Answer:
Creative Designs
a. Financial Statement Effects Template:
June 1:
Assets (Cash +$12,000) = Liabilities + Equity (Common Stock +$12,000)
June 2:
Rent Expense $950 Cash $950
Assets (Cash -$950) = Liabilities + Equity (Retained Earnings - $950)
June 3:
Office Equipment $6,400 Accounts Payable $6,400
Assets (Office Equipment +$6,400) = Liabilities (Accounts payable +$6,400) = Equity
June 6:
Art Materials & Other Suppliers $3,800 Cash $1,800 Accounts Payable $2,000
Assets (Supplies +$3,800 Cash -$1,800) = Liabilities (Accounts payable +$2,000) = Equity
June 11:
Accounts Receivable $4,700 Service Revenue $4,700
Assets (Accounts Receivable +$4,700) = Liabilities + Equity (Retained Earnings +$4,700)
June 17:
Cash $3,250 Accounts Receivable $3,250
Assets (Cash +$3,250 Accounts Receivable -$3,250) = Liabilities + Equity
June 19:
Accounts Payable $3,000 Cash $3,000
Assets (Cash -$3,000) = Liabilities (Accounts payable -$3,000) + Equity
June 25:
Dividends $900 Cash $900
Assets (Cash -$900) = Liabilities + Equity (Retained Earnings -$900)
June 30:
Utilities Expense $350 Salaries Expense $2,500 Cash $2,850
Assets (Cash -$2,850) = Liabilities + Equity (Retained Earnings -$2,850)
b. Journal Entries:
June 1:
Debit Cash $12,000
Credit Common Stock $12,000
To record the issuance of common stock.
June 2:
Debit Rent Expense $950
Credit Cash $950
To record the payment of rent expense for the month.
June 3:
Debit Office Equipment $6,400
Credit Accounts Payable $6,400
To record the purchase of office equipment on account.
June 6:
Debit Art Materials & Other Suppliers $3,800
Credit Cash $1,800
Credit Accounts Payable $2,000
To record the purchase of supplies for cash and on account.
June 11:
Debit Accounts Receivable $4,700
Credit Service Revenue $4,700
To record the earning of revenue for services rendered.
June 17:
Debit Cash $3,250
Credit Accounts Receivable $3,250
To record the collection of cash from customers on account.
June 19:
Debit Accounts Payable $3,000
Credit Cash $3,000
To record payment to suppliers on account.
June 25:
Credit Dividends $900
Credit Cash $900
To record the payment of cash dividends.
June 30:
Debit Utilities Expense $350
Debit Salaries Expense $2,500
CreditCash $2,850
To record the payment of expenses.
c. June 1:
Cash
Account Titles Debit Credit
Common Stock $12,000
Rent Expense $950
Art Materials & Suppliers 1,800
Accounts receivable 3,250
Accounts Payable 3,000
Dividends 900
Utilities Expense 350
Salaries Expense 2,500
Common Stock
Account Titles Debit Credit
Cash $12,000
June 2:
Rent Expense
Account Titles Debit Credit
Cash $950
June 3:
Office Equipment
Account Titles Debit Credit
Accounts Payable $6,400
Accounts Payable
Account Titles Debit Credit
Office Equipment $6,400
Art materials & supplies 2,000
Cash $3,000
June 6:
Art Materials & Other Suppliers
Account Titles Debit Credit
Cash $1,800
Accounts Payable 2,000
June 11:
Accounts Receivable
Account Titles Debit Credit
Service Revenue $4,700
Cash $3,250
Service Revenue
Account Titles Debit Credit
Accounts Receivable $4,700
June 25:
Dividends
Account Titles Debit Credit
Cash $900
June 30:
Utilities Expense
Account Titles Debit Credit
Cash $350
Salaries Expense
Account Titles Debit Credit
Cash $2,500
Explanation:
a) Data and Calculations:
June Transactions:
June 1:
Cash $12,000 Common Stock $12,000
June 2:
Rent Expense $950 Cash $950
June 3:
Office Equipment $6,400 Accounts Payable $6,400
June 6:
Art Materials & Other Suppliers $3,800 Cash $1,800 Accounts Payable $2,000
June 11:
Accounts Receivable $4,700 Service Revenue $4,700
June 17:
Cash $3,250 Accounts Receivable $3,250
June 19:
Accounts Payable $3,000 Cash $3,000
June 25:
Dividends $900 Cash $900
June 30:
Utilities Expense $350
Salaries Expense $2,500
Cash $2,850
