In: Accounting
The adjusted 12/31/22 Trial Balance for Sirius Corporation included these accounts and balances. All accounts have a normal balance. No other accounts existed.
|
Retained Earnings (1/1/22) |
$161 |
Salaries Expense |
$170 |
|
|
Accounts Payable |
$25 |
Common Stock |
$50 |
|
|
Cash |
$75 |
Accounts Receivable |
$28 |
|
|
Unearned Service Revenue |
$21 |
Salaries Payable |
$9 |
|
|
Dividends |
$25 |
Prepaid Rent |
$8 |
|
|
Depreciation Expense: Equip. |
$40 |
Cleaning Supplies |
$15 |
|
|
Service Revenue |
$350 |
Accumulated Depreciation: Equip. |
$120 |
|
|
Cleaning Supplies Expense |
$95 |
Equipment |
$280 |
1.The total of the Adjusted Trial Balance columns
| Trial balance on 31/12/2022 | ||
| Account | Debit | Credit |
| Retained Earnings (1/1/22) | $ 161 | |
| Accounts Payable | $ 25 | |
| Cash | $ 75 | |
| Unearned Service Revenue | $ 21 | |
| Accounts Receivable | $ 28 | |
| Salaries Expense | $ 170 | |
| Salaries Payable | $ 9 | |
| Dividends | $ 25 | |
| Prepaid Rent | $ 8 | |
| Depreciation Expense: Equip. | $ 40 | |
| Cleaning Supplies | $ 15 | |
| Service Revenue | $ 350 | |
| Accumulated Depreciation: Equip. | $ 120 | |
| Cleaning Supplies Expense | $ 95 | |
| Equipment | $ 280 | |
| Common Stock | $ 50 | |
| Total | $ 736 | $ 736 |
2.2022 Income Statement
| Income statement for the year ending December 31 | |
| Particular | Amount |
| Service revenue | $ 350 |
| Less: Operating expense | |
| Depreciation Expense: Equip. | $ 40 |
| Cleaning Supplies | $ 95 |
| Salaries Expense | $ 170 |
| Net Income | $ 45 |
3.2022 Statement of Retained Earnings
| Statement of Retained Earnings | |
| Particular | Amount |
| Retained Earnings on 01/01/2022 | $ 161 |
| Add: Income | $ 45 |
| Less: Dividend | $ 25 |
| Retained Earnings on 31/12/2022 | $ 181 |
4.12/31/22 Balance Sheet
| Balance Sheet | |
| Particular | Amount |
| Shareholder's Fund | |
| Common Stock | 50 |
| Retained Earnings | 181 |
| Current Liabilities | |
| Accounts Payable | 25 |
| Unearned Service Revenue | 21 |
| Salaries Payable | 9 |
| Total | 286 |
| Non Current Assets | |
| Equipment | 160 |
| Current Assets | |
| Cash | 75 |
| Accounts receivable | 28 |
| Rent prepaid | 8 |
| Cleaning supplies | 15 |
| Total | 286 |