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 |