Recording Transactions For GREENPLACE: A Business Report

	P	A	L	E	R
Sl.No.	Proprietorship	Assets	Liabilities	Expenses	Revenue
1	Bartlett, Drawings	Supplies	Long Term Loan Payable	Rent Expense	Service Revenue
2	Capital	Accounts Receivable	Salary Payable	Supplies Expense
3		Cash	Accumulated Depreciation	Salary Expense
4		Equipment	Accounts Payable	Depreciation Expense
5		Prepaid Insurance	Unearned Revenue	Advertisement Expense
6				Insurance Expense
7				Interest Expense
In the books of GREENPLACE		Trial Balance
Journal Entries		as on 30 April 2017
			Dr.	Cr.			Dr.	Cr.
Date	Particulars	Amount	Amount		Particulars	Amount	Amount
28-04-2017	Supplies A/c.	Dr.	$1,200			Rent Expense	$5,200
	To,	Accounts Payable A/c.		$1,200		Supplies Expense	$1,200
						Long Term Loan Payable		$45,000
29-04-2017	Rent Expense A/c.	Dr.	$3,500			Berlett, Drawings	$5,000
	To,	Cash A/c.		$3,500		Salary Expense	$18,600
						Salary Payable		$18,400
30-04-2017	Cash A/c.	Dr.	$5,600			Service Revenue		$65,000
	To,	Accounts Receivable A/c.		$5,600		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
Adjusting Entries
			Dr.	Cr.
Date	Particulars	Amount	Amount
30-04-2017	Supplies Expense A/c.	Dr.	$2,500
	To,	Supplies A/c.		$2,500
30-04-2017	Insurance Expense A/c.	Dr.	$5,000
	To,	Prepaid Insurance A/c.		$5,000
30-04-2017	Unearned Revenue A/c.	Dr.	$20,000
	To,	Service Revenue A/c.		$20,000
30-04-2017	Depreciation Expense A/c.	Dr.	$9,800
	To,	Accumulated Depreciation A/c.		$9,800
30-04-2017	Salary Expense A/c.	Dr.	$2,000
	To,	Salary Payable A/c.		$2,000
Rent Expense A/c.	Cr.		Dr.	Long Term Loan Payable A/c.	Cr.
Particulars	Amount	Date	Particulars	Amount		Date	Particulars	Amount	Date	Particulars	Amount
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	45000
	5200			5200				45000			45000
Supplies Expense A/c.	Cr.		Dr.	Salary Payable A/c.	Cr.
Particulars	Amount	Date	Particulars	Amount		Date	Particulars	Amount	Date	Particulars	Amount
To, Balance b/d	1200	30-04-2017	By, Balance c/d	3700		30-04-2017	To, Balance c/d	20400	30-04-2017	By, Balance b/d	18400
To, Supplies A/c.	2500									By, Salary Expense A/c.	2000
	3700			3700				20400			20400
Bartlett, Drawings A/c.	Cr.		Dr.	Service Revenue A/c.	Cr.
Particulars	Amount	Date	Particulars	Amount		Date	Particulars	Amount	Date	Particulars	Amount
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	65000
										By, Unearned Revenue A/c.	20000
	5000			5000				85000			85000
Salary Expense A/c.	Cr.		Dr.	Capital A/c.	Cr.
Particulars	Amount	Date	Particulars	Amount		Date	Particulars	Amount	Date	Particulars	Amount
To, Balance b/d	18600	30-04-2017	By, Balance c/d	20600		30-04-2017	To, Balance c/d	29780	30-04-2017	By, Balance b/d	29780
To, Salary Payable A/c.	2000
	20600			20600				29780			29780
Supplies A/c.	Cr.		Dr.	Accumulated Depreciation A/c.	Cr.
Particulars	Amount	Date	Particulars	Amount		Date	Particulars	Amount	Date	Particulars	Amount
To, Balance b/d	4500	30-04-2017	By, Supplies Expense A/c.	2500		30-04-2017	To, Balance c/d	35000	30-04-2017	By, Balance b/d	25200
			By, Balance c/d	2000						By, Depreciation Expense A/c.	9800
	4500			4500				35000			35000
Depreciation Expense A/c.	Cr.		Dr.	Accounts Payable A/c.	Cr.
Particulars	Amount	Date	Particulars	Amount		Date	Particulars	Amount	Date	Particulars	Amount
To, Balance b/d	9800	30-04-2017	By, Balance c/d	19600		30-04-2017	To, Balance c/d	25800	30-04-2017	By, Balance b/d	25800
To, Accumulated Depreciation A/c.	9800
	19600			19600				25800			25800
Accounts Receivable A/c.	Cr.		Dr.	Unearned Revenue A/c.	Cr.
Particulars	Amount	Date	Particulars	Amount		Date	Particulars	Amount	Date	Particulars	Amount
To, Balance b/d	35500	30-04-2017	By, Balance c/d	35500		30-04-2017	To, Service Revenue A/c.	20000	30-04-2017	By, Balance b/d	34200
							To, Balance c/d	14200
	35500			35500				34200			34200
Cash A/c.	Cr.
Particulars	Amount	Date	Particulars	Amount
To, Balance b/d	20000	30-04-2017	By, Balance c/d	20000
	20000			20000
Equipment A/c.	Cr.
Particulars	Amount	Date	Particulars	Amount
To, Balance b/d	120000	30-04-2017	By, Balance c/d	120000
	120000			120000
Advertising Expense A/c.	Cr.
Particulars	Amount	Date	Particulars	Amount
To, Balance b/d	7500	30-04-2017	By, Balance c/d	7500
	7500			7500
Insurance Expense A/c.	Cr.
Particulars	Amount	Date	Particulars	Amount
To, Balance b/d	3600	30-04-2017	By, Balance c/d	8600
To, Prepaid Insurance A/c.	5000
	8600			8600
Interest Expense A/c.	Cr.
Particulars	Amount	Date	Particulars	Amount
To, Balance b/d	3880	30-04-2017	By, Balance c/d	3880
	3880			3880
Prepaid Insurance A/c.	Cr.
Particulars	Amount	Date	Particulars	Amount
To, Balance b/d	8600	30-04-2017	By, Insurance Expense A/c.	5000
			By, Balance c/d	3600
	8600			8600
		REPORT SECTION:
		Adjustment Worksheet:
			Pre-Adjustment Trial Balance	Adjustments	Adjusted Trial Balance	Income Statement	Balance Sheet
Amount		Particulars	Debit	Credit	Debit	Credit	Debit	Credit	Debit	Credit	Debit	Credit
$5,200		Rent Expense	$5,200		$5,000		$10,200		$10,200
$1,200		Supplies Expense	$1,200		$2,500		$3,700		$3,700
$45,000		Long Term Loan Payable		$45,000				$45,000				$45,000
$5,000		Berlett, Drawings	$5,000				$5,000				$5,000
$18,600		Salary Expense	$18,600		$2,000		$20,600		$20,600
$18,400		Salary Payable		$18,400		$2,000		$20,400				$20,400
$65,000		Service Revenue		$65,000		$20,000		$85,000		$85,000
$4,500		Supplies	$4,500			$2,500	$2,000				$2,000
$29,780		Capital		$29,780				$29,780				$29,780
$9,800		Depreciation Expense	$9,800		$9,800		$19,600		$19,600
$35,500		Accounts Receivable	$35,500				$35,500				$35,500
$20,000		Cash	$20,000				$20,000				$20,000
$25,200		Accumulated Depreciation		$25,200		$9,800		$35,000				$35,000
$25,800		Accounts Payable		$25,800				$25,800				$25,800
$1,20,000		Equipment	$1,20,000				$1,20,000				$1,20,000
$7,500		Advertising Expense	$7,500				$7,500		$7,500
$3,600		Insurance Expense	$3,600				$3,600		$3,600
$3,880		Interest Expense	$3,880				$3,880		$3,880
$8,600		Prepaid Insurance	$8,600			$5,000	$3,600				$3,600
$34,200		Unearned Revenue		$34,200	$20,000			$14,200				$14,200
		TOTAL	$2,43,380	$2,43,380	$39,300	$39,300	$2,55,180	$2,55,180	$69,080	$85,000	$1,86,100	$1,70,180
$2,500		Add:Profit							$15,920			$15,920
$5,000		GRAND TOTAL	$2,43,380	$2,43,380	$39,300	$39,300	$2,55,180	$2,55,180	$85,000	$85,000	$1,86,100	$1,86,100
$20,000
DATA SECTION:			REPORT SECTION:
			Adjustment Worksheet:
List of Accounts:				Pre-Adjustment Trial Balance	Adjustments	Adjusted Trial Balance	Income Statement	Balance Sheet
Particulars	Amount		Particulars	Debit	Credit	Debit	Credit	Debit	Credit	Debit	Credit	Debit	Credit
Rent Expense	$5,200		Rent Expense	$5,200		$5,000		$10,200		$10,200
Supplies Expense	$1,200		Supplies Expense	$1,200		$2,500		$3,700		$3,700
Long Term Loan Payable	$45,000		Long Term Loan Payable		$45,000				$45,000				$45,000
Berlett, Drawings	$5,000		Berlett, Drawings	$5,000				$5,000				$5,000
Salary Expense	$18,600		Salary Expense	$18,600		$2,000		$20,600		$20,600
Salary Payable	$18,400		Salary Payable		$18,400		$2,000		$20,400				$20,400
Service Revenue	$65,000		Service Revenue		$65,000		$20,000		$85,000		$85,000
Supplies	$4,500		Supplies	$4,500			$2,500	$2,000				$2,000
Capital	$29,780		Capital		$29,780				$29,780				$29,780
Depreciation Expense	$9,800		Depreciation Expense	$9,800		$9,800		$19,600		$19,600
Accounts Receivable	$35,500		Accounts Receivable	$35,500				$35,500				$35,500
Cash	$20,000		Cash	$20,000				$20,000				$20,000
Accumulated Depreciation	$25,200		Accumulated Depreciation		$25,200		$9,800		$35,000				$35,000
Accounts Payable	$25,800		Accounts Payable		$25,800				$25,800				$25,800
Equipment	$1,20,000		Equipment	$1,20,000				$1,20,000				$1,20,000
Advertising Expense	$7,500		Advertising Expense	$7,500				$7,500		$7,500
Insurance Expense	$3,600		Insurance Expense	$3,600				$3,600		$3,600
Interest Expense	$3,880		Interest Expense	$3,880				$3,880		$3,880
Prepaid Insurance	$8,600		Prepaid Insurance	$8,600			$5,000	$3,600				$3,600
Unearned Revenue	$34,200		Unearned Revenue		$34,200	$20,000			$14,200				$14,200
Additional Information:			TOTAL	$2,43,380	$2,43,380	$39,300	$39,300	$2,55,180	$2,55,180	$69,080	$85,000	$1,86,100	$1,70,180
Supplies Consumed within the period	$2,500		Add:Profit							$15,920			$15,920
Prepaid insurance expired	$5,000		GRAND TOTAL	$2,43,380	$2,43,380	$39,300	$39,300	$2,55,180	$2,55,180	$85,000	$85,000	$1,86,100	$1,86,100
Unearned revenue earned	$20,000
Depreciation charged	$9,800
In the books of GREENPLACE		In the books of GREENPLACE		In the books of GREENPLACE
INCOME STATEMENT		STATEMENT OF CHANGE IN EQUITY		BALANCE SHEET
for the period ended 30 April,2017		for the period ended 30 April,2017		As on 30 April,2017
Particulars	Amount		Particulars	Amount		Particulars	Amount
Service Revenue	$85,000		Opening Balance of Capital	$29,780		CURRENT ASSETS:
			Add: Net Profit for the period	$15,920		Supplies	$2,000
TOTAL REVENUE	$85,000			$45,700		Accounts Receivable	$35,500
			Less: Berlett, Drawings	-$5,000		Prepaid Insurance	$3,600
Rent Expense	-$10,200					Cash	$20,000
Supplies Expense	-$3,700		Closing Balance of Capital	$40,700		Total Current Assets	$61,100
Salary Expense	-$20,600
Depreciation Expense	-$19,600					NON-CURRENT ASSETS:
Advertising Expense	-$7,500					Equipment	$1,20,000
Insurance Expense	-$3,600					Accumulated Depreciation	-$35,000
Interest Expense	-$3,880					Total Non-Current Assets	$85,000
TOTAL EXPENSES	-$69,080					TOTAL ASSETS	$1,46,100
NET PROFIT for the period	$15,920					CURRENT LIABILITIES:
						Salary Payable	$20,400
						Accounts Payable	$25,800
						Unearned Revenue	$14,200
						Total Current Liabilities	$60,400
						NON-CURRENT LIABILITIES:
						Long Term Loan Payable	$45,000
						Total Non-Current Liabilities	$45,000
						TOTAL LIABILITIES	$1,05,400
						Capital:
						Capital Balance	$40,700
						TOTAL CAPITAL	$40,700
						TOTAL LIABILITIES & CAPITAL	$1,46,100
In the books of GREENPLACE		In the books of GREENPLACE		In the books of GREENPLACE
INCOME STATEMENT		STATEMENT OF CHANGE IN EQUITY		BALANCE SHEET
for the period ended 30 April,2017		for the period ended 30 April,2017		As on 30 April,2017
Particulars	Amount		Particulars	Amount		Particulars	Amount
Service Revenue	$85,000		Opening Balance of Capital	$29,780		CURRENT ASSETS:
			Add: Net Profit for the period	$15,920		Supplies	$2,000
TOTAL REVENUE	$85,000			$45,700		Accounts Receivable	$35,500
			Less: Berlett, Drawings	-$5,000		Prepaid Insurance	$3,600
Rent Expense	-$10,200					Cash	$20,000
Supplies Expense	-$3,700		Closing Balance of Capital	$40,700		Total Current Assets	$61,100
Salary Expense	-$20,600
Depreciation Expense	-$19,600					NON-CURRENT ASSETS:
Advertising Expense	-$7,500					Equipment	$1,20,000
Insurance Expense	-$3,600					Accumulated Depreciation	-$35,000
Interest Expense	-$3,880					Total Non-Current Assets	$85,000
TOTAL EXPENSES	-$69,080					TOTAL ASSETS	$1,46,100
NET PROFIT for the period	$15,920					CURRENT LIABILITIES:
						Salary Payable	$20,400
						Accounts Payable	$25,800
						Unearned Revenue	$14,200
						Total Current Liabilities	$60,400
						NON-CURRENT LIABILITIES:
						Long Term Loan Payable	$45,000
						Total Non-Current Liabilities	$45,000
						TOTAL LIABILITIES	$1,05,400
						Capital:
						Capital Balance	$40,700
						TOTAL CAPITAL	$40,700
						TOTAL LIABILITIES & CAPITAL	$1,46,100
Particulars		Amount
Current Assets	A	61100
Current Liabilities	B	60400
Current Ratio	C=A/B	1.012
Particulars		Amount
Total Liabilities	A	105400
Total Assets	B	146100
Debt Ratio	C=A/B	0.721