Below you will see an unadjusted trial balance run at year end ²ollowed by in²orma³on needed to make Bal³more Glass CompanyTrial BalanceDecember 31, 2015
| There are two homework problems this week. The first is below and the second one is on the second tab at the bottom left of the screen | ||||||||
| Below you will see an unadjusted trial balance run at year end followed by information needed to make adjusting entries. | ||||||||
| Baltimore Glass Company | ||||||||
| Trial Balance | ||||||||
| December 31, 2015 | ||||||||
| Acct. | ||||||||
| No. | Account Title | Debit | Credit | |||||
| 101 | Cash | 88,450 | ||||||
| 110 | Accounts Receivable | 195,613 | ||||||
| 120 | Merchandise Inventory | 256,250 | ||||||
| 125 | Supplies on Hand | 3,252 | ||||||
| 130 | Prepaid Insurance | 3,500 | ||||||
| 131 | Prepaid Rent | 7,500 | ||||||
| 150 | Equipment | 175,285 | ||||||
| 160 | Accumulated Depreciation | 24,260 | ||||||
| 202 | Accounts Payable | 72,555 | ||||||
| 210 | Wages Payable | – | ||||||
| 301 | Capital Stock | 220,000 | ||||||
| 302 | Retained Earnings, January 1 | 211,144 | ||||||
| 401 | Sales | 998,250 | ||||||
| 405 | Sales Returns and Allowances | 5,145 | ||||||
| 410 | Interest Income | 1,500 | ||||||
| 500 | Purchases | 560,880 | ||||||
| 501 | Purchases Discounts | 4,080 | ||||||
| 502 | Purchases Returns and Allowances | 1,200 | ||||||
| 505 | Freight In | 4,580 | ||||||
| 520 | Advertising Expense | 1,000 | ||||||
| 530 | Sales Salaries Expense | 88,600 | ||||||
| 532 | Supplies Expense | – | ||||||
| 540 | Office Salaries Expense | 124,500 | ||||||
| 550 | Utilities Expense | 8,594 | ||||||
| 555 | Insurance Expense | – | ||||||
| 560 | Professional Fees Expense | 3,000 | ||||||
| 570 | Depreciation Expense | – | ||||||
| 580 | Interest Expense | 6,840 | ||||||
| 1,532,989 | 1,532,989 | |||||||
| Adjusting items: | ||||||||
| 1. The remaining prepaid insurance at year end is $3,000 | ||||||||
| 2. A physical inventory shows supplies on hand of $2,000 at year end | ||||||||
| 3. The prepaid rent of $7,500 covers January 2016 rent | ||||||||
| 4. Depreciation on equipment is $12,000 for the year | ||||||||
| 5. At year end sales salaries of $3,000 were earned but unpaid | ||||||||
| 6. At year end office salaries of $4,000 were earned but unpaid | ||||||||
| 7. Inventory items with a cost of $35,400 were received on the last day of the year but no invoice was received yet. | ||||||||
| 8. A physical count of inventory shows a value of $219,100. The periodic inventory method is used. | ||||||||
| Do the following requirements below. Create proper headings for each statement. | ||||||||
| 1. Record adjusting journal entries from information above. It is possible that an item may not require an entry | ||||||||
| 2. Prepare an adjusted trial balance including the adjusting entries made | ||||||||
| 3. Prepare a classified income statement. Supplies is a sales expense. January 1, 2015 merchandise inventory was 256,250. | ||||||||
| 4. Prepare a statement of retained earnings | ||||||||
| 5. Prepare a classified balance sheet | ||||||||
| 6. Prepare closing journal entries | ||||||||
| Account # | Account Title | debit | credit | |||||
| ` | ||||||||
| Baltimore Glass Company | ||||||||
| Trial Balance | ||||||||
| 42369 | ||||||||
| Acct. | ||||||||
| No. | Account Title | Debit | Credit | |||||
| 101 | Cash | |||||||
| 110 | Accounts Receivable | |||||||
| 120 | Merchandise Inventory | |||||||
| 125 | Supplies on Hand | |||||||
| 130 | Prepaid Insurance | |||||||
| 131 | Prepaid Rent | |||||||
| 150 | Equipment | |||||||
| 160 | Accumulated Depreciation | |||||||
| 202 | Accounts Payable | |||||||
| 210 | Wages Payable | |||||||
| 301 | Capital Stock | |||||||
| 302 | Retained Earnings, January 1 | |||||||
| 401 | Sales | |||||||
| 405 | Sales Returns and Allowances | |||||||
| 410 | Interest Income | |||||||
| 500 | Purchases | |||||||
| 501 | Purchases Discounts | |||||||
| 502 | Purchases Returns and Allowances | |||||||
| 505 | Freight In | |||||||
| 520 | Advertising Expense | |||||||
| 530 | Sales Salaries Expense | |||||||
| 532 | Supplies Expense | |||||||
| 540 | Office Salaries Expense | |||||||
| 550 | Utilities Expense | |||||||
| 555 | Insurance Expense | |||||||
| 560 | Professional Fees Expense | |||||||
| 570 | Depreciation Expense | |||||||
| 580 | Interest Expense | |||||||
| 0 | 0 | |||||||
| Baltimore Glass Company | ||||||||
| Income Statement | ||||||||
| For the Year Ended 12/31/2015 | ||||||||
| Note on utilities, insurance, professional fees – I did not indicate where these expenses belonged so you may have put some in selling expense also. | ||||||||
| Note on depreciation – I did note indicate where this went so some of it could have gone to selling expense or even to cost of goods sold | ||||||||
| You would have needed more information to determine that | ||||||||
| Note on interest – you could have combined as I did or shown them as separate items. | ||||||||
| Baltimore Glass Company | ||||||||
| Statement of Retained Earnings | ||||||||
| For the Year Ended 12/31/2015 | ||||||||
| You could have skipped the line for dividends and had just three lines on the statement since it was zero. | ||||||||
| Baltimore Glass Company | ||||||||
| Balance Sheet | ||||||||
| As of December 31, 2015 | ||||||||
| Closing Entries zero out income statement accounts for new year | ||||||||