Question

National Park Tours Co. is a travel agency. The nine transactions recorded by National Park Tours during May 2019, its first month of operations, are indicated in the followingT accounts:

Cash			Equipment			Beth Worley, Drawing
(1) 32,000	(2) 2,250		(3) 23,000			(9) 3,200
(7) 12,800	(3) 4,150
	(4) 3,500
	(6) 9,600
	(9) 3,200

Accounts Receivable			Accounts Payable			Fees Earned
(5) 17,300	(7) 12,800		(6) 9,600	(3) 18,850			(5) 17,300

Supplies			Beth Worley, Capital			Operating Expenses
(2) 2,250	(8) 1,300			(1) 32,000		(4) 3,500
						(8) 1,300

a. Prepare an unadjusted trial balance, listing the accounts in their proper order. Place the amounts in the proper columns. If an entry is not required in an amount box, leave it blank.

National Park Tours Co.
Unadjusted Trial Balance
May 31, 2019
	Debit Balances	Credit Balances
Cash
Accounts Receivable
Supplies
Equipment
Accounts Payable
Beth Worley, Capital
Beth Worley, Drawing
Fees Earned
Operating Expenses

b. Based upon the unadjusted trial balance, determine the net income or net loss.
  $

Feedback

b. Consider the accounts involved in determining net income or net loss.

Answer 1

• Requirement ‘a’

National Park Tours Co.
Unadjusted Trial Balance
May 31, 2019
	Debit	Credit
	Balances	Balances
Cash	$        22,100.00
Accounts Receivable	$         4,500.00
Supplies	$            950.00
Equipment	$        23,000.00
Accounts Payable		$         9,250.00
Beth Worley, Capital		$       32,000.00
Beth Worley, Drawing	$         3,200.00
Fees Earned		$       17,300.00
Operating Expenses	$             4,800.00
TOTALs	$           58,550.00	$          58,550.00

--Working for above

National Park Tours Co.
Unadjusted Trial Balance
May 31, 2019
	Debit	Credit
	Balances	Balances
Cash	=32000+12800-2250-4150-3500-9600-3200
Accounts Receivable	=17300-12800
Supplies	=2250-1300
Equipment	23000
Accounts Payable		=18850-9600
Beth Worley, Capital		32000
Beth Worley, Drawing	3200
Fees Earned		17300
Operating Expenses	=3500+1300
TOTALs

• Requirement ‘b’

Net Income = Fees Earned – Operating Expenses

= $ 17,300 – $ 4,800

= $ 12,500 = Net Income