In: Accounting
The following is the Bravo Unlimited adjusted Trial Balance.
Bravo Unlimited |
||
Adjusted Trial Balance |
||
December 31, 2016 |
||
Account Title |
Debit |
Credit |
Cash |
$88,450 |
|
Accounts Receivable |
331,860 |
|
Supplies |
11,255 |
|
Prepaid Rent |
5,500 |
|
Equipment |
295,285 |
|
Accumulated Depreciation |
$236,260 |
|
Accounts Payable |
72,555 |
|
Wages Payable |
10,000 |
|
Capital Stock |
220,000 |
|
Retained Earnings |
111,145 |
|
Service Revenue |
898,105 |
|
Interest Income |
1,500 |
|
Rent Expense |
66,000 |
|
Wages Expense |
537,260 |
|
Supplies Expense |
42,520 |
|
Depreciation Expense |
164,595 |
|
Dividends |
6,840 |
________ |
Totals |
$1,549,565 |
$1,549,565 |
What are the dollar values that will appear in Bravo Unlimited year end financial statements for the following line items: (For any Net Loss the dollar value must be enclosed in brackets and do not use a minus sign.)
1. Total Current Assets
2. Total Quick Assets
3. Total Current Liabilities
4. Net Income or (Net Loss)
5. Retain Earnings
Solutions:
1)Current Assets=cash+ accounts receivable+supplies+ prepaid rent
=$ 88,450+ $ 3,31,860+ $ 11,255+ $5500=$ 4,37,065
2)Total quick assets= cash+ accounts receivable=$ 88,450+ $ 3,31,860= $ 420310
3)Total Current liabilities=Accounts payable+ wages payable=$ 72,555+ $10,000=$ 82,555
4)Net Income= Sales revenue+ Interest-(rent+ wages + supplies+depreciation)
=$ 898105+$1500-($ 66,000+$ 537260+ $42520+$164595)
= $ 89,230
5)Retain Earnings=Retained earnings at the beginning+ Net income-Dividend
=$ 111145+ $89230-$ 6840=$ 193535