Question

The adjusted trial balance for Tybalt Construction as of December 31, 2019, follows. Credit Debit $ 5,000 23,000 8,100 7, eee 40,000 $ 20,eee 150, eee 50,000 55, see TYBALT CONSTRUCTION Adjusted Trial Balance December 31, 2019 No. Account Title 101 Cash 184 Short-term investments 126 Supplies 128 Prepaid insurance 167 Equipment 168 Accumulated depreciation-Equipment 173 Building 174 Accumulated depreciation-Building 183 Land 201 Accounts payable 203 Interest payable 208 Rent payable 210 Wages payable 213 Property taxes payable 233 Unearned professional fees 244 Current portion of long-term note payable 251 Long-term notes payable 3e7 Common stock 318 Retained earnings 319 Dividends 4e1 Professional fees earned 406 Rent earned 407 Dividends earned 409 Interest earned 686 Depreciation expense-Building 612 Depreciation expense-Equipment 623 Wages expense 633 Interest expense 637 Insurance expense 640 Rent expense 652 Supplies expense 682 Postage expense 683 Property taxes expense 684 Repairs expense 688 Telephone expense 690 Utilities expense Totals 16,500 2,500 3,500 2,500 900 7,500 7,eee 6e, mee 5, eee 121,400 13,000 97, eee 14,000 2, eee 2,100 11, eee 6,000 32,000 5, 100 10, eee 13,400 7,400 4, 2ee 5, eee 8,900 3, 2ee 4,600 $411,900 $411, 900 O. Tybalt Invested $5,000 cash in the business in exchange for common stock during year 2019. The December 31, 2018, credit balance of the Retained Earnings account was $121,400. Required: 1a. Prepare the income statement for the calendar-year 2019. 1b. Prepare the statement of retained earnings for the calendar-year 2019. 1c. Prepare the classified balance sheet at December 31, 2019. 2. Prepare the necessary closing entries at December 31, 2019.

Answer 1

TYBALT CONSTRUCTION
Income Statement
For Year Ended December 31, 2019
Revenues
Professional fees	$97,000.00
Rent	$14,000.00
Dividends	$2,000.00
Interest	$2,100.00
Tototal revenues		$115,100.00
Expenses
Depreciation expense-Building	$11,000.00
Depreciation expense-Equipment	$6,000.00
Wages expense	$32,000.00
Interest expense	$5,100.00
Insurance expense	$10,000.00
Rent expense	$13,400.00
Supplies expense	$7,400.00
Postage expense	$4,200.00
Property taxes expense	$5,000.00
Repairs expense	$8,900.00
Telephone expense	$3,200.00
Utilities expense	$4,600.00
Tototal expense		$110,800.00
Net income		$4,300.00

TYBALT CONSTRUCTION
Statement of Retained Earning
For Year Ended December 31, 2019
Beg BAlance Dec. 31, 2018		$121,400.00
Add: Net income		$4,300.00
Less: Dividend		-$13,000.00
End Bala as on Dec 31, 2019		$112,700.00

TYBALT CONSTRUCTION
Balance Sheet
31-Dec-19
Assets
Current assets
Cash	$5,000.00
Short-term investments	$23,000.00
Supplies	$8,100.00
Prepaid insurance	$7,000.00
Tototal current assets		$43,100.00
Property, Plant, Equipment
Equipment	$40,000.00
Accumulated depreciation	-$20,000.00	$20,000.00
Building	$150,000.00
Accumulated depreciation	-$50,000.00	$100,000.00
Land		$55,000.00
Tototal Property, Plant, Equipment		$175,000.00
Tototal assets		$218,100.00
Liabilities and Owners' Equity
Current liabilities
Accounts payable	$16,500.00
Interest payable	$2,500.00
Rent payable	$3,500.00
Wages payable	$2,500.00
Property taxes payable	$900.00
Unearned professional fees	$7,500.00
Current portion of long-term notes payable	$7,000.00
Tototal current liabilities		$40,400.00
Long-term liabilities
Long-term notes payable		$60,000.00
Tototal liabilities		$100,400.00
Owners' Equity
Common stock	$5,000.00
Retained Earning	$112,700.00
Tototal Equity		$117,700.00
Tototal Liabilities and Owners' Equity		$218,100.00

Closing Entries
Date	Account Tittle	Debit	Credit
Dec. 31	Professional fees	$97,000.00
	Rent	$14,000.00
	Dividends	$2,000.00
	Interest	$2,100.00
	Income Summary		$115,100.00
	To record trf revenue accounts in Income Summary
Dec. 31	Income Summary	$110,800.00
	Depreciation expense-Building		$11,000.00
	Depreciation expense-Equipment		$6,000.00
	Wages expense		$32,000.00
	Interest expense		$5,100.00
	Insurance expense		$10,000.00
	Rent expense		$13,400.00
	Supplies expense		$7,400.00
	Postage expense		$4,200.00
	Property taxes expense		$5,000.00
	Repairs expense		$8,900.00
	Telephone expense		$3,200.00
	Utilities expense		$4,600.00
	TO Record Close the expense accoutn
Dec. 31	Income Summary	$4,300.00
	Retained Earning		$4,300.00
	To Record close of income summary
Dec. 31	Dividedend	$13,000.00
	Retained Earning		$13,000.00
	TO Record Dividend declared