In: Finance
Service revenue $51,000
Accounts receivable $12,000
Accounts payable $6,000
Building rental expense $27,000
Notes payable $15,000
Common stock $30,000
Retained earnings ?
Equipment $48,000
Insurance expense $3,000
Supplies $3,600
Supplies expense $600
Cash $6,000
Dividends $1,800
Income statement | |
Service revenue | $ 51,000 |
Total revenue | $ 51,000 |
Expenses: | |
Rent expense | $ 27,000 |
Insurance expense | $ 3,000 |
Supplies expense | $ 600 |
Total expenses | $ 30,600 |
Net income | $ 20,400 |
Statement of retained earnings | |
Beginning balance | - |
Add: net income | 20,400 |
Less: dividends | (1,800) |
Closing balance (balance sheet) | 18,600 |
Balance sheet | |||
Assets | Amount | Liabilities and equity | Amount |
Current assets: | Current liabilities: | ||
Cash | 6,000 | Accounts payable | 6,000 |
Receivables | 12,000 | Total current liabilities | 6,000 |
Supplies | 3,600 | ||
Total current assets | 21,600 | ||
Long-term debt: | |||
Property plant and equit | 48,000 | Note payable | 15,000 |
Total long term liabilities | 15,000 | ||
Less: Acc dep | - | Total liabilities | 21,000 |
Net fixed assets | 48,000 | Shareholders equity: | |
Common stock | 30,000 | ||
Retained earnings (b/f) | 18,600 | ||
Total equity | 48,600 | ||
Total assets | 69,600 | Total liabilities and equity | 69,600 |