment |
$10,227 |
Store equipment 38,920
Accum. depr., store equipment |
18,123
Accounts payable 53,059
Jenny Colo, Capital 332,732
Totals
| $414,141 |
$414,141
^ Correct! ^ Correct!
COLO COMPANY
Schedule of Accounts Receivable |
May 31, 2005
Crane Corp.
$14,210 |
Hensel Company 3,990
Total accounts receivable |
$18,200 |
«- Correct!
COLO COMPANY
Schedule of Accounts Payable |
May 31, 2005
Peyton Products
$3,080 |
Gear Supply Co. 49,979
Total accounts payable |
$53,059 «- Correct!