(adjusting entries)

Dec.	31	Salaries Expense		67.000
			Salaries Payable		67.000
		To record accrued salaries at December 31.

31	Depreciation Expense: Furniture and Fixtures		781.25
		Accumulated Depreciation: Furn. & fixtures		781.25
	To record December depreciation expense
	($187,500 240 months).

31	Insurance Expense		383.33
		Unexpired Insurance		383,33
	To record December insurance expense
	($4,600 x 1/12).

31	Interest Expense		40000
		Interest Payable		40000
	To record accrued interest expense in December
	($1,200,000 x 5% x 8/12).

31	Income Taxes Expense		844,30
		Income Taxes Payable		844,30
	To record income taxes accrued in December. 202.631,25 x 25% / 12

31	Unearned Revenue / new contract		13.500
		Revenue / new contract		13.500
	To record the portion of annual membership dues
	earned in December. 450000 x 30%

31	Cash earned	330.000
	Building sold		330.000

Prepare an after-adjusting entries trial balance. (15 marks) Prepare an income statement for the year ended December 31, current year. (10 marks) Prepare an after closing Balance Sheet. (10 marks) Briefly evaluate the companys profitability and liquidity. (10 marks)

Problem 1 (35 marks) Bangels Corp. delivers auditing services to both small companies and big corporations. The company performs adjusting entries monthly, whereas dosing entries are prepared annually on December 31. An unadjusted trial balance dated December 31, current year, follows. Bangels - Unadjusted trial balance December 31" current year Cash Accounts Receivable Prepaid rent Unexpired insurance policies office supplies Office Equipment Building Acc depreciation Building Acc Depreciation Office Equipment Ac. Payable Notes Payable due 3/1 year 2 Income tax payable Unearned fees Salaries payable Interest payable Capital stock Retained Earnings Dividends Sales Telephone expense office supply expense Depreciation expense office equipment Depreciation expense building Rent expense Insurance expense Salary expense Income tax expense interest expense Totals 18.687,5 112.500 6.250 625 662,5 187.500 375.000 50.781,25 25.391,25 1.875 150.000 4.875 6.875 12.500 6.875 25.000 202.631,25 12.500 1.250.000 15.000 31.250 21.485 42.968,75 18.750 6.875 875.000 4.875 6.875 1.736.804 1.736.804 Problem 1 (35 marks) Bangels Corp. delivers auditing services to both small companies and big corporations. The company performs adjusting entries monthly, whereas dosing entries are prepared annually on December 31. An unadjusted trial balance dated December 31, current year, follows. Bangels - Unadjusted trial balance December 31" current year Cash Accounts Receivable Prepaid rent Unexpired insurance policies office supplies Office Equipment Building Acc depreciation Building Acc Depreciation Office Equipment Ac. Payable Notes Payable due 3/1 year 2 Income tax payable Unearned fees Salaries payable Interest payable Capital stock Retained Earnings Dividends Sales Telephone expense office supply expense Depreciation expense office equipment Depreciation expense building Rent expense Insurance expense Salary expense Income tax expense interest expense Totals 18.687,5 112.500 6.250 625 662,5 187.500 375.000 50.781,25 25.391,25 1.875 150.000 4.875 6.875 12.500 6.875 25.000 202.631,25 12.500 1.250.000 15.000 31.250 21.485 42.968,75 18.750 6.875 875.000 4.875 6.875 1.736.804 1.736.804