In: Accounting
1
Counter Point Studies Inc | |||||
November 30,2019 | Account Title | Unadjusted Trial Balance | Adjusted Trial Balance | ||
Dr | Cr | Dr | Cr | ||
Cash | 52250 | 55250 | |||
Accounts Receivable | 24800 | 24800 | |||
Prepaid Insurance | 1825 | 1825 | 1825 | ||
Accrued Revenue | 8100 | ||||
Equipment | 305800 | 305800 | |||
Accumulated Depreciation | 107250 | 116250 | |||
Accounts Payable | 31500 | 31500 | |||
Bank Loan | 140000 | 140000 | |||
Contributed Capital | 10000 | 10000 | |||
Additional Shares | 3000 | ||||
Retained Earnings | 26750 | 26750 | |||
Service Revenue | 382500 | 382500 | |||
Unbilled Revenue | 8100 | ||||
Advertisement Expenses | 100000 | 100000 | |||
Salary Expense | 185000 | 185000 | |||
Insurance Expense | 20075 | 21900 | |||
Depreciation Expense | 8250 | 17250 | |||
Interest Expenses | 500 | ||||
Interest Payable | 500 | ||||
Total | 698000 | 698000 | 719925 | 719925 |
2
Counter Point Studies Inc | ||
Statement of Earnings For year ended November 2019 | ||
$ | $ | |
Revenue | ||
Service Revenue | 382500 | |
Unbilled Revenue | 8100 | 390600 |
Expenditure | ||
Advertisement Expenses | 116250 | |
Salary Expense | 31500 | |
Insurance Expense | 140000 | |
Depreciation Expense | 10000 | |
Interest Expenses | 3000 | 300750 |
Earnings For the year | 89850 |
3
Counter Point Studies Inc | |
Statement Of Change in Equity | |
$ | |
Contributed Capital (Beginning of the year) | 10000 |
Add : Additional Shares issued | 3000 |
Sub Total (A) | 13000 |
Retained Earnings (Beginning of the year) | 26750 |
Add : Earnings for the year | 89850 |
Sub Total (B) | 116600 |
Total Equity (A+B) | 129600 |