Ily Abella Surveyors - Worksheet
Ily Abella Surveyors - Worksheet
Ily Abella Surveyors - Worksheet
Worksheet
For the Month Ended May 31, 2022
Trial Balance Adjustment Adjusted Trial Balance Income Statement Balance Sheet
No. Account Title Debit Credit Debit Credit Debit Credit Debit Credit Debit Credit
11
0 Cash 210,000 210,000 210,000
12
0 Accounts Receivable 930,000 930,000 930,000
13
0 Prepaid Advertising 360,000 140,000 220,000 220,000
14
0 Engineering Supplies 270,000 180,000 90,000 90,000
15
0 Survey Equipment 1,890,000 1,890,000 1,890,000
15
5 Accum. Depreciation- Survey Equipt. 640,000 160,000 800,000 800,000
21
0 Accounts Payable 190,000 190,000 190,000
22
0 Unearned Survey Revenues 120,000 40,000 80,000 80,000
23
0 Notes Payable 500,000 500,000 500,000
31
0 Abella, Capital 1,120,000 1,120,000 1,120,000
32
0 Abella, Withdrawals 700,000 700,000 700,000
41
0 Survey Revenues 6,510,000 40,000 6,550,000 6,550,000
51
0 Salaries Expense 3,270,000 140,000 3,410,000 3,410,000
52
0 Rent Expense 960,000 960,000 960,000
53
0 Insurance Expense 250,000 250,000 250,000
54
0 Utilities Expense 160,000 160,000 160,000
55
0 Miscellaneous Expense 80,000 80,000 80,000
TOTAL 9,080,000 9,080,000
Adjustment:
56
0 Advertising Expense 140,000 140,000 140,000
57
0 Engineering Supplies Expense 180,000 180,000 180,000
58
0 Depreciation Expense - Survey Equipt. 160,000 160,000 160,000
59
0 Interest Expense 60,000 60,000 60,000
24
0 Interest Payable 60,000 60,000 60,000
25
0 Salaries Payable 140,000 140,000 140,000
720,000 720,000 9,440,000 9,440,000 5,400,000 6,550,000
Profit 1,150,000 1,150,000
6,550,000 6,550,000 4,040,000 4,040,000