In: Accounting
Beacons Company maintains and repairs warning lights, such as those found on radio towers and lighthouses. Beacons Company prepared the following end-of-period spreadsheet at December 31, 20Y5, the end of the fiscal year:
Beacons Company | ||||||
End-of-Period Spreadsheet | ||||||
For the Year Ended December 31, 20Y5 | ||||||
Unadjusted Trial Balance | Adjustments | Adjusted Trial Balance | ||||
Account Title | Dr. | Cr. | Dr. | Cr. | Dr. | Cr. |
Cash | 10,400 | 10,400 | ||||
Accounts Receivable | 39,900 | (a) 9,300 | 49,200 | |||
Prepaid Insurance | 4,500 | (b) 3,150 | 1,350 | |||
Supplies | 2,780 | (c) 2,180 | 600 | |||
Land | 98,000 | 98,000 | ||||
Building | 412,000 | 412,000 | ||||
Accumulated Depreciation-Building | 205,300 | (d) 13,000 | 218,300 | |||
Equipment | 102,000 | 102,000 | ||||
Accumulated Depreciation-Equipment | 85,100 | (e) 4,800 | 89,900 | |||
Accounts Payable | 15,800 | 15,800 | ||||
Salaries and Wages Payable | (f) 4,000 | 4,000 | ||||
Unearned Rent | 2,000 | (g) 1,100 | 900 | |||
Common Stock | 90,000 | 90,000 | ||||
Retained Earnings | 126,430 | 126,430 | ||||
Dividends | 10,000 | 10,000 | ||||
Fees Earned | 363,100 | (a) 9,300 | 372,400 | |||
Rent Revenue | (g) 1,100 | 1,100 | ||||
Salaries and Wages Expense | 158,500 | (f) 4,000 | 162,500 | |||
Advertising Expense | 21,300 | 21,300 | ||||
Utilities Expense | 15,500 | 15,500 | ||||
Depreciation Expense-Building | (d) 13,000 | 13,000 | ||||
Repairs Expense | 8,850 | 8,850 | ||||
Depreciation Expense-Equipment | (e) 4,800 | 4,800 | ||||
Insurance Expense | (b) 3,150 | 3,150 | ||||
Supplies Expense | (c) 2,180 | 2,180 | ||||
Miscellaneous Expense | 4,000 | 4,000 | ||||
887,730 | 887,730 | 37,530 | 37,530 | 918,830 | 918,830 |
Required:
1. | Prepare an income statement for the year ended December 31, 20Y5. If a net loss has been incurred, enter that amount as a negative number using a minus sign. Be sure to complete the statement heading. Use the list of Labels and Amount Descriptions for the correct wording of text items other than account names. You will not need to enter colons (:) on the income statement. |
2. | Prepare a statement of stockholders’ equity for the year ended December 31, 20Y5. During the year, common stock of $20,000 was issued. If a net loss is incurred or dividends were paid, enter that amount as a negative number using a minus sign. Be sure to complete the statement heading. Refer to the list of Labels and Amount Descriptions for the exact wording of the answer choices for text entries. Refer to the Chart of Accounts for exact wording of account titles. |
3. | Prepare a balance sheet as of December 31, 20Y5. Fixed assets must be entered in order according to account number. Be sure to complete the statement heading. Refer to the list of Labels and Amount Descriptions for the exact wording of the answer choices for text entries. Refer to the Chart of Accounts for exact wording of account titles. For those boxes in which you must enter subtracted or negative numbers use a minus sign. |
4. | Based upon the end-of-period spreadsheet, journalize the closing entries. Refer to the Chart of Accounts for exact wording of account titles. |
5. | Prepare a post-closing trial balance. |
Beacons CompanyGeneral Ledger
ASSETS | |
11 | Cash |
12 | Accounts Receivable |
13 | Prepaid Insurance |
14 | Supplies |
15 | Land |
16 | Building |
17 | Accumulated Depreciation-Building |
18 | Equipment |
19 | Accumulated Depreciation-Equipment |
LIABILITIES | |
21 | Accounts Payable |
22 | Salaries and Wages Payable |
23 | Unearned Rent |
EQUITY | |
31 | Common Stock |
32 | Retained Earnings |
33 | Dividends |
REVENUE | |
41 | Fees Earned |
42 | Rent Revenue |
EXPENSES | |
51 | Salaries and Wages Expense |
52 | Advertising Expense |
53 | Utilities Expense |
54 | Depreciation Expense-Building |
55 | Repairs Expense |
56 | Depreciation Expense-Equipment |
57 | Insurance Expense |
58 | Supplies Expense |
59 | Miscellaneous Expense |
Labels | |
Current assets | |
Current liabilities | |
December 31, 20Y5 | |
Expenses | |
For the Year Ended December 31, 20Y5 | |
Property, plant, and equipment | |
Revenues | |
Amount Descriptions | |
Book value-building | |
Book value-equipment | |
Balances, December 31, 20Y5 | |
Balances, January 1, 20Y5 | |
Issued common stock | |
Dividends | |
Net income | |
Net loss | |
Total assets | |
Total current assets | |
Total expenses | |
Total liabilities | |
Total liabilities and stockholders’ equity | |
Total property, plant, and equipment | |
Total revenues | |
Total stockholders’ equity |