Plagiarism’s Collusion
Plagiarism is an action is which one person passes someone else’s work, ideas, reports, presentation as their own report. It could be intentionally or intentionally. Plagiarism is a serious offence, it is totally unprofessional and the person could be penalized for it too (Duska, Duska, Ragatz, 2011). Plagiarism could be generate by paraphrasing, cutting, copying or pasting the other’s work and deliver it as their own reports (Plagiarism.org, 2017).
Plagiarism’s Collusion:
The collusion of plagiarism is against the honest student due to its rules. Collusion allows the students who have done work with the help of other Person without even knowing to their teacher. It helps the dishonest student to reduce the plagiarism rate in comparison of honest student and thus the dishonest student get extra marks.
Excel spreadsheet could be copied from the excel into word file by using the options of copy and paste. With the help of these options, reports could be pasted in formula view as well as with rows and columns.
- In this method, excel’s special formulas are taken care of while pasting the files. First of all, user must use a short key (Ctrl+~) to enable the formula view. Then user must enable the print box by clicking on the page layout and than heading tab. After it, the table must be copied and paste in the word doc files as a “paste special option”. For it, the picture option, under the table must be clicked and “paste as picture” option must be chose (Accountingexplained, 2017).
- In other method, a print screen shot of the excel file could be taken and paste it into the word doc file as a picture. For this method, formula menu must be enabled as described above. Screenshot could be taken through using the print screen key.
Website |
Comment |
URL |
FASB Website |
It provides the basic knowledge of accounting rules and regulations to private companies in order to help them to prepare the final reports. |
https://www.fasb.org/home |
Deloitte Website |
It provides the wide knowledge of IASB and IFRS rules and regulations to the users in order to help them to develop the work of accounting and auditing. |
https://www.iasplus.com/en |
AICPA |
It provides the wide range of knowledge of ethical standards and techniques to the accounting professional to develop the professional work (Kieso, Weygandt & Warfield, 2010). |
https://www.aicpa.org |
Chartered professional accountant of Canada |
It provides the support for government companies, business and NGOs to set the standards of auditing and accounting. It also assures the companies about the accuracy. |
https://www.cpacanada.ca/ |
The Institute of Public accountant Australia is one of the top leading professional bodies of accounting in Australia. This is accountable for supervise and develop the accounting professional in Australia. Many resources could be found on the website of institute of public accountants for the accounting professional students. It provides the material for the accounting career seeking students (IPA, 2017).
This website offers material on many subjects such as corporate low, taxation, financial planning, accounting etc. Such as the toolkit of accounting offered by the website could be a handy resource. It includes many concerned tools such as planner, calculator, guide, practice manual etc.
Computing environment of an organization is a combination of many software and hardware resources. Many processes have been done through these software and hardware to accomplish a particular task. Basic hardware used in an organization are monitor, modem, scanner, CPU, mouse, printer, data cables etc. CPU is the most important hardware among all. It helps the software to enable and accomplish the performed task. More, modem, data cable, printer and scanner is also important for the organization as company could only prepare a report with the help of it.
In my previous workplace, organizational computing environment was up to data and helpful for the employees to accomplish the entire task at time. For operating the computer, Vista 7 was the operating system. Software used in the company to accomplish the task were Microsoft word, Power point, Spreadsheet, database management etc.
Websites for Accounting Information
Word software used to help the employees in preparing all the reports about the business operations and it helped us to manage, store, update the information. This software helped me to track over the supplies, stock and customers. Spreadsheet software used to help all the employees in preparing the final reports of the company such as income statement, balance sheet, fund and cash flow statement, business plan etc (Zimmerman & Yahya-Zadeh, 2011).
Power point software was most used software. It used to help all the employees in presenting the work they have done and presenting about the new plans, project and financial statements to the stakeholders and top level management. This used to help in an effective manner to present the thoughts and information. Data base management used to help in managing all the information.
The innovations and update of all the software had significantly contributed in my workplace. It helped all the employees in simplifying the work and the result used to be very effective and efficient. Hence, the computing environment at my previous workplace was totally effective and safe.
Key lessons:
ABC learning used to be the most growing companies in the country before 2008-09. In 2008-09 company became insolvent. The company was operating its business for the maintenance and running the childcare centers in the country. Operations of the company were increasing rapidly. In 2006, company has showed a great amount of profit in the financial statements. And further, company has expanded its operations in other countries too. Company had also acquired many other firms engaging in the same business.
Company had experienced a great goodwill in the market. But the financial statement of the company had been prepared without considering the fundamentals principles of accounting. It affected the company and thus the company got failed. In 2008-09, the stock of the company had been recorded $0.54 and due to it company became liquidate (IPA, 2017). This case study offers the main lesson is a company should not ignore the fundamental concept of accounting to prepare the final reports of the company. It could put the company in danger.
The main financial reports of an organization are income statement, cash flow statement and balance sheet. Income statement considers all the income and expenditure incurred in the company in a particular period. It shows the profitability condition of the organization. Balance sheet is prepared with considering all the assets and liabilities of a company to analyze the strength of the company. Cash Flows are prepared by considering all the cash inflow and outflow to analyze the cash position in the company.
It is important for every organization to identify the total profit as it is the essential element to analyze the profitability of the organization. Though, the profits don’t show the liquid state of an organization so cash flow statements are prepared by the companies. Cash flow statement depict about the company’s liquid condition (Sciencedaily, 2017).
Ethical Issues:
ABC learning’s ethical issues are as follows:
- Company does not consider the fundamental concepts of accounting.
- Cash generated by the company is always reachable by the owner.
- Company does not focus on updating of the accounting standards.
S. No. |
Account Title |
Type of Account |
1 |
Prepaid Expenses |
Asset |
2 |
Accounts Receivable |
Asset |
3 |
Cash |
Asset |
4 |
Accounts Payable |
Liability |
5 |
Investments |
Asset |
6 |
Salary Payable |
Liability |
7 |
Property Tax Expense |
Expense |
8 |
Office Supplies |
Asset |
9 |
Office Furniture |
Asset |
10 |
Electricity and Gas Expense |
Expense |
11 |
Rent Expense |
Expense |
12 |
Davis, Capital |
Proprietorship |
13 |
Service Revenue |
Revenue |
14 |
Salary Expense |
Expense |
15 |
Supplier Expense |
Expense |
16 |
Loan Payable |
Liability |
Data Section: Bruce Design Studio |
|||
$ |
$ |
||
Loan Payable |
17,300.00 |
Office Furniture |
28,000.00 |
Rent Expense |
23,000.00 |
Electricity and Gas Expense |
6,500.00 |
Cash |
4,600.00 |
Accounts Payable |
2,400.00 |
Office Supplies |
3,300.00 |
Davis, Capital |
35,000.00 |
Salary Expense |
49,000.00 |
Service Revenue |
1,55,800.00 |
Salary Payable |
3,400.00 |
Accounts Receivable |
9,200.00 |
Property Tax Expense |
1,700.00 |
Supplier Expense |
33,600.00 |
Prepaid Expenses |
8,000.00 |
Investments |
5,000.00 |
Report |
||
Income Statement of Bruce Design Studio for Year ended on December 31, 2016 |
||
Description |
Amount ($) |
Amount ($) |
Service Revenue |
1,55,800.00 |
|
Less: Expenses |
||
Rent Expense |
23,000.00 |
|
Salary Expense |
49,000.00 |
|
Property Tax Expense |
1,700.00 |
|
Electricity and Gas Expense |
6,500.00 |
|
Supplier Expense |
33,600.00 |
|
Total |
1,13,800.00 |
|
Profit/(Loss) |
42,000.00 |
This table depict that the BHP Billiton has received a net profit of $42000 in 2016.
Report |
||
Statement Showing Drawings of Owner: Bruce Design Studio for Year ended on December 31, 2016 |
||
Description |
Amount ($) |
Amount ($) |
Opening capital balance |
40,000.00 |
|
Add: Capital investment |
15,000.00 |
|
Less: Withdrawls |
20,000.00 |
|
Closing capital balance |
35,000.00 |
Report |
||
Balance Sheet of Bruce Design Studio for Year ended on December 31, 2016 |
||
Description |
Amount ($) |
Amount ($) |
Assets |
||
Cash |
4,600.00 |
|
Office Supplies |
3,300.00 |
|
Prepaid Expenses |
8,000.00 |
|
Office Furniture |
28,000.00 |
|
Accounts Receivable |
9,200.00 |
|
Investments |
5,000.00 |
|
Total |
58,100.00 |
|
Liabilities |
||
Loan Payable |
17,300.00 |
|
Salary Payable |
3,400.00 |
|
Accounts Payable |
2,400.00 |
|
Total |
23,100.00 |
|
Capital |
35,000.00 |
|
Total Liabilities and Capital |
58,100.00 |
Data Section: Balance Sheet Equation |
|||||||
Case-1 |
Case-2 |
Case-3 |
|||||
Revenue |
900 |
A |
3800 |
||||
Expenses |
600 |
700 |
1256 |
||||
Dividend declared |
0 |
160 |
B |
||||
Additional Investment by stockholders |
0 |
180 |
340 |
||||
Net income |
C |
560 |
D |
||||
Retained earning |
|||||||
Beginning of year |
200 |
195 |
2260 |
||||
End of year |
E |
F |
2450 |
||||
Paid-in Capital |
|||||||
Beginning of year |
160 |
345 |
G |
||||
End of year |
I |
H |
5600 |
||||
Total assets |
|||||||
Beginning of year |
480 |
J |
K |
||||
End of year |
600 |
1200 |
L |
||||
Total liabilities |
|||||||
Beginning of year |
M |
270 |
1200 |
||||
End of year |
N |
O |
740 |
||||
Report Section: Balance Sheet Equation |
Comments |
||||||
Case-1 |
Case-2 |
Case-3 |
|||||
Revenue |
900 |
A |
1260 |
3800 |
A= Net income+ expenses |
||
Expenses |
600 |
700 |
1256 |
||||
Dividend declared |
0 |
160 |
B |
2354 |
B= Beginning retained earnings – ending retained earnigs+ net income |
||
Additional Investment by stockholders |
0 |
180 |
340 |
||||
Net income |
c |
300 |
560 |
D |
2544 |
C and D= Revenues – expense |
|
Retained earning |
0 |
||||||
Beginning of year |
200 |
195 |
2260 |
||||
End of year |
E |
500 |
F |
595 |
2450 |
E and F= beginning Retained earning + net income – dividend declared |
|
Paid-in Capital |
|||||||
Beginning of year |
160 |
345 |
G |
5260 |
N= Total assets beginning less liabilities beginning less retained earnings beginning |
||
End of year |
I |
160 |
H |
525 |
5600 |
I and H= Total assets ending less liabilities ending less retained earnings ending |
|
Total assets |
|||||||
Beginning of year |
480 |
J |
810 |
K |
8720 |
J and K= Paid in capital beginning + retained earning beginnng + liabilities beginning |
|
End of year |
600 |
1200 |
L |
8790 |
L= Paid in capital ending+ retained ending + liabilities ending |
||
Total liabilities |
|||||||
Beginning of year |
M |
120 |
270 |
1200 |
M= Total assets beginning – paid in capital beginning – retained earnings beginning |
||
End of year |
N |
-60 |
O |
80 |
740 |
N and O= Total assets ending- paid in capital ending -retained earnings ending |
Report Section: Balance Sheet Equation |
Comments |
||||||
Case-1 |
Case-2 |
Case-3 |
|||||
Revenue |
=D6 |
A |
=F31+F28 |
=H6 |
A= Net income+ expenses |
||
Expenses |
=D7 |
=F7 |
=H7 |
||||
Dividend declared |
=D8 |
=F8 |
B |
=H33+H31-H34 |
B= Beginning retained earnings – ending retained earnigs+ net income |
||
Additional Investment by stockholders |
=D9 |
=F9 |
=H9 |
||||
Net income |
c |
=D27-D28 |
=F10 |
D |
=H27-H28 |
C and D= Revenues – expense |
|
Retained earning |
=D11 |
||||||
Beginning of year |
=D12 |
=F12 |
=H12 |
||||
End of year |
E |
=D33+D31-D29 |
F |
=F33+F31-F29 |
=H13 |
E and F= beginning Retained earning + net income – dividend declared |
|
Paid-in Capital |
|||||||
Beginning of year |
=D15 |
=F15 |
G |
=H37-H30 |
N= Total assets beginning less liabilities beginning less retained earnings beginning |
||
End of year |
I |
=D36+D30 |
H |
=F36+F30 |
=H16 |
I and H= Total assets ending less liabilities ending less retained earnings ending |
|
Total assets |
|||||||
Beginning of year |
=D18 |
J |
=F42+F36+F33 |
K |
=H36+H42+H33 |
J and K= Paid in capital beginning + retained earning beginnng + liabilities beginning |
|
End of year |
=D19 |
=F19 |
L |
=H37+H43+H34 |
L= Paid in capital ending+ retained ending + liabilities ending |
||
Total liabilities |
|||||||
Beginning of year |
M |
=D39-(D33+D36) |
=F21 |
=H21 |
M= Total assets beginning – paid in capital beginning – retained earnings beginning |
||
End of year |
N |
=D40-(D34+D37) |
O |
=F40-(F37+F34) |
=H22 |
N and O= Total assets ending- paid in capital ending -retained earnings ending |
Normal Debit balances:
- Purchase Account
- Owner’s Drawing Account
- Cash Account
- Furniture Account
- Bad Debts Account
Normal Credit balances:
- Interest Account
- Capital Account
- Unearned revenues
- Bills payable account
- Sales Account (Nobes & Parker, 2008)
Data Section: Porto Deliveries |
|||
$ |
$ |
||
Capital |
639,760.00 |
Trucks |
302,348.00 |
Insurance expense |
3,450.00 |
Fuel expense |
58,000.00 |
Accounts payable |
35,640.00 |
Drawings |
27,500.00 |
Service revenue |
289,700.00 |
Electricity expense |
8,760.00 |
Building |
380,700.00 |
Accounts receivables |
28,760.00 |
Supplies expenses |
1,980.00 |
Bills payable |
34,900.00 |
Cash |
27,600.00 |
Supplies |
3,654.00 |
Salary expense |
129,358.00 |
Equipment |
27,890.00 |
Report Section |
||
Porto Deliveries: Trial balance as on 30 June 2016 |
||
$ |
$ |
|
Debit |
Credit |
|
Cash |
27,600.00 |
|
Accounts receivables |
28,760.00 |
|
Supplies |
3,654.00 |
|
Trucks |
302,348.00 |
|
Building |
380,700.00 |
|
Equipment |
27,890.00 |
|
Accounts payable |
35,640.00 |
|
Bills payable |
34,900.00 |
|
Capital |
639,760.00 |
|
Drawings |
27,500.00 |
|
Service revenue |
289,700.00 |
|
Fuel expense |
58,000.00 |
|
Supplies expenses |
1,980.00 |
|
Salary expense |
129,358.00 |
|
Insurance expense |
3,450.00 |
|
Electricity expense |
8,760.00 |
|
Total |
1,000,000.00 |
1,000,000.00 |
Formula View:
Report Section |
||
Porto Deliveries: Trial balance as on 30 June 2016 |
||
$ |
$ |
|
Debit |
Credit |
|
Cash |
=C12 |
|
Accounts receivables |
=E10 |
|
Supplies |
=E12 |
|
Trucks |
=E6 |
|
Building |
=C10 |
|
Equipment |
=E13 |
|
Accounts payable |
=C8 |
|
Bills payable |
=E11 |
|
Capital |
=C6 |
|
Drawings |
=E8 |
|
Service revenue |
=C9 |
|
Fuel expense |
=E7 |
|
Supplies expenses |
=C11 |
|
Salary expense |
=C13 |
|
Insurance expense |
=C7 |
|
Electricity expense |
=E9 |
|
Total |
=SUM(C20:C35) |
=SUM(D20:D35) |
Making Four Changes |
||
$ |
$ |
|
Debit |
Credit |
|
Cash |
22,600.00 |
– |
Accounts receivables |
23,760.00 |
– |
Supplies |
3,654.00 |
– |
Trucks |
3,02,348.00 |
– |
Building |
3,80,700.00 |
– |
Equipment |
26,390.00 |
– |
Accounts payable |
– |
30,340.00 |
Bills payable |
– |
34,900.00 |
Capital |
– |
6,29,760.00 |
Drawings |
27,500.00 |
– |
Service revenue |
– |
2,93,500.00 |
Fuel expense |
58,000.00 |
– |
Supplies expenses |
1,980.00 |
– |
Salary expense |
1,29,358.00 |
– |
Insurance expense |
3,450.00 |
– |
Electricity expense |
8,760.00 |
– |
Total |
9,88,500.00 |
9,88,500.00 |
- The increase of expenses that relate to the revenues being accounted is compulsory because of the ___________ principle.
- A financial statement which explains that how cash equivalents and cash have distorted during a financial accounting period is the statement of ________ flows.
- Financial statements which are mattered between a company’s annual financial statements are referred to as _____________ financial statements.
- The accounting ___________ is Assets = Liabilities + Owner’s (Stockholders’) Equity.
- Amounts allocated to people and suppliers are accounted as _______________ on the balance sheet.
Adjusting Entries:
Matter |
Adjusting Journal Entry |
1. Prepaid expense |
Prepaid Expense Dr. expense Cr. |
2. Accrued Revenue |
Revenue Dr. Accrued Revenue Cr. |
3. Unearned revenue |
Unearned Revenue Dr. Revenues Cr. |
4. Revenues remained unearned |
Unearned revenues Dr. Service revenues Cr. |
Current Assets and Non Current assets:
Current assets are those assets that would convert in cash in an accounting period such as accounts receivable, inventory, prepaid expenses, cash equivalents etc whereas noncurrent assets are those assets which would convert in cash in more than 1 accounting period such as Equipments, long term investments, building, long term receivables (Lambert, Leuz, & Verrecchia, 2007).
Current ratios of an organization depict about the liquid stage of the organization whereas the debt ratio of an organization depict the leverage stage of the organization. For Example:
Current assets |
8,000.00 |
Current liabilities |
5,000.00 |
Current ratio |
1.6 |
Total debt |
8,000.00 |
Total assets |
12,000.00 |
Debt ratio |
0.67 |
The table describe that current assets is 1.6 times more than current liabilities. And the debt ratio describes that organization has generated 67% of total assets from the debt amount.
Data Section: Mini Motors |
|||||
Account |
Debit |
Credit |
|||
Cash |
49,380.00 |
||||
Accounts receivables |
121,450.00 |
Additional data |
|||
Supplies |
14,670.00 |
Depreciation on equipment |
2860 |
||
Prepaid insurance |
2,567.00 |
Accrued Wages expense |
500 |
||
Equipment |
237,654.00 |
Supplies on hand |
450 |
||
Accumulated depreciation |
107,890.00 |
Prepaid insurance expired during June |
400 |
||
Accounts payable |
99,870.00 |
Unearned service revenue earned in June |
4600 |
||
Wages payable |
12,567.00 |
Accrued service revenue |
600 |
||
Unearned service revenue |
12,345.00 |
||||
Capital |
132,519.00 |
||||
Drawings |
28,900.00 |
||||
Service revenue |
267,890.00 |
||||
Depreciation and expenses |
|||||
Wages expenses |
165,900.00 |
||||
Insurance expenses |
|||||
Utilities expenses |
12,560.00 |
||||
Supplies expenses |
|||||
Total |
633,081.00 |
633,081.00 |
Report Section |
||||||||||
Mini Motors worksheet, period ended 30th June 2016 |
||||||||||
Unadjusted trial |
Adjustments |
Adjusted trial |
Balance sheet |
Income statement |
||||||
Debit |
Credit |
Debit |
Credit |
Debit |
Credit |
Debit |
Credit |
Debit |
Credit |
|
Cash |
49,380.00 |
49,380.00 |
49,380.00 |
0 |
||||||
Accounts receivables |
121,450.00 |
121,450.00 |
121,450.00 |
0 |
||||||
Supplies |
14,670.00 |
14,220.00 |
450.00 |
450.00 |
0 |
|||||
Prepaid insurance |
2,567.00 |
400 |
2,167.00 |
2,167.00 |
0 |
|||||
Accrued revenue |
600 |
600.00 |
600.00 |
0 |
||||||
Equipment |
237,654.00 |
2860 |
240,514.00 |
240,514.00 |
0 |
|||||
Accumulated depreciation |
– |
107,890.00 |
2860 |
110,750.00 |
– |
110750 |
||||
Accounts payable |
– |
99,870.00 |
99,870.00 |
– |
99870 |
|||||
Wages payable |
– |
12,567.00 |
500 |
13,067.00 |
– |
13067 |
||||
Unearned service revenue |
– |
12,345.00 |
4600 |
7,745.00 |
– |
7745 |
||||
Capital |
– |
132,519.00 |
132,519.00 |
– |
132519 |
|||||
Drawings |
28,900.00 |
– |
28,900.00 |
28,900.00 |
0 |
|||||
Service revenue |
– |
267,890.00 |
5200 |
273,090.00 |
273,090.00 |
|||||
Depreciation and expenses |
– |
– |
– |
– |
– |
|||||
Wages expenses |
165,900.00 |
– |
500 |
166,400.00 |
166,400.00 |
– |
||||
Insurance expenses |
– |
– |
400 |
400.00 |
400.00 |
– |
||||
Utilities expenses |
12,560.00 |
– |
12,560.00 |
12,560.00 |
– |
|||||
Supplies expenses |
– |
14,220.00 |
14,220.00 |
14,220.00 |
– |
|||||
Total |
633,081.00 |
633,081.00 |
23,180.00 |
23,180.00 |
637,041.00 |
637,041.00 |
443,461.00 |
363,951.00 |
193,580.00 |
273,090.00 |
Net income/loss |
79,510.00 |
|||||||||
79,510.00 |
||||||||||
Balancing |
443,461.00 |
443,461.00 |
Formula View
Report Section |
||||||||||
Mini Motors worksheet, period ended 30th June 2016 |
||||||||||
Unadjusted trial |
Adjustments |
Adjusted trial |
Balance sheet |
Income statement |
||||||
Debit |
Credit |
Debit |
Credit |
Debit |
Credit |
Debit |
Credit |
Debit |
Credit |
|
Cash |
=C6 |
=C29+E29-F29 |
=G29 |
=H29 |
||||||
Accounts receivables |
=C7 |
=C30+E30-F30 |
=G30 |
=H30 |
||||||
Supplies |
=C8 |
=C31-450 |
=C31+E31-F31 |
=G31 |
=H31 |
|||||
Prepaid insurance |
=C9 |
=G11 |
=C32+E32-F32 |
=G32 |
=H32 |
|||||
Accrued revenue |
=G13 |
=C33+E33-F33 |
=G33 |
=H33 |
||||||
Equipment |
=C10 |
=F35 |
=C34+E34-F34 |
=G34 |
=H34 |
|||||
Accumulated depreciation |
=C11 |
=D11 |
=G8 |
=D35+F35-E35 |
=G35 |
=H35 |
||||
Accounts payable |
=C12 |
=D12 |
=D36+F36-E36 |
=G36 |
=H36 |
|||||
Wages payable |
=C13 |
=D13 |
=G9 |
=D37+F37-E37 |
=G37 |
=H37 |
||||
Unearned service revenue |
=C14 |
=D14 |
=G12 |
=D38+F38-E38 |
=G38 |
=H38 |
||||
Capital |
=C15 |
=D15 |
=D39+F39-E39 |
=G39 |
=H39 |
|||||
Drawings |
=C16 |
=D16 |
=C40+E40-F40 |
=G40 |
=H40 |
|||||
Service revenue |
=C17 |
=D17 |
=E38+E33 |
=D41+F41-E41 |
=H41 |
|||||
Depreciation and expenses |
=C18 |
=D18 |
=C42+E42-F42 |
=G42 |
=H42 |
|||||
Wages expenses |
=C19 |
=D19 |
=F37 |
=C43+E43-F43 |
=G43 |
=H43 |
||||
Insurance expenses |
=C20 |
=D20 |
=F32 |
=C44+E44-F44 |
=G44 |
=H44 |
||||
Utilities expenses |
=C21 |
=D21 |
=C45+E45-F45 |
=G45 |
=H45 |
|||||
Supplies expenses |
=D22 |
=F31 |
=C46+E46-F46 |
=G46 |
=H46 |
|||||
Total |
=SUM(C29:C46) |
=SUM(D29:D46) |
=SUM(E29:E46) |
=SUM(F29:F46) |
=SUM(G29:G46) |
=SUM(H29:H46) |
=SUM(I29:I46) |
=SUM(J29:J46) |
=SUM(K29:K46) |
=SUM(L29:L46) |
Net income/loss |
=L47-K47 |
|||||||||
=I47-J47 |
||||||||||
Balancing |
=I47+I49 |
=J47+J49 |
Report Section Four Changes |
||||||||||
Mini Motors worksheet, period ended 30th June 2016 |
||||||||||
Unadjusted trial |
Adjustments |
Adjusted trial |
Balance sheet |
Income statement |
||||||
Debit |
Credit |
Debit |
Credit |
Debit |
Credit |
Debit |
Credit |
Debit |
Credit |
|
Cash |
49,380.00 |
49,380.00 |
49,380.00 |
0 |
||||||
Accounts receivables |
1,21,450.00 |
1,21,450.00 |
1,21,450.00 |
0 |
||||||
Supplies |
24,670.00 |
25,220.00 |
(550.00) |
(550.00) |
0 |
|||||
Prepaid insurance |
2,567.00 |
400 |
2,167.00 |
2,167.00 |
0 |
|||||
Accrued revenue |
600 |
600.00 |
600.00 |
0 |
||||||
Equipment |
2,37,654.00 |
2860 |
2,40,514.00 |
2,40,514.00 |
0 |
|||||
Accumulated depreciation |
– |
1,07,890.00 |
2860 |
1,10,750.00 |
– |
110750 |
||||
Accounts payable |
– |
99,870.00 |
99,870.00 |
– |
99870 |
|||||
Wages payable |
– |
17,567.00 |
500 |
13,067.00 |
– |
13067 |
||||
Unearned service revenue |
– |
12,345.00 |
4600 |
7,745.00 |
– |
7745 |
||||
Capital |
– |
1,32,519.00 |
1,32,519.00 |
– |
132519 |
|||||
Drawings |
28,900.00 |
– |
28,900.00 |
28,900.00 |
0 |
|||||
Service revenue |
– |
2,67,890.00 |
5200 |
2,73,090.00 |
2,73,090.00 |
|||||
Depreciation and expenses |
– |
– |
– |
– |
– |
|||||
Wages expenses |
1,65,900.00 |
– |
500 |
1,66,400.00 |
1,66,400.00 |
– |
||||
Insurance expenses |
– |
– |
400 |
400.00 |
400.00 |
– |
||||
Utilities expenses |
17,560.00 |
– |
17,560.00 |
17,560.00 |
– |
|||||
Supplies expenses |
– |
25,220.00 |
45,220.00 |
45,220.00 |
– |
|||||
Total |
6,48,081.00 |
6,38,081.00 |
34,180.00 |
34,180.00 |
6,72,041.00 |
6,37,041.00 |
4,42,461.00 |
3,63,951.00 |
2,29,580.00 |
2,73,090.00 |
Net income/loss |
43,510.00 |
|||||||||
78,510.00 |
||||||||||
Balancing |
4,42,461.00 |
4,42,461.00 |
References:
Lambert, R., Leuz, C., & Verrecchia, R. E. 2007. Accounting information, disclosure, and the cost of capital. Journal of accounting research, 45(2), 385-420.
Accountingexplained. 2017. Non-current assets. Retrieved March 24, 2017, from https://accountingexplained.com/financial/non-current-assets/
Duska, R., Duska, B.S., Ragatz, J.A. 2011. Accounting Ethics. John Wiley & Sons.
IPA. 2017. Home. Retrieved March 24, 2017, from https://www.publicaccountants.org.au/
Kieso, D. E., Weygandt, J. J., & Warfield, T. D. 2010. Intermediate accounting: IFRS edition (Vol. 2). John Wiley & Sons.
Myaccountingcourse. 2017. Adjusting Entries. Retrieved March 24, 2017, from https://www.myaccountingcourse.com/accounting-cycle/adjusting-entries
Nobes, C., & Parker, R. H. 2008. Comparative international accounting. Pearson Education.
Plagiarism.org. 2017. What is Plagiarism? Retrieved March 24, 2017, from https://www.plagiarism.org/plagiarism-101/what-is-plagiarism/
Sciencedaily. 2017. Computer Security: Reducing risks of malware infections. Retrieved March 24, 2017 https://www.sciencedaily.com/releases/2013/12/131216142931.htm
Zimmerman, J. L., & Yahya-Zadeh, M. 2011. Accounting for decision making and control. Issues in Accounting Education, 26(1), 258-259.