80.2K
Verified Solution
Link Copied!
The completed worksheet for Cantu Corporation as of December 31, 2019, after the company had completed the first month of operation, appears below.
CANTU CORPORATION Worksheet Month Ended December 31, 2019 |
| | Trial Balance | | | Adjustments | | | Adjusted Trial Balance | | | Income Statement | | | Balance Sheet | | |
Account Name | | Debit | | | Credit | | | Debit | | | Credit | | | Debit | | | Credit | | | Debit | | | Credit | | | Debit | | | Credit | | |
Cash | | 77,700 | | | | | | | | | | | | 77,700 | | | | | | | | | | | | 77,700 | | | | | |
Accounts Receivable | | 12,500 | | | | | | | | | | | | 12,500 | | | | | | | | | | | | 12,500 | | | | | |
Supplies | | 11,100 | | | | | | | | | 6,500 | | | 4,600 | | | | | | | | | | | | 4,600 | | | | | |
Prepaid Advertising | | 17,400 | | | | | | | | | 2,900 | | | 14,500 | | | | | | | | | | | | 14,500 | | | | | |
Equipment | | 72,500 | | | | | | | | | | | | 72,500 | | | | | | | | | | | | 72,500 | | | | | |
Accumulated DepreciationEquipment | | | | | | | | | | | 1,450 | | | | | | 1,450 | | | | | | | | | | | | 1,450 | | |
Accounts Payable | | | | | 12,500 | | | | | | | | | | | | 12,500 | | | | | | | | | | | | 12,500 | | |
Selena Cantu, Capital | | | | | 108,500 | | | | | | | | | | | | 108,500 | | | | | | | | | | | | 108,500 | | |
Selena Cantu, Drawing | | 7,700 | | | | | | | | | | | | 7,700 | | | | | | | | | | | | 7,700 | | | | | |
Fees Income | | | | | 97,500 | | | | | | | | | | | | 97,500 | | | | | | 97,500 | | | | | | | | |
Supplies Expense | | | | | | | | 6,500 | | | | | | 6,500 | | | | | | 6,500 | | | | | | | | | | | |
Advertising Expense | | | | | | | | 2,900 | | | | | | 2,900 | | | | | | 2,900 | | | | | | | | | | | |
Depreciation Expense-Equipment | | | | | | | | 1,450 | | | | | | 1,450 | | | | | | 1,450 | | | | | | | | | | | |
Salaries Expense | | 17,300 | | | | | | | | | | | | 17,300 | | | | | | 17,300 | | | | | | | | | | | |
Utilities Expense | | 2,300 | | | | | | | | | | | | 2,300 | | | | | | 2,300 | | | | | | | | | | | |
Totals | | 218,500 | | | 218,500 | | | 10,850 | | | 10,850 | | | 219,950 | | | 219,950 | | | 30,450 | | | 97,500 | | | 189,500 | | | 122,450 | | |
Net Income | | | | | | | | | | | | | | | | | | | | 67,050 | | | | | | | | | 67,050 | | |
| | | | | | | | | | | | | | | | | | | | 97,500 | | | 97,500 | | | 189,500 | | | 189,500 | | |
|
Required:
- Prepare an income statement.
- Prepare a statement of owners equity. The owner made no additional investments during the month.
- Prepare a balance sheet.
Analyze: If the adjustment to Prepaid Advertising had been $5,800 instead of $2,900, what net income would have resulted?
Answer & Explanation
Solved by verified expert