In: Accounting
The trial balance for Game Time on July 31 is as follows:
Game Time | ||
Trial Balance | ||
July 31, 20-- | ||
Account Name | Debit | Credit |
Cash | 14,721 | |
Supplies | 257 | |
Prepaid Insurance | 1,295 | |
Equipment | 17,642 | |
Accumulated Depreciation, Equipment | 2,287 | |
Repair Equipment | 1,265 | |
Accumulated Depreciation, Repair Equipment | 880 | |
Accounts Payable | 942 | |
B. Ryan, Capital | 23,871 | |
B. Ryan, Drawing | 2,000 | |
Game Fees | 7,954 | |
Concession Fees | 3,752 | |
Wages Expense | 1,068 | |
Rent Expense | 980 | |
Utilities Expense | 246 | |
Repair Expense | 180 | |
Miscellaneous Expense | 32 | |
39,686 | 39,686 |
Data for month-end adjustments are as follows:
Prepare a balance sheet.
Game Time | ||
Balance Sheet | ||
July 31, 20-- | ||
Assets | ||
Cash | $ | |
Supplies | ||
Prepaid Insurance | ||
Equipment | $ | |
Less Accumulated Depreciation | ||
Repair Equipment | $ | |
Less Accumulated Depreciation | ||
Total Assets | $ | |
Liabilities | ||
Accounts Payable | $ | |
Wages Payable | ||
Total Liabilities | $ | |
Owner's Equity | ||
B. Ryan, Capital | ||
Total Liabilities and Owner's Equity | $ |
Prepare a statement of owner's equity. Assume that no additional investments were made during July. If an amount is zero, enter "0".
Game Time | ||
Statement of Owner's Equity | ||
For Month Ended July 31, 20-- | ||
B. Ryan, Capital, July 1, 20-- | $ | |
Investments during July | $ | |
Net Income for July | ||
Subtotal | $ | |
Less Withdrawals for July | ||
Increase in Capital | ||
B. Ryan, Capital, July 31, 20-- | $ |
Game Time | |||
Balance Sheet | |||
July 31, 20-- | |||
Assets | |||
Cash | $ 14,721 | ||
Supplies [257-70] | $ 187 | ||
Prepaid Insurance [1295-480] | $ 815 | ||
Total current assets | $ 15,723 | ||
Non-current assets: | |||
Equipment | $ 17,642 | ||
Less: Accumulated Depreciation [2287+850] | $ -3,137 | $ 14,505 | |
Repair Equipment | $ 1,265 | ||
Less: Accumulated Depreciation [880+120] | $ -1,000 | $ 265 | |
Total non current assets | $ 14,770 | ||
Total Assets | $ 30,493 | ||
Liabilities & Owner's equity | |||
Accounts Payable | $ 942 | ||
Wages Payable | $ 525 | ||
Total current liabilities | $ 1,467 | ||
Owner's Equity: | |||
B. Ryan, Capital | $ 29,026 | ||
Total Liabilities and Owner's Equity | $ 30,493 | ||
Statement of Owner's Equity | |||
For Month Ended July 31, 20-- | |||
B. Ryan, Capital, July 1, 20-- | 23871 | ||
Investments during July | $ - | ||
Net Income for July | $ 7,155 | ||
Subtotal | $ 7,155 | ||
Less Withdrawals for July | $ 2,000 | ||
Increase in Capital | $ 5,155 | ||
B. Ryan, Capital, July 31, 20-- | $ 29,026 | ||
WORK SHEET: | |||
Income statement | |||
Revenue: | |||
Game fees | $ 7,954 | ||
Concession fees | $ 3,752 | ||
Total revenues | $ 11,706 | ||
Expenses: | |||
Supplies expense | $ 70 | ||
Insurance expense | $ 480 | ||
Depreciation expense-Equipment | $ 850 | ||
Depreciation expense-Repair equipment | $ 120 | ||
Wages expense [1068+525] | $ 1,593 | ||
Rent expense | $ 980 | ||
Utilities expense | $ 246 | ||
Repair expense | $ 180 | ||
Miscellaneous expense | $ 32 | ||
Total expenses | $ 4,551 | ||
Net income | $ 7,155 |