Exercise 311 The adjusted trial balance of Teal Cooper Co as

Exercise 3-11 The adjusted trial balance of Teal Cooper Co. as of December 31, 2017, contains the following TEAL COOPER cO. ADJUSTED TRIAL BALANCE DECEMBER 31, 2017 Credit Debit $19,627 7,075 2,435 18,205 Cash Accounts Receivable Prepaid Rent Equipment Accumulated Depreciation-Equipment Notes Payable Accounts Payable Common Stock Retained Earnings Dividends Service Revenue Salaries and Wages Expense Rent Expense Depreciation Expense Interest Expense Interest Payable $5,050 5,855 5,627 20,155 11,465 3,155 11,745 6,995 2,246 159 97 97 $59,994 $59,994

Solution

Teal cooper co.

Income statement

For the year ended December 31, 2017

revenues

Service revenue

11745

Expenses

Salaries and wage expense

6995

Rent expense

2246

Depreciation expense

159

Interest expense

97

Total expenses

9497

Net income

2248

Teal cooper co.

Statement of retained earnings

For the year ended December 31, 2017

Retained earnings, January 1

11465

Add: net income

2248

13713

Less: Dividends

3155

Retained earnings, December 31

10558

Teal cooper co.

Balance sheet

December 31, 2017

Assets

Current assets

Cash

19627

Accounts receivable

7075

Prepaid rent

2435

Total current assets

29137

Property, plant and equipment

equipment

18205

Accumulated depreciation- equipment

(5050)

13155

Total assets

42292

Liabilities and stockholders’ equity

Current liabilities

Accounts payable

5627

Interest payable

97

Notes payable

5855

Total current liabilities

11579

stockholders’ equity

Common stock

20155

Retained earnings

10558

Total stockholders’ equity

30713

Total Liabilities and stockholders’ equity

42292

               

revenues
Service revenue		11745
Expenses
Salaries and wage expense	6995
Rent expense	2246
Depreciation expense	159
Interest expense	97
Total expenses		9497
Net income		2248