Get Instant Help From 5000+ Experts For
question

Writing: Get your essay and assignment written from scratch by PhD expert

Rewriting: Paraphrase or rewrite your friend's essay with similar meaning at reduced cost

Editing:Proofread your work by experts and improve grade at Lowest cost

And Improve Your Grades
myassignmenthelp.com
loader
Phone no. Missing!

Enter phone no. to receive critical updates and urgent messages !

Attach file

Error goes here

Files Missing!

Please upload all relevant files for quick & complete assistance.

Guaranteed Higher Grade!
Free Quote
wave
  • Balance in Supplies account is $125.
  • Performed Consulting Services for customers worth $2,750 for December, but had not yet billed customers.
  • Recognize the comprehensive insurance policy used amount for the December.
  • Recognize rent used up for the month of December.
  • Recognize land rental income from retailer for a parking lot for use in December.
  • Recognize 4 days of wages owed to the receptionist and part-time assistant at $95 each per day.
  • On December 31st received $4,500 worth of Programming Fees for programming to be performed in January of 2018.
  • On December 31st, received a bill for Utilities owed for the month of December.
  • Recognize the depreciation on the Computer Equipment for the month of December, if the equipment has a 3 year life and no residual value.

Instructions:

Using the corrected spreadsheet from Assignment 1, add the following worksheets for Assignment 2: 

Fifth Worksheet:              General Journal for Adjusting Entries                                             20 Marks

Post back to Third Worksheet,  T-Accounts.                                                                                 5 Marks

Sixth Worksheet:             Adjusted Trial Balance.                                                                           4 Marks

Seventh Worksheet:       Income Statement                                                                                 7 Marks

Eighth Worksheet:          Statement of Owner’s Equity.                                                               3 Marks

Ninth Worksheet:            Statement of Changes in Financial Position (Balance Sheet).   10 Marks

Tenth Worksheet:           General Journal for Closing Entries.                                                    5 Marks

Eleventh Worksheet:     Statement of Cash Flows for December 31, 2017                                           6 Marks

Use of Excel functions in the above requirements                                                                       5 Marks

Total Marks                                                                                                                                                  65 Marks

Submit your Excel spreadsheet file to me via the Assignment 2 folder in Blackboard by Monday April 16th at 11:30 p.m. (Email submissions will not be excepted and Deleted) 

Please name your spreadsheet file in the following manner: BAB140_Assign2_YourLastName_YourInitials.

                               
                               
Company Name Web Solutions                            
BAB140 Section                             
                               
                               
Name of Programmer Due Date                          
                               
  Chart of Accounts                            
                               
1000 Assets                            
1010 Cash (Web's Solution's Bank Account)                            
1100 Accounts Receivable                            
1500 Supplies                            
1550 Prepaid Insurance                            
2000 Equipment                            
2100 Land                            
3000 Liabilities                            
3100 Accounts payable                            
3300 Unearned Revenue                            
3400 Unearned Rent                            
4000 Equity                            
4100 Owner's Capital                            
4200 Withdrawals                            
5000 Revenues                            
5100 Revenues                            
7000 Expenses                            
7050 Rent Expense                            
7100 Phone Expenses                            
7150 Electric Expeneses                            
7200 Salary Expenses                            
7250 Internet Expenses                            
7300 Advertising Expense                            
7350 Interest Expenses                            
                               
General Journal Web Solutions                            
For December 2017                            
Date   Account   Dr Cr                    
Dec. 1 1010 Cash (Web's Solution's Bank Account)    $ 25,000.00                      
  4100 Owner's Capital      $ 25,000.00                    
    (owner deposits cash into bank account)                          
                               
Dec. 1 2100 Land    $ 20,000.00                      
  1010 Cash (Web's Solution's Bank Account)      $ 20,000.00                    
    (owner used cash to buy land)                          
                               
Dec. 1 1500 Supplies    $   1,350.00                      
  3100 Accounts payable      $   1,350.00                    
    (owner charged account to buy supplies)                          
                               
Dec. 2 1010 Cash (Web's Solution's Bank Account)    $   7,500.00                      
  3300 Unearned Revenue      $   7,500.00                    
    (owner received revenue for consulting services not yet performed)                          
                               
Dec. 2 1550 Prepaid Insurance    $   2,400.00                      
  1010 Cash (Web's Solution's Bank Account)      $   2,400.00                    
    (insurance policy was paid)                          
                               
Dec. 2 7050 Rent Expense    $      800.00                      
  1010 Cash (Web's Solution's Bank Account)      $      800.00                    
    (owner paid off rent)                          
                               
Dec. 3 1010 Cash (Web's Solution's Bank Account)    $      360.00                      
  3400 Unearned Rent      $      360.00                    
    (unearned for renting land $120/mth)                          
                               
Dec. 4 2000 Equipment    $   1,800.00                      
  3100 Accounts payable      $   1,800.00                    
    (owner charged account for computers)                          
                               
Dec. 6 7300 Advertising Expense    $      180.00                      
  1010 Cash (Web's Solution's Bank Account)      $      180.00                    
    (owner paid for advertisement)                          
                               
Dec. 11 3100 Accounts payable    $      400.00                      
  1010 Cash (Web's Solution's Bank Account)      $      400.00                    
    (paid Dec 1st supplies purchase)                          
                               
Dec. 15 7200 Salary Expenses    $   1,900.00                      
  1010 Cash (Web's Solution's Bank Account)      $   1,900.00                    
    (paid employees' salaries for 2 weeks)                          
                               
Dec. 16 1010 Cash (Web's Solution's Bank Account)    $   3,100.00                      
  5100 Revenues      $   3,100.00                    
    (received payment for progamming service)                          
                               
Dec. 16 3300 Unearned Revenue    $   7,500.00                      
  5100 Revenues      $   7,500.00                    
    (performed services for payment received in advance from Dec. 2)                          
                               
Dec. 20 3100 Accounts payable    $   1,800.00                      
  1010 Cash (Web's Solution's Bank Account)      $   1,800.00                    
    (paid off computer equipment purchase on Dec. 4)                          
                               
Dec. 21 1010 Cash (Web's Solution's Bank Account)    $      650.00                      
  5100 Revenues      $      650.00                    
    (received payment for consulting service)                          
                               
Dec. 23 1500 Supplies    $   1,450.00                      
  1010 Cash (Web's Solution's Bank Account) Cash    $      550.00                    
  3100 Accounts payable      $      900.00                    
    (paid portion of supplies in cash, charged remainder on account)                          
                               
Dec. 27 7200 Salary Expenses    $   1,200.00                      
  1010 Cash (Web's Solution's Bank Account)      $   1,200.00                    
    (paid employees' salary for 2 weeks)                          
                               
Dec. 31 7100 Phone Expenses    $      310.00                      
  1010 Cash (Web's Solution's Bank Account)      $      310.00                    
    (paid phone bill)                          
                               
Dec. 31 7150 Electric Expeneses    $      225.00                      
  1010 Cash (Web's Solution's Bank Account) Cash    $      225.00                    
    (paid electricity bill)                          
                               
Dec. 31 1010 Cash (Web's Solution's Bank Account)    $   2,870.00                      
  5100 Revenues      $   2,870.00                    
    (received payment for consulting service)                          
                               
Dec. 31 3100 Accounts payable    $   1,120.00                      
  5100 Revenues      $   1,120.00                    
    (outstanding payments for consulting services)                          
                               
Dec. 31 4200 Withdrawals    $   2,000.00                      
  1010 Cash (Web's Solution's Bank Account) Cash    $   2,000.00                    
    (owner withdrew funds from company account)                          
                               
Dec. 31 7350 Interest Expenses    $      150.00                      
  1010 Cash (Web's Solution's Bank Account) Cash    $      150.00                    
    (owner paid internet bill)                          
                               
Dec. 31 1100 Debtor a/c   2650                      
  1500 Supplies a/c     2650                    
    (Supplies have been sold.)                          
                               
Dec. 31 1100 Debtor a/c   2750                      
  5100 Revenue a/c     2750                    
    (Consulting services have been provided on credit.)                          
                               
Dec. 31 1550 Insurance a/c    $   2,400.00                      
  1550 Prepaid insurance       $   2,400.00                    
    (Insurance amount has been recognized.)                          
                               
Dec. 31 3400 Unearned rent     $      120.00                      
  3400 Rent      $      120.00                    
    (Rent amount has been recognized.)                          
                               
Dec. 31 7200 Salary Expenses    $      760.00                      
  1010 Accrued salary      $      760.00                    
    (paid receptionsit and part time employee' salary for 2 weeks)                          
                               
Dec. 31 1010 Cash (Web's Solution's Bank Account)    $   4,500.00                      
  3300 Unearned Reveneue      $   4,500.00                    
    (Revenue has been generated before delivering the services.)                          
                               
Dec. 31 7000 Depreciation            450.00                      
  2000 Equipment               450.00                    
    (Depreciation has been charged.)                          
                               
                               
                               
                               
Web Solutions                            
General Ledger                             
                               
1010 Cash       3100 Account Payable                  
Date DR CR     Date DR CR                
Dec. 1  $                                                        25,000.00       Dec. 1    $    1,350.00                
Dec. 1    $                                                                                                                   20,000.00     Dec. 4    $    1,800.00                
Dec. 2  $                                                          7,500.00       Dec. 11  $                                    400.00                  
Dec. 2    $                                                                                                                     2,400.00                          
Dec. 2    $                                                                                                                         800.00     Dec. 20  $                                 1,800.00                  
Dec. 3  $                                                              360.00       Dec. 23    $        900.00                
Dec. 6    $                                                                                                                         180.00                          
Dec. 11    $                                                                                                                         400.00     Total  $                                 2,200.00  $    4,050.00                
Dec. 15    $                                                                                                                     1,900.00     Balance    $    1,850.00                
Dec. 16  $                                                          3,100.00                            
Dec. 20    $                                                                                                                     1,800.00                          
Dec. 21  $                                                              650.00                            
Dec. 23    $                                                                                                                         550.00                          
Dec. 27    $                                                                                                                     1,200.00                          
Dec. 31    $                                                                                                                         310.00                          
Dec. 31    $                                                                                                                         225.00     3400 Unearned Rent Revenue                  
Dec. 31  $                                                          2,870.00            $        360.00                
Dec. 31    $                                                                                                                     2,000.00     Dec.31  $                                    120.00                  
Dec. 31    $                                                                                                                         150.00     Total  $                                    240.00                  
Dec.31  $                                                          4,500.00                            
                               
                               
Total  $                                                        43,980.00  $                                                                                                                   31,915.00                          
Balance  $                                                        12,065.00                            
          3300 Unearned Revenue                  
          Date DR CR                
1100 Accounts Receivable       Dec. 2    $    7,500.00                
Date DR CR     Dec. 16  $                                 7,500.00                  
Dec. 31  $                                                          1,120.00                            
Dec. 31  $                                                          2,750.00       Dec. 31    $    4,500.00                
Dec. 31  $                                                          2,650.00       Total  $                                 7,500.00  $  12,000.00                
Total  $                                                          6,520.00       Balance  $                                 4,500.00                  
Balance  $                                                          6,520.00                            
                               
                               
          4100 Owner's Capital                  
          Date DR CR                
2100 Land       Dec. 1    $  25,000.00                
Date DR CR                          
Dec. 1  $                                                        20,000.00       Total    $  25,000.00                
Total  $                                                        20,000.00       Balance   25000                
Balance  $                                                        20,000.00                            
                               
                               
                               
                               
          5100 Service Revenue                  
          Date DR CR                
1500 Supplies       Dec. 3    $                 -                  
Date DR CR     Dec. 16    $    3,100.00                
Dec. 1  $                                                          1,350.00       Dec. 16    $    7,500.00                
Dec. 23  $                                                          1,450.00       Dec. 21    $        650.00                
Dec. 31                                                                                                                            2,650.00     Dec. 31    $    2,870.00                
          Dec. 31    $    1,120.00                
Total  $                                                          2,800.00                                                                                                                          2,650.00     Dec.31    $    2,750.00                
Balance  $                                                              150.00       Total    $  17,990.00                
          Balance    $  17,990.00   Account            
                               
                  7050 Rent Expense        
          7000 Expense     7300 Advertising Expense      
           Date DR CR   7200 Salary Expenses        
          Dec. 2  $                                    800.00     7200 Salary Expenses        
1550 Prepaid Insurance       Dec. 6  $                                    180.00     7100 Phone Expenses        
Date DR CR     Dec. 15  $                                 1,900.00     7150 Electric Expeneses        
Dec. 2  $                                                          2,400.00       Dec. 27  $                                 1,200.00     7250 Internet Expenses        
Dec. 31    $                                                                                                                     2,400.00     Dec. 31  $                                    310.00                  
Total  $                                                          2,400.00 2400     Dec. 31  $                                    225.00                  
Balance  $                                                                       -         Dec. 31  $                                    150.00                  
          Dec. 31  $                                 2,400.00                  
          Dec. 31  $                                    760.00                  
          Dec. 31  $                                    450.00       7050 Rent Expense   Accrued Salary  
          Total  $                                 8,375.00     Date DR CR   Date DR CR
          Balance  $                                 8,375.00     Dec. 2  $  800.00     Dec. 31   760
                  Dec. 31   120        
                  Total  $  800.00 120   Total   760
                  Balance  $  680.00     Balance  $  760.00  
            Withdrawals                  
  Equipment       Date DR CR                
Date DR CR     Dec. 31  $                                 2,000.00       7200 Salary Expense        
Dec. 4  $                                                          1,800.00       Total  $                                 2,000.00     Date DR CR        
Dec. 31         Balance  $                                 2,000.00     Dec. 15 ########          
Total  $                                                          1,800.00               Dec. 27 ########          
Balance  $                                                          1,800.00               Dec. 31  $  760.00          
            7150 Electric Expense     Total ########          
          Date DR CR   Balance ########          
  7100 Phone Expense       Dec. 31  $                                    225.00                  
Date DR CR     Total  $                                    225.00       7350 Insurance Expense        
Dec. 31  $                                                              310.00       Balance  $                                    225.00     Date DR CR        
Total  $                                                              310.00               Dec. 31 2400          
Balance  $                                                              310.00                            
            7300 Advertising Expense                  
          Date DR CR                
  7250 Internet Expense       Dec. 6  $                                    180.00                  
Date DR CR     Total  $                                    180.00  $                 -                  
Dec. 31  $                                                              150.00       Total  $                                    180.00                  
                               
                               
 (Web's Solution's Bank Account)                            
    DR CR                        
1000 Assets                            
1010 Cash (Web's Solution's Bank Account)  $                                                                                                                   12,065.00                          
1100 Accounts Receivable  $                                                                                                                     6,520.00                          
1500 Supplies  $                                                                                                                         150.00                          
1550 Prepaid Insurance  -                           
2000 Equipment  $                                                                                                                     1,800.00                          
2100 Land  $                                                                                                                   20,000.00                          
3000 Liabilities                            
3100 Accounts payable    $    1,850.00                        
3300 Unearned Revenue    $    4,500.00                        
3400 Unearned Rent    $        240.00                        
4000 Equity                            
4100 Owner's Capital   25000                        
4200 Withdrawals 2000                          
5000 Revenues                            
5100 Service Revenue   17990                        
7000 Expenses                            
7050 Rent Expense  $                                                                                                                         680.00                          
7100 Phone Expenses  $                                                                                                                         310.00                          
7150 Electric Expeneses  $                                                                                                                         225.00                          
7200 Salary Expenses  $                                                                                                                     3,100.00                          
7250 Internet Expenses  $                                                                                                                         150.00                          
7300 Advertising Expense  $                                                                                                                         180.00                          
7350 Insurance Expenses  $                                                                                                                     2,400.00                          
                               
                               
     $                                                                                                                   49,580.00  $  49,580.00                        
                               
                               
 (Web's Solution's)                            
Income Statement                          
                               
Sales Revenue    17990                          
Less: Expenses                              
Rent Expense   680                          
Phone Expenses   310                          
Electric Expeneses   225                          
Salary Expenses   3100                          
Internet Expenses   150                          
Advertising Expense   180                          
Insurance Expenses   2400                          
                               
Net profit   10945                          
                               
                               
 (Web's Solution's)                            
Balance Sheet                        
                               
Assets   Liabilities & Equity capital                          
                               
Cash (Web's Solution's Bank Account) 12065 Accounts payable 1850                        
Accounts Receivable 6520 Unearned Revenue 4500                        
Supplies 150 Unearned Rent 240                        
Prepaid Insurance - Equity 33945                        
Equipment 1800                            
Land 20000                            
                               
                               
  40535   40535                        
                               
                               
 (Web's Solution's)                            
Cash flow statement                         
                               
Cash receipts from customers   15520                          
Cash paid for:                              
Supplies   950                          
General operating and administrating expenses   7015                          
Interest   150                          
                               
Net cash flow from opeartions     7405                        
                               
Investing activities                              
cash paid for                              
Equipment    1800                          
                               
Net cash flow from investing activities     -1800                        
                               
Net cash flow from financing activities                              
Cash received from owner   20000                          
Less: Withdrawals    -2000                          
                               
Net cash flow from financing activities     18000                        
Net increase in cash     23605                        
                               
  Statement of chnages in equity                          
                               
  Owner's capital 25000                          
  Less: Withdrawl -2000                          
    23000                          
  Add: profit 10945                          
  Equity 33945                          
                               
                               
Closing Journal Web Solutions                            
For December 2017                            
Date   Account   Dr Cr                    
Dec. 31                              
    Profit and loss a/c     $     17,990.00                      
    Sales       $     17,990.00                    
    (sales amount has been adjusted.)                          
                               
Dec. 31   Rent Expense   680                      
    Phone Expenses   310                      
    Electric Expeneses   225                      
    Salary Expenses   3100                      
    Internet Expenses   150                      
    Advertising Expense   180                      
    Insurance Expenses   2400                      
    Profit and loss a/c      7045                    
    (Expenses have been adjusted.)                          
                               
Dec. 31   Accounts payable   1850                      
    Unearned Revenue   4500                      
    Unearned Rent   240                      
    Balance sheet     6590                    
    (liabilities have been adjusted.)                          
Cite This Work

To export a reference to this article please select a referencing stye below:

My Assignment Help. (2020). Instructions For Creating Essay Worksheets For Assignment 2.. Retrieved from https://myassignmenthelp.com/free-samples/bab-140-introducing-to-financial-accounting.

"Instructions For Creating Essay Worksheets For Assignment 2.." My Assignment Help, 2020, https://myassignmenthelp.com/free-samples/bab-140-introducing-to-financial-accounting.

My Assignment Help (2020) Instructions For Creating Essay Worksheets For Assignment 2. [Online]. Available from: https://myassignmenthelp.com/free-samples/bab-140-introducing-to-financial-accounting
[Accessed 22 November 2024].

My Assignment Help. 'Instructions For Creating Essay Worksheets For Assignment 2.' (My Assignment Help, 2020) <https://myassignmenthelp.com/free-samples/bab-140-introducing-to-financial-accounting> accessed 22 November 2024.

My Assignment Help. Instructions For Creating Essay Worksheets For Assignment 2. [Internet]. My Assignment Help. 2020 [cited 22 November 2024]. Available from: https://myassignmenthelp.com/free-samples/bab-140-introducing-to-financial-accounting.

Get instant help from 5000+ experts for
question

Writing: Get your essay and assignment written from scratch by PhD expert

Rewriting: Paraphrase or rewrite your friend's essay with similar meaning at reduced cost

Editing: Proofread your work by experts and improve grade at Lowest cost

loader
250 words
Phone no. Missing!

Enter phone no. to receive critical updates and urgent messages !

Attach file

Error goes here

Files Missing!

Please upload all relevant files for quick & complete assistance.

Plagiarism checker
Verify originality of an essay
essay
Generate unique essays in a jiffy
Plagiarism checker
Cite sources with ease
support
close