In: Accounting
Debit |
Credit |
|
Cash |
4,400 |
|
Accounts Receivable |
2,000 |
|
Prepaid Insurance |
1,600 |
|
Equipment |
15,000 |
|
Accumulated Depreciation - Equipment |
3,000 |
|
Accounts Payable |
2,400 |
|
Note Payable |
3,920 |
|
Unearned Fees |
3,200 |
|
Common Stock |
5,000 |
|
Retained Earnings |
2,700 |
|
Dividends |
2,000 |
|
Fees Earned |
37,000 |
|
Wages Expense |
19,000 |
|
Depreciation Expense |
1,800 |
|
Utilities Expense |
320 |
|
Insurance Expense |
700 |
|
Maintenance Expense |
7,700 |
|
Income Tax Expense |
2,700 |
|
57,220 |
57,220 |
Use the Adjusted Trial above to calculate the Net Income (or Net Loss), and the Retained Earnings balance.
Net Income = $4,780 -->Refer working note 1
Retained earnings = $5,480 -->Refer working note 2
.
.
Working note 1 - Calculation of Net Income / (loss) | ||
Revenues: | ||
Fees Earned | $37,000 | |
Expenses: | ||
Wages Expense | $19,000 | |
Depreciation Expense | $1,800 | |
Utilities Expense | $320 | |
Insurance Expense | $700 | |
Maintenance Expense | $7,700 | |
Income Tax Expense | $2,700 | |
Total expenses | $32,220 | |
Net Income [Total revenues - Total expenses = $37,000 - $32,220] | $4,780 |
.
.
Working note 2 - Calculation of retained earnings balance | |
Retained Earnings at the beginning of the year | $2,700 |
Add: Net Income [Refer working note 1]] | $4,780 |
$7,480 | |
Less: Dividends | $2,000 |
Retained Earnings at the end of the year | $5,480 |