Cr dr cr dr cr cash 3950 accounts receivable supplies

Info icon This preview shows pages 22–27. Sign up to view the full content.

View Full Document Right Arrow Icon
Dr. Cr. Dr. Cr. Dr. Cr. Cash 3,950 Accounts receivable - Supplies 9,720 Prepaid insurance 2,400 Equipment 26,000 Accum. depr. - Equip. - Accounts payable 6,200 Salaries payable - Unearned revenue 3,000 Common Stock 30,000 Retained Earnings 0 Dividends 600 Consulting revenue 5,800 Rental revenue 300 Depr. expense - Salaries expense 1,400 Insurance expense - Rent expense 1,000 Supplies expense - Utilities expense 230 Totals 45,300 45,300 Trial Balance Adjustments Trial Balance First, the initial unadjusted amounts are added to the work sheet. $ 3-22
Image of page 22

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Dr. Cr. Dr. Cr. Dr. Cr. Cash 3,950 Accounts receivable - f 1,800 Supplies 9,720 b 1,050 Prepaid insurance 2,400 a 100 Equipment 26,000 Accum. depr. - Equip. - c 375 Accounts payable 6,200 Salaries payable - e 210 Unearned revenue 3,000 d 250 Common Stock 30,000 Retained Earnings 0 Dividends 600 Consulting revenue 5,800 d 250 f 1,800 Rental revenue 300 Depr. expense - c 375 Salaries expense 1,400 e 210 Insurance expense - a 100 Rent expense 1,000 Supplies expense - b 1,050 Utilities expense 230 Totals $45,300 $45,300 $3,785 $3,785 Adjusted Trial Balance Adjustments Unadjusted Trial Balance Next, FastForward’s adjustments are added. FastForward Recording Adjustments Trial Balance - December 31, 2011 3-23
Image of page 23
Dr. Cr. Dr. Cr. Dr. Cr. Cash 3,950 3,950 Accounts receivable - f 1,800 1,800 Supplies 9,720 b 1,050 8,670 Prepaid insurance 2,400 a 100 2,300 Equipment 26,000 26,000 Accum. depr. - Equip. - c 375 375 Accounts payable 6,200 6,200 Salaries payable - e 210 210 Unearned revenue 3,000 d 250 2,750 Common Stock 30,000 - 30,000 Retained Earnings - - Dividends 600 600 Consulting revenue 5,800 d 250 7,850 f 1,800 Rental revenue 300 300 Depr. expense - c 375 375 Salaries expense 1,400 e 210 1,610 Insurance expense - a 100 100 Rent expense 1,000 1,000 Supplies expense - b 1,050 1,050 Utilities expense 230 230 Totals $45,300 $45,300 $3,785 $3,785 $47,685 $47,685 Adjusted Trial Balance Adjustments Unadjusted Trial Balance Finally, the totals are determined. FastForward Computing the Adjusted Trial Balance - December 31, 2011 3-24
Image of page 24

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
FastForward Income Statement For the Month Ended December 31, 2011 Revenues: Consulting revenue 7,850 $ Rental revenue 300 Operating expenses: Depr. expense - Equip. 375 $ Salaries expense 1,610 Insurance expense 100 Rent expense 1,000 Supplies expense 1,050 Utilities expense 230 Total expenses 4,365 Net income 3,785 $ 1. Prepare Income Statement Dr. Cr. Cash 3,950 $ Accounts receivable 1,800 Supplies 8,670 Prepaid insurance 2,300 Equipment 26,000 Accum. depr. - Equip. 375 $ Accounts payable 6,200 Salaries payable 210 Unearned revenue 2,750 Common Stock 30,000 Retained Earnings - Dividends 600 Consulting revenue 7,850 Rental revenue 300 Depr. expense 375 Salaries expense 1,610 Insurance expense 100 Rent expense 1,000 Supplies expense 1,050 Utilities expense 230 Totals 47,685 $ 47,685 $ Adjusted December 31, 2011 Trial Balance 3-25
Image of page 25
2. Prepare Statement of Retained Earnings FastForward Income Statement For the Month Ended December 31, 2011 Revenues: Consulting revenue 7,850 $ Rental revenue 300 Total Revenues 8,150 Operating expenses: Depr. expense - Equip. 375 $ Salaries expense 1,610 Insurance expense 100 Rent expense 1,000 Supplies expense 1,050 Utilities expense 230 Total expenses 4,365 Net income 3,785 $ FastForward Statement of Retained Earnings For the Month Ended December 31, 2011 Retained earnings, 12/1/11 $ -0- Add: Net income 3,785 Less: Dividends 600 Retained earnings 12/31/11 3,185 $ Note that net income from the Income Statement carries to the Statement of Retained Earnings.
Image of page 26

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Image of page 27
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern