Answered step by step
Verified Expert Solution
Question
1 Approved Answer
6. Prepare closing journal entries Account # Account Title debit credit 1 Insurance expense 500 Prepaid Insurance 500 2 Supplies expense 1250 Supplies 1250 3
6. Prepare closing journal entries | ||||||
Account # | Account Title | debit | credit | |||
1 | Insurance expense | 500 | ||||
Prepaid Insurance | 500 | |||||
2 | Supplies expense | 1250 | ||||
Supplies | 1250 | |||||
3 | Prepaid Rent | 7500 | ||||
Cash | 7500 | |||||
4 | Depreciation | 12000 | ||||
Accumulated Depreciation | 12000 | |||||
5 | Sales salaries expense | 3000 | ||||
Wages Payable | 3000 | |||||
6 | Office salaries expense | 4000 | ||||
Wages Payable | 4000 | |||||
7 | Merchandise Inventory | 35400 | ||||
Accounts Payable | 35400 | |||||
8 | Cost of Goods Sold | 72550 | ||||
Merchandise Inventory | 72550 | |||||
Baltimore Glass Company | ||||||
Trial Balance | ||||||
42369 | ||||||
Acct. | ||||||
No. | Account Title | Debit | Credit | |||
101 | Cash | 85450 | ||||
110 | Accounts Receivable | 195613 | ||||
120 | Merchandise Inventory | 256250 | ||||
125 | Supplies on Hand | 2000 | ||||
130 | Prepaid Insurance | 6500 | ||||
131 | Prepaid Rent | 7500 | ||||
150 | Equipment | 175285 | ||||
160 | Accumulated Depreciation | 36260 | ||||
202 | Accounts Payable | 72555 | ||||
210 | Wages Payable | 7000 | ||||
301 | Capital Stock | 220000 | ||||
302 | Retained Earnings, January 1 | 211144 | ||||
401 | Sales | 998250 | ||||
405 | Sales Returns and Allowances | 5145 | ||||
410 | Interest Income | 1500 | ||||
500 | Purchases | 560880 | ||||
501 | Purchases Discounts | 4080 | ||||
502 | Purchases Returns and Allowances | 1200 | ||||
505 | Freight In | 4580 | ||||
520 | Advertising Expense | 1000 | ||||
530 | Sales Salaries Expense | 91600 | ||||
532 | Supplies Expense | 1252 | ||||
540 | Office Salaries Expense | 128500 | ||||
550 | Utilities Expense | 8594 | ||||
555 | Insurance Expense | |||||
560 | Professional Fees Expense | 3000 | ||||
570 | Depreciation Expense | 12000 | ||||
580 | Interest Expense | 6840 | ||||
1551989 | 1551989 | |||||
Baltimore Glass Company | ||||||
Income Statement | ||||||
For the Year Ended 12/31/2015 | ||||||
Particulars | Adjustments | Amounts | Particulars | Adjustments | Amounts | |
Opening Stock | 256250 | Sales | 998,250 | |||
Purchases | 560880 | Less: Sales Returns/Allowances | (5,145) | 993105 | ||
Less: Puchases/Discounts | (4080) | Interest Income | 1500 | |||
Less: Purchases Returns/Allowances | (1200) | 555600 | Closing Stock | 219100 | ||
Freight In | 4580 | |||||
Sales Salaries Experience | 91600 | |||||
Supplies Expense | 1252 | |||||
Profit from operations | 304423 | |||||
1213705 | 1213705 | |||||
Advertising Expense | 1000 | Profit from operations | 304423 | |||
Office Salaries Expense | 128500 | |||||
Utilities Expense | 8594 | |||||
Professional Fess Expense | 3000 | |||||
Depreciation Expense | 12000 | |||||
Interest Expense | 6840 | |||||
Net Profit | 144489 | |||||
304423 | 304423 | |||||
Note on utilities, insurance, professional fees - I did not indicate where these expenses belonged so you may have put some in selling expense also. | ||||||
Note on depreciation - I did note indicate where this went so some of it could have gone to selling expense or even to cost of goods sold | ||||||
You would have needed more information to determine that | ||||||
Note on interest - you could have combined as I did or shown them as separate items. | ||||||
Baltimore Glass Company | ||||||
Statement of Retained Earnings | ||||||
For the Year Ended 12/31/2015 | ||||||
Particulars | Amount | |||||
Retained Earnings Jan 1 | 211144 | |||||
Add: Net income | 144489 | |||||
Total Retained Earnings | 355633 | |||||
You could have skipped the line for dividends and had just three lines on the statement since it was zero. | ||||||
Baltimore Glass Company | ||||||
Balance Sheet | ||||||
As of December 31, 2015 | ||||||
Equity and Liabilities | Amount | Assets | Adjustments | Amounts | ||
Equity | Capital Stock | 220000 | 175285 | |||
Retained Earnings | 355633 | Less Accumulated depreciation | (36260) | |||
Equipment | 139,025 | |||||
Liabilities | Accounts Payable | 72555 | Merchandise Inventory | 219,100 | ||
Wages Payable | 7000 | Supplies on Hand | 2,000 | |||
Accounts Receivable | 195,613 | |||||
Cash | 85,450 | |||||
Prepaid Insurance | 6,500 | |||||
Prepaid Rent | 7,500 | |||||
655188 | 655,188 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started