Problem 4-2A Preparing a work sheet, adjusting and closing entries, and financial statements LO C3, P1, P2 The following unadjusted trial balance is for ACE CONSTRUCTION CO. as of the end of its 2017 fiscal year. The June 30, 2016, credit balance of the owner's capital account was $50,200, and the owner invested $20,000 cash in the company during the 2017 fiscal year. Credit $ 19,000 9,500 5,500 118,300 $ 20,500 5,200 ACE CONSTRUCTION CO. Unadjusted Trial Balance June 30, 2017 No. Account Title 101 Cash 126 Supplies 128 Prepaid insurance 167 Equipment 168 Accumulated depreciation Equipment 201 Accounts payable 203 Interest payable 208 Rent payable 210 Wages payable 213 Property taxes payable 251 Longterm notes payable 301 V. Ace, Capital 302 V. Ace, Withdrawals 401 Construction fees earned 612 Depreciation expense-Equipment 623 Wages expense 633 Interest expense 637 Insurance expense 640 Rent expense 652 Supplies expense 683 Property taxes expense 684 Repairs expense 690 Utilities expense Totals 30,000 70, 200 34,000 132,000 44,000 3,300 14,000 4,200 2,400 3, 700 $257, 900 $ 257, 900 Adjustments: a. The supplies available at the end of fiscal year 2017 had a cost of $3,420. b. The cost of expired insurance for th c. Annual depreciation on equipment is $8,600. d. The June utilities expense of $530 is not included in the unadjusted trial balance because the bill arrived after the trial balance was prepared. The $530 amount owed needs to be recorded. e. The company's employees have earned $1,000 of accrued wages at fiscal year-end. f. The rent expense incurred and not yet paid or recorded at fiscal year-end is $100. g. Additional property taxes of $500 have been assessed for this fiscal year but have not been paid or recorded in the accounts. h. The long-term note payable bears interest at 12% per year. The unadjusted Interest Expense account equals the amount paid for the first 11 months of the 2017 fiscal year. The $300 accrued interest for June has not yet been paid or recorded. (The company is required to make a $5,000 payment toward the note payable during the 2018 fiscal year.) Required: 1. Prepare a 10-column work sheet for fiscal year 2017, starting with the unadjusted trial balance and including adjustments based on the additional facts. 2a. Prepare the adjusting entries. (all dated June 30, 2017). 2b. Prepare the closing entries. (all dated June 30, 2017): 3a. Prepare the income statement for the year ended June 30. 3b. Prepare the statement of owner's equity for the year ended June 30. 3c. Prepare the classified balance sheet at June 30, 2017. Required 1 Required 2A Required 2B Required 3A Required 3B Required 3C Prepare a 10-column work sheet for fiscal year 2017, starting with the unadjusted trial balance and including adjustments based on the additional facts. The June 30, 2016, credit balance of the owner's capital account was $53,660, and the owner invested $35,000 cash in the company during the 2017 fiscal year. ACE CONSTRUCTION CO. Work Sheet For Year Ended June 30, 2017 Unadjusted Trial Adjustments Dr. cr. Adjusted Trial Balance Dr. Cr. Income Statement Dr. Cr. Balance Sheet and Statement of Owner's Equity Dr. Cr. cr. Dr. $ 19,000 9,500 5,500 118,300 20,500 5,200 30,000 70,200 No. Account Title 101 Cash 126 Supplies 128 Prepaid insurance 167 Equipment 168 Accumulated depreciation Equipment 201 Accounts payable 203 Interest payable 208 Rent payable 210 Wages payable 213 Property taxes payable 220 Current portion of Long-term notes payable 251 Long-term notes payable 301 V. Ace, Capital 302 V. Ace, Withdrawals 401 Construction fees earned 612 Depreciation expense-Equipment 623 Wages expense 633 Interest expense 637 Insurance expense 640 Rent expense 652 Supplies expense 683 Property taxes expense 684 Repairs expense 690 Utilities expense Totals Net Income Totals 34,000 132,000 44,000 3,300 14,000 4,200 2,400 3,700 $257,900 $ 257,900 S r 0S 0S 0S 0 0 0 0 0S 0S 0S Required 1 Required 2A Required 2B Required 3A Required 3B Required 30 Prepare the adjusting entries (all dated June 30, 2017). View transaction list View journal entry worksheet No Transation General Journal Credit Debit 3,420 Supplies expense Supplies 3,420 2 b . 3,465 Insurance expense Prepaid insurance 3,465 3 C 8,600 Depreciation expense-Equipment Accumulated depreciation-Equipment 8,600 Utilities expense Accounts payable 530 5 e. 1,000 Wages expense Wages payable 1,000 Rent expense Rent payable 500 Property taxes expense Property taxes payable 500 Interest expense 300 Interest payable Required 1 Required 2A Required 2B Required 3A Required 3B Required 30 Prepare the closing entries (all dated June 30, 2017). View transaction list View journal entry worksheet Debit Credit No 1 Date Jun 30 General Journal Construction fees earned Income summary 2 Jun 30 Income summary Depreciation expense-Equipment Wages expense Interest expense Insurance expense Rent expense Supplies expense Property taxes payable Repairs expense Utilities expense Jun 30 Income summary V. Ace, Capital 4 Jun 30 V. Ace, Capital V. Ace, Withdrawals Required 1 Required 2A Required 2B Required 3A Required 3B Prepare the income statement for the year ended June 30, 2017. ACE CONSTRUCTION CO. Income Statement For Year Ended June 30, 2017 Revenues: Expenses: Total expenses Required 1 Required 2A Required 2B Required 3A Required 3B Required 30 Prepare the statement of owner's equity for the year ended June 30, 2017. The June 30, 2016, credit balance of the owner's capital account was $50,200, and the owner invested $20,000 cash in the company during the 2017 fiscal year. ACE CONSTRUCTION CO. Statement of Owner's Equity For Year Ended June 30, 2017 V. Ace, Capital, June 30, 2016 V. Ace, Capital, June 30, 2017 Required 1 Required 2A Required 2B Required 3A Required 3B Required 30 Prepare the classified balance sheet at June 30, 2017. ACE CONSTRUCTION CO. Balance Sheet June 30, 2017