Answer:
INCOME STATEMENT
For the year ended December 31
Service Revenue $149,200
Property Taxes 8,800
Salaries Expense 126,600
Insurance Expense 7,300
Supplies Expense 6,600 $149,300
Net loss $100
Dividends 3,100
Retained Earnings ($3,200)
BALANCE SHEET
As of December 31
Assets:
Cash $81,900
Supplies 3,200
Accounts Payable <u> 1,900</u>
Total Assets $87,000
Liabilities + Equity:
Accts Receivable 51,800
Deferred Revenue 1,100
Insurance Payable <u>7,300</u>
Total liabilities 60,200
Common Stock 30,000
Retained Earnings (3,200)
Total liabilities and
stockholders' equity $87,000
Explanation:
a) Data and Calculations:
Cash account
Date Accounts Title Debit Credit
Jan. 9 Service Revenue $137,100
Feb. 12 Accounts receivable 51,800
Apr. 25 Deferred Revenue 13,200
July 15 Property taxes $8,800
Sep. 10 Accounts Payable 11,700
Oct. 31 Salaries Expense 126,600
Nov. 20 Common Stock 30,000
Dec. 30 Dividends 3,100
Dec. 31 Balance $81,900
$232,100 $232,100
Service Revenue
Date Accounts Title Debit Credit
Jan. 9 Cash Account $137,100
Dec. 31 Deferred Revenue 12,100
Dec. 31 Income Statement $149,200
$149,200 $149,200
Accounts Receivable
Date Accounts Title Debit Credit
Feb. 12 Cash Account $51,800
Deferred Revenue
Date Accounts Title Debit Credit
Apr. 25 Cash Account $13,200
Dec. 31 Service Revenue $12,100
Dec. 31 Balance $1,100
$13,200 $1`3,200
Supplies
Date Accounts Title Debit Credit
May 6 Accounts Payable $9,800
Dec. 31 Supplies Expense $6,600
Dec. 31 Balance 3,200
$9,800 $9,800
Accounts Payable
Date Accounts Title Debit Credit
May 6 Supplies $9,800
Sep. 10 Cash Account $11,700
Dec. 31 Balance $1,900
$11,700 $11,700
Property Taxes Expense
Date Accounts Title Debit Credit
July 15 Cash Account $8,800
Salaries Expense
Date Accounts Title Debit Credit
Oct. 31 Cash $126,600
Common Stock
Date Accounts Title Debit Credit
Nov. 20 Cash Account $30,000
Dividends
Date Accounts Title Debit Credit
Dec. 30 Cash Account $3,100
Insurance Expense
Date Accounts Title Debit Credit
Dec. 31 Insurance Payable $7,300
Supplies Expense
Date Accounts Title Debit Credit
Dec. 31 Supplies Account $6,600
Insurance Payable
Date Accounts Title Debit Credit
Dec. 31 Insurance Expense $7,300
Adjusted TRIAL BALANCE
As of December 31
Accounts Title Debit Credit
Cash $81,900
Supplies 3,200
Accounts Payable 1,900
Property Taxes 8,800
Salaries Expense 126,600
Insurance Expense 7,300
Supplies Expense 6,600
Service Revenue $149,200
Accts Receivable 51,800
Deferred Revenue 1,100
Insurance Payable 7,300
Common Stock 30,000
Dividends 3,100
Total $239,400 $239,400