In: Accounting
|
Hipster Optical Trial Balance May 31, 2017 |
| Acct. No | Account Title | Debit | Credit | ||||
| 101 | Cash | $ | 17,700 | ||||
| 106 | Accounts receivable | 7,680 | |||||
| 124 | Office supplies | 5,600 | |||||
| 128 | Prepaid insurance | 9,020 | |||||
| 163 | Office equipment | 24,800 | |||||
| 201 | Accounts payable | $ | 1,520 | ||||
| 230 | Unearned service revenue | 7,000 | |||||
| 301 | Peeta Black, capital | 55,500 | |||||
| 302 | Peeta Black, withdrawals | 1,400 | |||||
| 403 | Services revenue | 21,200 | |||||
| 623 | Wages expense | 14,200 | |||||
| 640 | Rent expense | 3,500 | |||||
| 690 | Utilities expense | 1,320 | |||||
| Totals | $ | 85,220 | $ | 85,220 | |||
Required:
Using the trial balance provided above, prepare an income statement
and statement of changes in equity for the first month ended May
31, 2017, and a balance sheet at May 31, 2017.
Analysis Component:
Upon review of the trial balance, the balance at May 31, 2017 for
utilities expense is $1,320. Create a journal entry that might have
created this balance. Create a second entry when the May utility
bill is to be paid in the next month. (If no entry is
required for a transaction/event, select "No journal entry
required" in the first account field.)
The balance in the utilities expense account could have arisen on
account of one of the following entries.
| Hipster Optical | ||
| Income Statement | ||
| For the Month Ended May 31, 2017 | ||
| Services revenue | 21200 | |
| Less: Expenses | ||
| Wages expense | 14200 | |
| Rent expense | 3500 | |
| Utilities expense | 1320 | |
| Total expense | 19020 | |
| Net income $ | 2180 | |
| Hipster Optical | ||
| Statement of Changes in Equity | ||
| For the Month Ended May 31, 2017 | ||
| Peeta Black, capital, May 1, 2017 | 0 | |
| Add: Capital invested | 55500 | |
| Net income | 2180 | 57680 |
| 57680 | ||
| Less: Withdrawals | 1400 | |
| Peeta Black, capital, May 31, 2017 | 56280 | |
| Hipster Optical | |
| Balance Sheet | |
| At May 31, 2017 | |
| Assets | |
| Cash | 17700 |
| Accounts receivable | 7680 |
| Office supplies | 5600 |
| Prepaid insurance | 9020 |
| Office equipment | 24800 |
| Total assets $ | 64800 |
| Liabilities and Owner's Equity | |
| Accounts payable | 1520 |
| Unearned service revenue | 7000 |
| Peeta Black, Capital | 56280 |
| Total liabilities and owners' equity $ | 64800 |
Analyze:
| Account Titles and Explanation | Debit | Credit | |
| 1 | Utilities expense | 1320 | |
| Cash | 1320 | ||
| (To record utilities expense paid) | |||
| 2 | Utilities expense | 1320 | |
| Accounts payable | 1320 | ||
| (To record utilities expense incurred but unpaid) |