In: Accounting
The balances in the ledger of Good Landscape Services as of
January 31 before adjustments are as follows:
| Cash | $ 6,750 | Dalton Good, Capital | $29,775 | ||
| Supplies | 3,900 | Dalton Good, Drawing | 3,425 | ||
| Prepaid Insurance | 8,400 | Service Revenue | 56,300 | ||
| Equipment | 41,750 | Salary Expense | 24,300 | ||
| Accumulated Depreciation | 9,950 | Rent Expense | 6,000 | ||
| Miscellaneous Expense | 1,500 |
Adjustment data are as follows: supplies on hand, January 31, $900; insurance expired for January, $1,100; depreciation on equipment for January, $1,600; salaries accrued, January 31, $1,650.
a. Prepare a 10-column end-of-period spreadsheet for Good Landscape Services for January. If an amount box does not require an entry, leave it blank.
| Good Landscape Services | ||||||||||||||||||||||||
| End-of-Period Spreadsheet | ||||||||||||||||||||||||
| For the Month Ended January 31 | ||||||||||||||||||||||||
| Unadjusted Trial Balance | Adjustments | Adjusted Trial Balance | Income Statement | Balance Sheet | ||||||||||||||||||||
| Account Title | Dr. | Cr. | Dr. | Cr. | Dr. | Cr. | Dr. | Cr. | Dr. | Cr. | ||||||||||||||
| Cash | ||||||||||||||||||||||||
| Supplies | ||||||||||||||||||||||||
| Prepaid Insurance | ||||||||||||||||||||||||
| Equipment | ||||||||||||||||||||||||
| Accumulated Depreciation | ||||||||||||||||||||||||
| Dalton Good, Capital | ||||||||||||||||||||||||
| Dalton Good, Drawing | ||||||||||||||||||||||||
| Service Revenue | ||||||||||||||||||||||||
| Salary Expense | ||||||||||||||||||||||||
| Rent Expense | ||||||||||||||||||||||||
| Miscellaneous Expense | ||||||||||||||||||||||||
| Supplies Expense | ||||||||||||||||||||||||
| Insurance Expense | ||||||||||||||||||||||||
| Depreciation Expense | ||||||||||||||||||||||||
| Salaries Payable | ||||||||||||||||||||||||
| Net Income | ||||||||||||||||||||||||
b. On the basis of the work sheet in (a), present the following in good order: (1) income statement, (2) statement of owner's equity (assume no additional owner investments were made during the month), and (3) balance sheet.
| Good Landscape Services | ||
| Income Statement | ||
| For the Month Ended January 31 | ||
| Service revenue | $ | |
| Expenses: | ||
| Salary expense | $ | |
| Rent expense | ||
| Depreciation expense | ||
| Supplies expense | ||
| Insurance expense | ||
| Miscellaneous expense | ||
| Total expenses | ||
| Net income | $ | |
| Good Landscape Services | ||
| Statement of Owner's Equity | ||
| For the Month Ended January 31 | ||
| Dalton Good, capital, January 31 | $ | |
| Dalton Good, capital, January 31 | $ | |
| Dalton Good, capital, January 31 | ||
| Increase in owner's equity | ||
| Withdrawals | $ | |
| Good Landscape Services | ||
| Balance Sheet | ||
| January 31 | ||
| Assets | ||
| Current assets: | ||
| Cash | $ | |
| Supplies | ||
| Prepaid insurance | ||
| Total current assets | $ | |
| Property, plant, and equipment: | ||
| Equipment | $ | |
| Less accumulated depreciation | ||
| Total property, plant, and equipment | ||
| Total assets | $ | |
| Liabilities | ||
| Current liabilities: | ||
| Salaries payable | $ | |
| Owner's Equity | ||
| Dalton Good, capital | ||
| Total liabilities and owner's equity | $ | |
c. On the basis of the work sheet in (a) journalize the closing entries as of January 31. If an amount box does not require an entry, leave it blank.
| Jan. 31 | Unearned Revenues | ||
| Salary Expense | |||
| Rent Expense | |||
| Supplies Expense | |||
| Depreciation Expense | |||
| Insurance Expense | |||
| Miscellaneous Expense | |||
| Miscellaneous Expense | |||
| Jan. 31 | Depreciation Expense | ||
| Salary Expense |