In: Accounting
The May 31, 20XX, post-closing trial balance is $20,700
During June, the firm engaged in the following transactions:
1 Received an investment of cash from J. Long, $8,000.
3 Purchased office equipment with cash, $2,000.
4 Received office equipment transferred to the firm from J. Long, $1,800
7 Purchased extra office supplies with cash, $190
9 Completed bookkeeping services for Elliott Electric Company that amounted to $1,400
10 Paid the receptionist in cash for two weeks’ wages, $1,600
13 Paid the amount due to Office Depot for the office equipment purchased last month, $750
14 Accepted an advance in cash for services to be done for a new client, $2,200
15 Purchased a copier (office equipment) from Office Depot for $2,400, paying $400 in cash and agreeing to pay the rest in equal amounts over the next six months.
16 Performed consulting services and received a cash fee, $1,650.
17 Received payment on account from Sally’s Salon for services performed last month, $3,200.
18 Paid amount due for the telephone bill that was received and recorded at the end of May, $260.
19 Performed consulting services for Sally’s Salon and agreed to accept payment next month, $4,600.
20 Performed bookkeeping services for cash, $780.
23 Received and paid the utility bill for June, $340.
24 Paid the secretary for two weeks’ wages, $1,600.
27 Paid the rent for July in advance, $2,000.
28 Received the telephone bill for June, which is to be paid next month, $220.
30 Paid cash to J. Long as a withdrawal for personal expenses, $1,750.
How would I fill this out?
L&L Accounting Frim | |||||||||
Income Statement | |||||||||
For the Month Ended June 30, 20xx | |||||||||
Revenues | |||||||||
Consulting fees earned | $ — | ||||||||
Bookkeeping fees earned | — | ||||||||
Total revenues | $ — | ||||||||
Expenses | |||||||||
Wages expense | $ — | ||||||||
Utilities expense | — | ||||||||
Telephone expense | — | ||||||||
Rent expense | — | ||||||||
Insurance expense | — | ||||||||
Office supplies expense | — | ||||||||
— | |||||||||
Depreciation expense, office equipment | — | ||||||||
Depreciation expense, office furniture | — | ||||||||
Total expenses | — | ||||||||
Net income | $ — | ||||||||
L&L Accounting Firm | |||||||||
Statement of Owner's Equity | |||||||||
For the Month Ended June 30, 20xx | |||||||||
J.Long, Capital, May 31, 20xx | $ — | ||||||||
Add: | Investments by J.Long | $ — | |||||||
Net income | — | — | |||||||
Subtotal | $ — | ||||||||
Less withdrawals | — | ||||||||
J.Long, Capital, June 30, 20xx | $ — |
L&L Accounting Frim | ||||||||
Income Statement | ||||||||
For the Month Ended June 30, 20xx |
Revenues
Consulting fees earned:
a. advance in cash for services to be done for a new client - 2200
b. consulting services and received a cash fee 1650
c. received from Sally’s Salon for services performed last month -3200
d. agreed to accept payment next month 4600 850
Bookkeeping fees earned
a. bookkeeping services for Elliott Electric Company 1400
b. bookkeeping services for cash 780 2180
Total revenues 3030
Expenses
Wages expense
a. Paid the receptionist in cash for two weeks’ wages 1600
receptionist two weeks’ wages accrue 1600
b. Paid the secretary for two weeks’ wages 1600
secretary two weeks’ wages accrue 1600 6400
Utilities expense
a. utility bill for June 340 340
Telephone expense
a. Amount due for the telephone bill of May - 260
b. telephone bill for June, to be paid next month 220 - 40
Rent expense
a. rent for July in advance - 2000 - 2000
Insurance expense
Office supplies expense
a. Purchased extra office supplies with cash 190 190
Depreciation expense, office equipment
Depreciation expense, office furniture
Total expenses 4890
Net Loss 1860
Note -
a. Deprecaiton is not calculated as depreciation rate in not given, will be calculated on = 2000 , 1800, 2400, 750.
b . All income and expenditure of current month will be taken into account only.
c. All income and expenditure of prevoius or next month will not be taken into account.
L&L Accounting Firm
Statement of Owner's Equity
For the Month Ended June 30, 20xx
J.Long, Capital, May 31, 20xx
Add:
Investments by J.Long
a. Received an investment of cash 8000
b. Received office equipment transferred to the firm 1800 9800
Net income - 1860
Subtotal 7940
Less withdrawals
a. Purchased office equipment with cash 2000
b. Purchased a copier (office equipment) from Office Depot 400
c. Paid cash to J. Long as a withdrawal for personal expenses 1750
d. Paid amount for office equipment purchased last month 750
4900
Note - complete information not given regarding opening balance of Capital .