Preparing Financial Statements and Closing Procedures Solomon Corporation’s adjusted trial balance for the year ending December 31, 2013, is: Solomon Corporation Adjusted Trial Balance December 31, 2013 Debit Credit $8,800 14,300 171,600 Cash Accounts Receivable Notes Payable Common Stock Retained Earnings Service Fecs Earned Rent Expense Salaries Expense 30,800 22,000 94,600 27,720 156,200 39,600 81,620 15,400 Totals $331,320 S331,320
Expert Answer
Solution:
a) Income Statement
Solomon Corporation | ||
Income Statement | ||
for the year ended Dec.31, 2013 | ||
Service Fees Earned | $156,200 | |
Expenses: | ||
Rent Expense | -39,600 | |
Salaries Expense | -81,620 | |
Depreciation Expense | -15,400 | |
Total Expenses | -$136,620 | |
Net Income | $19,580 |
b) Statement of Stockholder’s equity
Solomon Corporation | |||
Statement of Stockholder’s Equity | |||
for the year ended Dec.31, 2013 | |||
Common Stock | Retained Earnings | Total Stockholder’s equity | |
Balance at December 31, 2012 | 94,600 | $27,720 | $122,320 |
Dividends | -$17,600 | ||
Income earned for year 2013 | $19,580 | ||
Balance at December 31, 2013 | 94,600 | 29,700 | 124,300 |
c) Balance Sheet
Assets | Liabilities | |||
Cash (8800 – Dividend 17600) | -$8,800 | Notes Payable | $22,000 | |
Accounts Receivable | $14,300 | Total Liabilities | $22,000 | |
Equipment | $171,600 | |||
Less: | Equity | |||
Accumulated Depreciation | $30,800 | Common Stock | $94,600 | |
Equipment, net | $140,800 | Retained Earnings | $29,700 | |
Total assets | $146,300 | Total Liabilities and equity | $146,300 |
Note – Dividend adjustment is creating difference between the totals. It is assumed that Cash Dividend is not deducted from Cash, hence after paying dividend the cash balance is negative -$8800.