Answer:
A. 15-Feb
Dr Cash $ 28,000.00
Cr Common Stock $ 28,000.00
20-May
Dr Cash $ 43,000.00
CrAccounts Receivable $ 38,000.00
Cr To Service Revenue $ 81,000.00
31-Aug
Dr Salaries Expense $ 31,000.00
Cr To Cash $ 31,000.00
1-Oct
Dr Prepaid Rent $ 20,000.00
Cr To Cash $ 20,000.00
17-Nov Dr Supplies $ 30,000.00
Cr Accounts Payable $ 30,000.00
30-Dec
Dr Dividends $ 2,800.00
Cr Cash $ 2,800.00
31-Dec
Dr Salaries Expense $ 4,800.00
Cr Salaries Payable $ 4,800.00
31-Dec
Dr Rent Expense $ 5,000.00
Cr Prepaid Rent $ 5,000.00
31-Dec
Dr Supplies Expense $ 33,000.00
Cr Supplies $ 33,000.00
31-Dec
Dr Deferred Revenue $ 5,800.00
Cr Service Revenue $ 5,800.00
B. $ 13,000.00
C. $ 43,200.00
D.TOTAL ASSETS $ 164,000.00
TOTAL LIABILITIES and EQUITY $ 164,000.00
Explanation:
Preparation of General Journal, Income Statement, Statement of SE, Balance Sheet
15-Feb
Dr Cash $ 28,000.00
Cr Common Stock $ 28,000.00
20-May
Dr Cash $ 43,000.00
CrAccounts Receivable $ 38,000.00
Cr To Service Revenue $ 81,000.00
31-Aug
Dr Salaries Expense $ 31,000.00
Cr To Cash $ 31,000.00
1-Oct
Dr Prepaid Rent $ 20,000.00
Cr To Cash $ 20,000.00
17-Nov Dr Supplies $ 30,000.00
Cr Accounts Payable $ 30,000.00
30-Dec
Dr Dividends $ 2,800.00
Cr Cash $ 2,800.00
31-Dec
Dr Salaries Expense $ 4,800.00
Cr Salaries Payable $ 4,800.00
31-Dec
Dr Rent Expense $ 5,000.00
Cr Prepaid Rent $ 5,000.00
($ 20000 x 3/12)
31-Dec
Dr Supplies Expense $ 33,000.00
Cr Supplies $ 33,000.00
($ 8800 + $ 30000 - $ 5800)
31-Dec
Dr Deferred Revenue $ 5,800.00
Cr Service Revenue $ 5,800.00
B. Preparation of INCOME STATEMENT
Service REVENUE $ 86,800.00
Less: EXPENSES
Salaries Expense $ 35,800.00
Rent Expense $ 5,000.00
Supplies Expense $ 33,000.00
Net Income $ 13,000.00
($ 86,800.00-$ 73,800.00)
Therefore the income statement will be $ 13,000.00
Calculation for the STATEMENT OF RETAINED EARNINGS
Beginning Balance $ 33,000.00
Add: Net Income $ 13,000.00
Less: Dividends $ (2,800.00)
Ending Balance $ 43,200.00
Therefore retained earnings will be $ 43,200.00
D. Preparation of BALANCE SHEET
ASSETS
Cash $ 37,200.00
Accounts Receivable $ 38,000.00
Prepaid Rent $ 15,000.00
Supplies $ 5,800.00
Land $ 68,000.00
TOTAL ASSETS $ 164,000.00
LIABILITIES and EQUITY
Liabilities
Accounts Payable $ 30,000.00
Salaries Payable $ 4,800.00
Total Liabilities $ 34,800.00
Equity
Common stock $ 86,000.00
Retained Earnings $ 43,200.00
Total Equity $ 129,200.00
TOTAL LIABILITIES and EQUITY $ 164,000.00
Therefore the balance sheet will be
ASSETS $ 164,000.00
TOTAL LIABILITIES and EQUITY $ 164,000.00
