P | Proprietorship | Barlett, Drawings; Capital | |||||||||
A | Assets | Supplies, Accounts Receivable, Cash, Equipment, Prepaid Insurance | |||||||||
L | Liabilities | Long Term Loan Payable, Salary Payable, Accumulated Depreciation, Accounts Payable, Unearned Revenue | |||||||||
E | Expenses | Rent Expense, Supplies Expense, Salary Expense, Depreciation Expense, Advertisement Expense, Insurance Expense, Interest Expense | |||||||||
R | Revenue | Service Revenue | |||||||||
In the books of Greenplace | |||||||||||
Journal Entries | |||||||||||
Dr. | Cr. | ||||||||||
Date | Particulars | Amount | Amount2 | ||||||||
28-04-2017 | Supplies | $1,200 | |||||||||
Accounts Payable | $1,200 | ||||||||||
29-04-2017 | Rent Expense | $3,500 | |||||||||
Cash | $3,500 | ||||||||||
30-04-2017 | Cash | $5,600 | |||||||||
Accounts Receivable | $5,600 | ||||||||||
In the books of Greenplace | |||||||||||
Trial Balance | |||||||||||
as on 30 April 2017 | |||||||||||
Dr. | Cr. | ||||||||||
Particulars | Amount | Amount2 | |||||||||
Rent Expense | $5,200 | ||||||||||
Supplies Expense | $1,200 | ||||||||||
Long Term Loan Payable | $45,000 | ||||||||||
Berlett, Drawings | $5,000 | ||||||||||
Salary Expense | $18,600 | ||||||||||
Salary Payable | $18,400 | ||||||||||
Service Revenue | $65,000 | ||||||||||
Supplies | $4,500 | ||||||||||
Capital | $29,780 | ||||||||||
Depreciation Expense | $9,800 | ||||||||||
Accounts Receivable | $35,500 | ||||||||||
Cash | $20,000 | ||||||||||
Accumulated Depreciation | $25,200 | ||||||||||
Accounts Payable | $25,800 | ||||||||||
Equipment | $1,20,000 | ||||||||||
Advertising Expense | $7,500 | ||||||||||
Insurance Expense | $3,600 | ||||||||||
Interest Expense | $3,880 | ||||||||||
Prepaid Insurance | $8,600 | ||||||||||
Unearned Revenue | $34,200 | ||||||||||
Total | $2,43,380 | $2,43,380 | |||||||||
In the books of Greenplace | |||||||||||
Adjustment Entries | |||||||||||
Dr. | Cr. | ||||||||||
Date | Particulars | Amount | Amount2 | ||||||||
30-04-2017 | Unearned Revenue | $19,200 | |||||||||
Service Revenue | $19,200 | ||||||||||
Depreciation Expense | $12,500 | ||||||||||
Accumulated Depreciation | $12,500 | ||||||||||
Salary Expense | $3,500 | ||||||||||
Salary Payable | $3,500 | ||||||||||
Insurance Expense | $6,200 | ||||||||||
Prepaid Insurance | $6,200 | ||||||||||
Supplies Expense | $1,750 | ||||||||||
Supplies | $1,750 | ||||||||||
Dr. | Rent Expense A/c. | Cr. | Dr. | Long Term Loan Payable A/c. | |||||||
30-04-2017 | To, Balance b/d | 5200 | 30-04-2017 | By, Balance c/d | 5200 | 30-04-2017 | To, Balance c/d | 45000 | 30-04-2017 | By, Balance b/d | |
5200 | 5200 | 45000 | |||||||||
Dr. | Supplies Expense A/c. | Cr. | Dr. | Salary Payable A/c. | |||||||
30-04-2017 | To, Balance b/d | 1200 | 30-04-2017 | By, Balance c/d | 2950 | 30-04-2017 | To, Balance c/d | 21900 | 30-04-2017 | By, Balance b/d | |
To, Supplies A/c. | 1750 | By, Salary Expense A/c. | |||||||||
2950 | 2950 | 21900 | |||||||||
Dr. | Bartlett, Drawings A/c. | Cr. | Dr. | Service Revenue A/c. | |||||||
30-04-2017 | To, Balance b/d | 5000 | 30-04-2017 | By, Balance c/d | 5000 | 30-04-2017 | To, Balance c/d | 85000 | 30-04-2017 | By, Balance b/d | |
By, Unearned Revenue A/c. | |||||||||||
5000 | 5000 | 85000 | |||||||||
Dr. | Salary Expense A/c. | Cr. | Dr. | Capital A/c. | |||||||
30-04-2017 | To, Balance b/d | 18600 | 30-04-2017 | By, Balance c/d | 22100 | 30-04-2017 | To, Balance c/d | 29780 | 30-04-2017 | By, Balance b/d | |
To, Salary Payable A/c. | 3500 | ||||||||||
22100 | 22100 | 29780 | |||||||||
Dr. | Supplies A/c. | Cr. | Dr. | Accumulated Depreciation A/c. | |||||||
30-04-2017 | To, Balance b/d | 4500 | 30-04-2017 | By, Supplies Expense A/c. | 1750 | 30-04-2017 | To, Balance c/d | 37700 | 30-04-2017 | By, Balance b/d | |
By, Balance c/d | 2750 | By, Depreciation Expense A/c. | |||||||||
4500 | 4500 | 37700 | |||||||||
Dr. | Depreciation Expense A/c. | Cr. | Dr. | Accounts Payable A/c. | |||||||
30-04-2017 | To, Balance b/d | 9800 | 30-04-2017 | By, Balance c/d | 22300 | 30-04-2017 | To, Balance c/d | 25800 | 30-04-2017 | By, Balance b/d | |
To, Accumulated Depreciation A/c. | 12500 | ||||||||||
22300 | 22300 | 25800 | |||||||||
Dr. | Accounts Receivable A/c. | Cr. | Dr. | Unearned Revenue A/c. | |||||||
30-04-2017 | To, Balance b/d | 35500 | 30-04-2017 | By, Balance c/d | 35500 | 30-04-2017 | To, Service Revenue A/c. | 19200 | 30-04-2017 | By, Balance b/d | |
To, Balance c/d | 15000 | ||||||||||
35500 | 35500 | 34200 | |||||||||
Dr. | Cash A/c. | Cr. | |||||||||
30-04-2017 | To, Balance b/d | 20000 | 30-04-2017 | By, Balance c/d | 20000 | ||||||
20000 | 20000 | ||||||||||
Dr. | Equipment A/c. | Cr. | |||||||||
30-04-2017 | To, Balance b/d | 120000 | 30-04-2017 | By, Balance c/d | 120000 | ||||||
120000 | 120000 | ||||||||||
Dr. | Advertising Expense A/c. | Cr. | |||||||||
30-04-2017 | To, Balance b/d | 7500 | 30-04-2017 | By, Balance c/d | 7500 | ||||||
7500 | 7500 | ||||||||||
Dr. | Insurance Expense A/c. | Cr. | |||||||||
30-04-2017 | To, Balance b/d | 3600 | 30-04-2017 | By, Balance c/d | 9800 | ||||||
To, Prepaid Insurance A/c. | 6200 | ||||||||||
9800 | 9800 | ||||||||||
Dr. | Interest Expense A/c. | Cr. | |||||||||
30-04-2017 | To, Balance b/d | 3880 | 30-04-2017 | By, Balance c/d | 3880 | ||||||
3880 | 3880 | ||||||||||
Dr. | Prepaid Insurance A/c. | Cr. | |||||||||
30-04-2017 | To, Balance b/d | 8600 | 30-04-2017 | By, Insurance Expense A/c. | 6200 | ||||||
By, Balance c/d | 2400 | ||||||||||
8600 | 8600 | ||||||||||
DATA TABLE: | |||||||||||
Particulars | Amount | ||||||||||
Rent Expense | $5,200 | ||||||||||
Supplies Expense | $1,200 | ||||||||||
Long Term Loan Payable | $45,000 | ||||||||||
Berlett, Drawings | $5,000 | ||||||||||
Salary Expense | $18,600 | ||||||||||
Salary Payable | $18,400 | ||||||||||
Service Revenue | $65,000 | ||||||||||
Supplies | $4,500 | ||||||||||
Capital | $29,780 | ||||||||||
Depreciation Expense | $9,800 | ||||||||||
Accounts Receivable | $35,500 | ||||||||||
Cash | $20,000 | ||||||||||
Accumulated Depreciation | $25,200 | ||||||||||
Accounts Payable | $25,800 | ||||||||||
Equipment | $1,20,000 | ||||||||||
Advertising Expense | $7,500 | ||||||||||
Insurance Expense | $3,600 | ||||||||||
Interest Expense | $3,880 | ||||||||||
Prepaid Insurance | $8,600 | ||||||||||
Unearned Revenue | $34,200 | ||||||||||
Additional Information: | |||||||||||
Supplies Consumed within the period | $1,750 | ||||||||||
Prepaid insurance expired | $6,200 | ||||||||||
Unearned revenue earned | $19,200 | ||||||||||
Depreciation charged | $12,500 | ||||||||||
Salary due | $3,500 | ||||||||||
Adjustment Worksheet: | |||||||||||
Pre-Adjustment Trial Balance | Adjustments | Adjusted Trial Balance | Income Statement | Balance Sheet | |||||||
Particulars | Debit | Credit | Debit 2 | Credit3 | Debit 4 | Credit5 | Debit 6 | Credit7 | Debit 8 | Credit9 | |
Rent Expense | $5,200 | $6,200 | $11,400 | $11,400 | |||||||
Supplies Expense | $1,200 | $1,750 | $2,950 | $2,950 | |||||||
Long Term Loan Payable | $45,000 | $45,000 | $45,000 | ||||||||
Berlett, Drawings | $5,000 | $5,000 | $5,000 | ||||||||
Salary Expense | $18,600 | $3,500 | $22,100 | $22,100 | |||||||
Salary Payable | $18,400 | $3,500 | $21,900 | $21,900 | |||||||
Service Revenue | $65,000 | $19,200 | $84,200 | $84,200 | |||||||
Supplies | $4,500 | $1,750 | $2,750 | $2,750 | |||||||
Capital | $29,780 | $29,780 | $29,780 | ||||||||
Depreciation Expense | $9,800 | $12,500 | $22,300 | $22,300 | |||||||
Accounts Receivable | $35,500 | $35,500 | $35,500 | ||||||||
Cash | $20,000 | $20,000 | $20,000 | ||||||||
Accumulated Depreciation | $25,200 | $12,500 | $37,700 | $37,700 | |||||||
Accounts Payable | $25,800 | $25,800 | $25,800 | ||||||||
Equipment | $1,20,000 | $1,20,000 | $1,20,000 | ||||||||
Advertising Expense | $7,500 | $7,500 | $7,500 | ||||||||
Insurance Expense | $3,600 | $3,600 | $3,600 | ||||||||
Interest Expense | $3,880 | $3,880 | $3,880 | ||||||||
Prepaid Insurance | $8,600 | $6,200 | $2,400 | $2,400 | |||||||
Unearned Revenue | $34,200 | $19,200 | $15,000 | $15,000 | |||||||
TOTAL | $2,43,380 | $2,43,380 | $43,150 | $43,150 | $2,59,380 | $2,59,380 | $73,730 | $84,200 | $1,85,650 | $1,75,180 | |
Add:Profit | $10,470 | $10,470 | |||||||||
GRAND TOTAL | $2,43,380 | $2,43,380 | $43,150 | $43,150 | $2,59,380 | $2,59,380 | $84,200 | $84,200 | $1,85,650 | $1,85,650 | |
Adjustment Worksheet: | |||||||||||
Pre-Adjustment Trial Balance | Adjustments | Adjusted Trial Balance | Income Statement | Balance Sheet | |||||||
Particulars | Debit | Credit | Debit 2 | Credit3 | Debit 4 | Credit5 | Debit 6 | Credit7 | Debit 8 | Credit9 | |
Rent Expense | $5,200 | $6,200 | $11,400 | $11,400 | |||||||
Supplies Expense | $1,200 | $1,750 | $2,950 | $2,950 | |||||||
Long Term Loan Payable | $45,000 | $45,000 | $45,000 | ||||||||
Berlett, Drawings | $5,000 | $5,000 | $5,000 | ||||||||
Salary Expense | $18,600 | $3,500 | $22,100 | $22,100 | |||||||
Salary Payable | $18,400 | $3,500 | $21,900 | $21,900 | |||||||
Service Revenue | $65,000 | $19,200 | $84,200 | $84,200 | |||||||
Supplies | $4,500 | $1,750 | $2,750 | $2,750 | |||||||
Capital | $29,780 | $29,780 | $29,780 | ||||||||
Depreciation Expense | $9,800 | $12,500 | $22,300 | $22,300 | |||||||
Accounts Receivable | $35,500 | $35,500 | $35,500 | ||||||||
Cash | $20,000 | $20,000 | $20,000 | ||||||||
Accumulated Depreciation | $25,200 | $12,500 | $37,700 | $37,700 | |||||||
Accounts Payable | $25,800 | $25,800 | $25,800 | ||||||||
Equipment | $1,20,000 | $1,20,000 | $1,20,000 | ||||||||
Advertising Expense | $7,500 | $7,500 | $7,500 | ||||||||
Insurance Expense | $3,600 | $3,600 | $3,600 | ||||||||
Interest Expense | $3,880 | $3,880 | $3,880 | ||||||||
Prepaid Insurance | $8,600 | $6,200 | $2,400 | $2,400 | |||||||
Unearned Revenue | $34,200 | $19,200 | $15,000 | $15,000 | |||||||
TOTAL | $2,43,380 | $2,43,380 | $43,150 | $43,150 | $2,59,380 | $2,59,380 | $73,730 | $84,200 | $1,85,650 | $1,75,180 | |
Add:Profit | $10,470 | $10,470 | |||||||||
GRAND TOTAL | $2,43,380 | $2,43,380 | $43,150 | $43,150 | $2,59,380 | $2,59,380 | $84,200 | $84,200 | $1,85,650 | $1,85,650 | |
Capital as on 30/4/17 | $35,250 | ||||||||||
In the books of Greenplace | |||||||||||
Balance Sheet | |||||||||||
As on 30 April,2017 | |||||||||||
Particulars | Amount | ||||||||||
ASSETS: | |||||||||||
Current Assets: | |||||||||||
Supplies | $2,750 | ||||||||||
Accounts Receivable | $35,500 | ||||||||||
Prepaid Insurance | $2,400 | ||||||||||
Cash | $20,000 | ||||||||||
Total Current Assets | $60,650 | ||||||||||
Fixed Assets: | |||||||||||
Equipment | $1,20,000 | ||||||||||
Less: Accumulated Depreciation | -$37,700 | ||||||||||
Total Non-Current Assets | $82,300 | ||||||||||
TOTAL ASSETS | $1,42,950 | ||||||||||
LIABILITIES: | |||||||||||
Current Liabilities: | |||||||||||
Salary Payable | $21,900 | ||||||||||
Accounts Payable | $25,800 | ||||||||||
Unearned Revenue | $15,000 | ||||||||||
Total Current Liabilities | $62,700 | ||||||||||
NON-CURRENT LIABILITIES: | |||||||||||
Long Term Loan Payable | $45,000 | ||||||||||
Total Non-Current Liabilities | $45,000 | ||||||||||
TOTAL LIABILITIES | $1,07,700 | ||||||||||
Capital: | |||||||||||
Capital Balance | $35,250 | ||||||||||
TOTAL CAPITAL | $35,250 | ||||||||||
TOTAL LIABILITIES & CAPITAL | $1,42,950 | ||||||||||
Particulars | Amount | ||||||||||
Current Assets | 60650 | ||||||||||
Current Liabilities | 62700 | ||||||||||
Current Ratio | 0.967 | ||||||||||
Particulars | Amount | ||||||||||
Total Liabilities | 107700 | ||||||||||
Total Assets | 142950 | ||||||||||
Debt Ratio | 0.753 |
We provide professional writing services to help you score straight A’s by submitting custom written assignments that mirror your guidelines.
Get result-oriented writing and never worry about grades anymore. We follow the highest quality standards to make sure that you get perfect assignments.
Our writers have experience in dealing with papers of every educational level. You can surely rely on the expertise of our qualified professionals.
Your deadline is our threshold for success and we take it very seriously. We make sure you receive your papers before your predefined time.
Someone from our customer support team is always here to respond to your questions. So, hit us up if you have got any ambiguity or concern.
Sit back and relax while we help you out with writing your papers. We have an ultimate policy for keeping your personal and order-related details a secret.
We assure you that your document will be thoroughly checked for plagiarism and grammatical errors as we use highly authentic and licit sources.
Still reluctant about placing an order? Our 100% Moneyback Guarantee backs you up on rare occasions where you aren’t satisfied with the writing.
You don’t have to wait for an update for hours; you can track the progress of your order any time you want. We share the status after each step.
Although you can leverage our expertise for any writing task, we have a knack for creating flawless papers for the following document types.
Although you can leverage our expertise for any writing task, we have a knack for creating flawless papers for the following document types.
From brainstorming your paper's outline to perfecting its grammar, we perform every step carefully to make your paper worthy of A grade.
Hire your preferred writer anytime. Simply specify if you want your preferred expert to write your paper and we’ll make that happen.
Get an elaborate and authentic grammar check report with your work to have the grammar goodness sealed in your document.
You can purchase this feature if you want our writers to sum up your paper in the form of a concise and well-articulated summary.
You don’t have to worry about plagiarism anymore. Get a plagiarism report to certify the uniqueness of your work.
Join us for the best experience while seeking writing assistance in your college life. A good grade is all you need to boost up your academic excellence and we are all about it.
We create perfect papers according to the guidelines.
We seamlessly edit out errors from your papers.
We thoroughly read your final draft to identify errors.
Work with ultimate peace of mind because we ensure that your academic work is our responsibility and your grades are a top concern for us!
Dedication. Quality. Commitment. Punctuality
Here is what we have achieved so far. These numbers are evidence that we go the extra mile to make your college journey successful.
We have the most intuitive and minimalistic process so that you can easily place an order. Just follow a few steps to unlock success.
We understand your guidelines first before delivering any writing service. You can discuss your writing needs and we will have them evaluated by our dedicated team.
We write your papers in a standardized way. We complete your work in such a way that it turns out to be a perfect description of your guidelines.
We promise you excellent grades and academic excellence that you always longed for. Our writers stay in touch with you via email.