Answer :
Answer:
Last Chance Company
Fees Earned $283,750
Rent Revenue 3,000
Total Revenue $286,750
Salaries & Wages Expense 147,000
Advertising Expense 86,800
Utilities Expense 30,000
Travel Expense 18,750
Depr. Exp.—Equipment 4,550
Depr. Exp.—Building 3,000
Supplies Expense 1,500
Insurance Expense 1,300
Misc. Expense 5,875
Total Expenses $298,775
Net Income (Loss) ($12,025)
2. Owner's Equity for the year ended June 30:
Tami Garrigan, Capital $361,300
Tami Garrigan, Drawing (20,000)
Net Income (Loss) ($12,025)
Capital, balance $329,275
3. Balance Sheet as of June 30:
Assets:
Cash $5,100
Accounts Receivable 26,500
Prepaid Insurance 2,300
Supplies 525 $34,425
Land 80,000
Building 340,000
Accum. Depr.(193,000) 147,000
Equipment 140,000
Accum. Depr.(59,000) 81,000 $308,000
Total assets $342,425
Liabilities + Equity
Liabilities
Accounts Payable 9,750
Salaries & Wages Payable 1,900
Unearned Rent 1,500 $13,150
Tami Garrigan, Capital $329,275
Total liabilities + Equity $342,425
4. Journal of Closing Entries:
Account Title Debit Credit
Cash 5,100
Accounts Receivable 26,500
Prepaid Insurance 2,300
Supplies 525
Land 80,000
Building 340,000
Accum. Depr.—Building 193,000
Equipment 140,000
Accum. Depr.—Equipment 59,000
Accounts Payable 9,750
Salaries & Wages Payable 1,900
Unearned Rent 1,500
Tami Garrigan, Capital 361,300
Tami Garrigan, Drawing 20,000
Account Title Debit Credit
Income Summary $286,750
Fees Earned $283,750
Rent Revenue $3,000
To close the revenue accounts to the income summary.
Account Title Debit Credit
Income Summary $298,775
Salaries & Wages Expense $147,000
Advertising Expense 86,800
Utilities Expense 30,000
Travel Expense 18,750
Depr. Exp.—Equipment 4,550
Depr. Exp.—Building 3,000
Supplies Expense 1,500
Insurance Expense 1,300
Misc. Expense 5,875
To close the expenses accounts to the income summary.
Adjusting Journal Entries:
Debit Accounts Receivable $3,750
Credit Fees Earned $3,750
To record fees on account.
Debit Insurance Expense $1,300
Credit Prepaid Insurance $1,300
To record Insurance expense.
Debit Supplies Expense $1,500
Credit Supplies $1,500
To record supplies expense.
Debit Depreciation Expense - Building $3,000
Credit Accumulated Depreciation - Building $3,000
To record depreciation expense.
Debit Depreciation Expense- Equipment $4,550
Credit Accumulated Depreciation - Equipment $4,550
To record depreciation expense.
Debit Salaries & Wages Expense $1,900
Credit Salaries & Wages Payable $1,900
To record accrued salaries and wages.
Debit Unearned Rent $3,000
Credit Rent Revenue $3,000
To record rent earned.
5. Post Closing Trial Balance:
Account Title Debit Credit
Cash $5,100
Accounts Receivable 26,500
Prepaid Insurance 2,300
Supplies 525
Land 80,000
Building 340,000
Accum. Depr. - Building $193,000
Equipment 140,000
Accum. Depr. - Equipment 59,000
Accounts Payable 9,750
Salaries & Wages Payable 1,900
Unearned Rent 1,500
Tami Garrigan, Capital 329,275
Totals $594,425 $594,425
Explanation:
a) Data and Calculations:
Last Chance Company
End-of-Period Spreadsheet
For the Year Ended June 30, 2019
Unadjusted Adjusted
Trial Balance Adjustments Trial Balance
Account Title Dr. Cr. Dr. Cr. Dr. Cr.
Cash 5,100 5,100
Accounts Receivable 22,750 (a) 3,750 26,500
Prepaid Insurance 3,600 (b) 1,300 2,300
Supplies 2,025 (c) 1,500 525
Land 80,000 80,000
Building 340,000 340,000
Accum. Depr.—Building 190,000 (d) 3,000 193,000
Equipment 140,000 140,000
Accum. Depr.—Equipment 54,450 (e) 4,550 59,000
Accounts Payable 9,750 9,750
Salaries & Wages Payable (f) 1,900 1,900
Unearned Rent 4,500 (g) 3,000 1,500
Tami Garrigan, Capital 361,300 361,300
Tami Garrigan, Drawing 20,000 20,000
Fees Earned 280,000 (a) 3,750 283,750
Rent Revenue (g) 3,000 3,000
Salaries & Wages Expense 145,100 (f) 1,900 147,000
Advertising Expense 86,800 86,800
Utilities Expense 30,000 30,000
Travel Expense 18,750 18,750
Depr. Exp.—Equipment (e) 4,550 4,550
Depr. Exp.—Building (d) 3,000 3,000
Supplies Expense (c) 1,500 1,500
Insurance Expense (b) 1,300 1,300
Misc. Expense 5,875 5,875
Totals 900,000 900,000 19,000 19,000 913,200 913,200
Adjusted Trial balance
Account Title Dr. Cr.
Cash 5,100
Accounts Receivable 26,500
Prepaid Insurance 2,300
Supplies 525
Land 80,000
Building 340,000
Accum. Depr.—Building 193,000
Equipment 140,000
Accum. Depr.—Equipment 59,000
Accounts Payable 9,750
Salaries & Wages Payable 1,900
Unearned Rent 1,500
Tami Garrigan, Capital 361,300
Tami Garrigan, Drawing 20,000
Fees Earned 283,750
Rent Revenue 3,000
Salaries & Wages Expense 147,000
Advertising Expense 86,800
Utilities Expense 30,000
Travel Expense 18,750
Depr. Exp.—Equipment 4,550
Depr. Exp.—Building 3,000
Supplies Expense 1,500
Insurance Expense 1,300
Misc. Expense 5,875
Totals 913,200 913,200