Question Completion:
The adjusted trial balance for Tybalt Construction on December 31 of the current year follows.
TYBALT CONSTRUCTION
Adjusted Trial Balance December 31
No. Account Title Debit Credit
101 Cash $ 8,000
104 Short-term investments 23,000
126 Supplies 9,300
128 Prepaid insurance 8,400
167 Equipment 40,000
168 Accumulated depreciation-Equipment $ 20,000
173 Building 180,000
174 Accumulated depreciation-Building 60,000
183 Land 57,600
201 Accounts payable 15,000
203 Interest payable 2,200
208 Rent payable 3,200
210 Wages payable 2,300
213 Property taxes payable 800
236 Unearned revenue 7,700
244 Current portion of long-term note payable 8,500
251 Long-term notes payable 63,000
307 Common stock 7,500
318 Retained earnings 126,800
319 Dividends 14,300
404 Services revenue 103,000
406 Rent revenue 17,000
407 Dividends revenue 2,300
409 Interest revenue 2,700
606 Depreciation expense-Building 13,200
612 Depreciation expense-Equipment 6,000
623 Wages expense 29,500
633 Interest expense 4,700
637 Insurance expense 9,400
640 Rent expense 11,600
652 Supplies expense 5,900
682 Postage expense 2,900
683 Property taxes expense 3,400
684 Repairs expense 8,100
688 Telephone expense 3,100
690 Utilities expense 3,600
Totals $442,000 $442,000
Answer:
TYBALT CONSTRUCTION
1a. Income Statement for the current year ended December 31:
404 Services revenue $103,000
406 Rent revenue 17,000
407 Dividends revenue 2,300
409 Interest revenue 2,700
Total revenue $125,000
606 Depreciation expense-Building $13,200
612 Depreciation expense-Equipment 6,000
623 Wages expense 29,500
633 Interest expense 4,700
637 Insurance expense 9,400
640 Rent expense 11,600
652 Supplies expense 5,900
682 Postage expense 2,900
683 Property taxes expense 3,400
684 Repairs expense 8,100
688 Telephone expense 3,100
690 Utilities expense 3,600
Total expenses for the current period $101,400
Net Income $23,600
1b. Statement of Retained Earnings for the current year ended December 31:
318 Retained earnings $126,800
Net Income 23,600
319 Dividends 14,300
318 Retained earnings, December 31 $136,100
1c. Classified Balance Sheet at December 31:
Assets
Current Assets
101 Cash $ 8,000
104 Short-term investments 23,000
126 Supplies 9,300
128 Prepaid insurance 8,400
Total current assets $48,700
Long-term assets:
167 Equipment 40,000
168 Accumulated depreciation 20,000 20,000
173 Building 180,000
174 Accumulated depreciation 60,000 120,000
183 Land 57,600
Total long-term assets $197,600
Total assets $246,300
Liabilities + Equity
Current Liabilities:
201 Accounts payable $15,000
203 Interest payable 2,200
208 Rent payable 3,200
210 Wages payable 2,300
213 Property taxes payable 800
236 Unearned revenue 7,700
244 Current portion of
long-term note payable 8,500
Total current liabilities $39,700
Long-term liabilities:
251 Long-term notes payable $63,000
Total liabilities $102,700
Equity:
307 Common stock $7,500
318 Retained earnings 136,100
Total equity $143,600
Total liabilities and equity $246,300
2. Closing Entries at December 31 of the current year:
Debit:
404 Services revenue $103,000
406 Rent revenue 17,000
407 Dividends revenue 2,300
409 Interest revenue 2,700
Credit Income Summary $125,000
To close the revenue accounts to the income summary.
Debit Income Summary $101,400
Credit:
606 Depreciation expense-Building $13,200
612 Depreciation expense-Equipment 6,000
623 Wages expense 29,500
633 Interest expense 4,700
637 Insurance expense 9,400
640 Rent expense 11,600
652 Supplies expense 5,900
682 Postage expense 2,900
683 Property taxes expense 3,400
684 Repairs expense 8,100
688 Telephone expense 3,100
690 Utilities expense 3,600
To close the expenses to the income summary.
Debit Income Summary $23,600
Credit Retained earnings $23,600
To close the income summary to retained earnings.
Debit Retained Earnings $14,300
Credit Dividends $14,300
To close the dividends to retained earnings.
Explanation:
The four closing entries are a) closing revenues to income summary, b) closing expenses to income summary, c) closing income summary to retained earnings, and d) close dividends to retained earnings.
