Question Completion:
Prepare income statement, statement of owners' equity, and a balance sheet.
Answer:
Elliptical Consulting
1. ELlIPTICAL CONSULTING
Income Statement for the year ended June 30, 2076:
Fees Earned $71,580
Salary Expense 28,670
Supplies Expense 3,340
Depreciation Exp. 1,990
Miscellaneous Exp. 3,010 37,010
Net Income $34,570
Statement of Owners' Equity for the year ended June 30, 20Y6:
Jayson Neese, Capital $38,320
Net Income 34,570
Jayson Neese, Drawing (4,880)
Jayson Neese, Equity $68,010
Balance Sheet as of June 30, 20Y6:
Assets:
Cash $15,780
Accounts Receivable 37,570
Supplies 640 $53,990
Office Equipment 30,810
Accumulated Depreciation 6,160 $24,650
Total assets $78,640
Liabilities + Equity:
Accounts Payable $10,140
Salaries Payable 490
Total liabilities $10,630
Jayson Neese, Capital $68,010
Total liabilities and equity $78,640
Explanation:
a) Data and Calculations:
Elliptical Consulting End-of-Period Spreadsheet For the Year Ended June 30, 20Y6
Unadjusted Adjusted
Trial Balance Adjustments Trial Balance
Account Title Dr. Cr. Dr. Cr. Dr. Cr.
Cash 15,780 15,780
Accounts Receivable 37,570 37,570
Supplies 3,980 (a) 3,340 640
Office Equipment 30,810 30,810
Accumulated Depreciation 4,170 (b) 1,990 6,160
Accounts Payable 10,140 10,140
Salaries Payable (c) 490 490
Jayson Neese, Capital 38,320 38,320
Jayson Neese, Drawing 4,880 4,880
Fees Earned 71,580 71,580
Salary Expense 28,180 (c) 490 28,670
Supplies Expense (a) 3,340 3,340
Depreciation Exp. (b) 1,990 1,990
Miscellaneous Exp. 3,010 3,010
Totals 124,210 124,210 5,820 5,820 126,690 126,690
Adjusted
Trial Balance
Account Title Dr. Cr.
Cash 15,780
Accounts Receivable 37,570
Supplies 640
Office Equipment 30,810
Accumulated Depreciation 6,160
Accounts Payable 10,140
Salaries Payable 490
Jayson Neese, Capital 38,320
Jayson Neese, Drawing 4,880
Fees Earned 71,580
Salary Expense 28,670
Supplies Expense 3,340
Depreciation Exp. 1,990
Miscellaneous Exp. 3,010
Totals 126,690 126,690
