After nearly destroying the city of Springfield USA because of many near nuclear melt downs caused by Homer Simpson, Mr. Burns decided to go intosellingcookies.On January 2, 2020, Mr. Burn closed down the power plant and decided to open up Mr. Burns Good Old Fashion Cookies.The new company is a merchandise company and uses aNETperpetual inventory system.

1. all the journal entries onaworddocument(to be submitted separately)

2.Post all journal entries to the worksheet

3.Post all adjusting journal entries to the worksheet

4.In good form, produce a multi stepIncome Statement, statement ofStockholder's

EquityandBalance Sheet.

5.Post the necessary closing entries to the proper accounts and update theRetained

Earningsaccount accordingly.

Instructions:

1.Post the journalentry amountsin columnsFandH,post adjusting journal entry amountsin columns NandP, and post the closing entry amountsin columnsVandX.

2.Do not touch the columns with theaccountbalances for theyare formula driven.You will not have to calculate anything!

3.For tracking purposes post the journal entries as they appear.The regular transaction numbers will beposted in columnsEandG.The adjusting transaction numberswill be posted in columnsMandO.The closing transaction numbers will be posted in columnsUandW.Regular transactionswill have just the number (1, 2, 3, ect).Adjusting transactions will have A in front of the number (A1, A2, A3, ect).Closing transactions will have C infront of the number (C1, C2,).

4.For the statements: use only the cells marked in yellow to put in numbers.The totals will calculate for you

5.Failure to follow any of these instructions will result in 15pointnon-negotiable penalty.

6.Working with a tutor is not allowed.

7.Questions to theprofessorcan not be asked until the student has made areasonable attempt to complete the entire project and has not come up with thecheck figuresgiven.The professor will only check the student's work once.

8.SeeMoodlefor dates.No late assignments will beaccepted for any

reason.

Misc Information:Mr. Burns sold off all of his fixed assetsfrom the nuclear power plant.Also, there was an adjustment to the allowance for uncollectible account during your brief respite.Mr.Smithers performed the necessary entries to get the books up to date;this included the reduction of the mortgage payable.However, you will calculate interest expense, bad debt expense, and depreciation expense.These amounts will not be given to you.Good luck and time manage appropriately.***For any note/mortgage payable, you find interest expense the same way you find interest revenue.***

Check Figures:

Unadjusted Net Income: $599,350

Adjusted Net Income:$79,888

Journal Entries:

1.January 2:Mr.Burns opened up his new company and dissolved the old one.The balances of the accounts (with the exception of fixed assets and uncollectible) were transferred over from the old business.Mr. Burns decided that he needed to invest more money into the business in order to get operational.Mr. Burns invested $2,120,000 to create stock.

2.January 3:Mr. Burns boughtacookie making machine for $500,000from Cookie Makerson account.The machine has a life of 10 years and a salvage value of$100,000.The machine will use the straight-linedepreciation method.

3. January 4:Mr. Burns boughtanoven from the Try-N-Save.He took out a note for fivemonths at an interest rate of 10%.The amount of the note was $400,000.The oven has a useful life of 4years and will use the straight line method of depreciation.The expected salvage value of the oven at the end of its useful life is $50,000.

4.January 15:Mr. Burns bought cookie dough(inventory)to make his cookies.Mr. Burns paid$250,000for the cookie dough.

5.January 17:Mr. Burns earned the rest of his unearnedrentrevenueof $300,000from last yearfrom his nuclear power plant.

6.February 6:After promising to change his evil ways, Lisa Simpson agrees to help Mr. Burns sell his cookies.Lisa sells somecookies to Old Folks Home for $130,000 on account.The cost of selling the cookies was $70,000.For prompt payment, Mr. Burns offered thediscount of1/10, n30.

7.February20: Mr. Burns soldhisdeliciouscookies to Candy Store on account$200,000.Mr. Burns offered terms 2/20, n30.The cost of merchandise sold was $100,000.

8.February 28:Mr. Burns bought a new truck so he could sellmore cookies.Mr. Burns paid $30,000 dollars for the truck.The truck was not expected to have salvage value.Mr. Burns decided to depreciate the truck by straight line.The truck has an expected life of three years.

9.February 28:Mr. Burns collected cash from Homer Simpson of$22,000.Thenote receivablewassigned last December 15.He collectedthe face value of the note, $16,000plus the interest receivable recorded last year.Since Homer allowed Lisa to work for him, he decided only to collect the interest accrued last year and not the interest for January and February.

10. March 5:Mr. Burns bought more cookie dough(inventory)to continue to make his cookies.He bought $600,000 worth of inventory.There was also a $20,000 freight charge.The terms of the shipping agreement was FOB shipping.Mr. Burns paid for the whole amount.(Do one journal entry)

11.March 6:Since manyfamiliesof the City of Springfield did not pay the Old Folks Home last month, Mr. Burns could only collect some of what he was owed on account from February 6.He was only able to collect $80,000 of what was owed.After consulting with Mr. Smithers, Mr. Burns agreed that he no choicebutto write off therest, $50,000of the amount as uncollectible.

12.March 7:TheCandyStore paid Mr. Burns what they owed him on account.

13.March 15:Mr. Burns paid$70,000 ofincome tax payableowed from last year.

14.April 1:Mr. Burns sold cookies to theGroceryStore on account $400,000.This amount included $15,000 of prepaid freight costspaidby Mr. Burnsand added to the invoice.The terms were FOB shipping point.The discount terms were 2/30, n/45.The cost of merchandise sold was $200,000.

15.April 4:Because of cockroaches in some of the cookie dough, the store returned $90,000worth of the cookie dough.The cost ofthe merchandise returned was $40,000.

16.April 10:Mr. Burns paid for the following expenses:Advertising $120,000, Office Salaries $55,000, Wages $20,000, and Utility $10,000.(Do one journal entry)

17.May01:The Grocery Store paid Mr. Burns for the rest of the cookie dough it bought on account.

18.June 1:After threatening revenge against all those who owed him money on account from when he owed the nuclear power plant, he was paid the full amount of what he was owed prior to going into the cookie business.This amounted to $360,000.

19.June2:After coming into some extra money, TheOld Folks Home decided to pay $40,000 that they owed to Mr. Burns even though there account has been written off.Record the reinstatement of the account and the payment.

20.June 3:Mr. Burns paid for the note he issued to the Try-N-Save on January 3. The payment included the full amount for the oven and the interest.

21.July 5:The following expensesaccrued andaretobepaidin a latermonth:Pension Expense $60,000, Health Insurance Expense $50,000, and Professional Fees $10,000.(Do one journal entry)

22.July25:Mr. Burns paid $100,000 on accountthat he owed from the Cookie Machine he bought in January.Mr. Burns agreed to issue a note for the rest of the money he owed on account in transaction 2.The note is to be paid next yearand has an interest rate of 12%.

23.August 10:Mr. Burns sold cookies on account to Mayor Quimby for has nephew's 18thbirthday party.Mr. Burns sold $150,000 worth of cookies.The terms were n30 and the cost of merchandise sold was $50,000.

24.September 8:Mr. Burns paid the expenses that accruedon account in transaction 21(use Cash only once).

25.October 5:Mr. Burns paid off his note from July 25.

26October 15:Mayor Quimby issued a noteto Mr. Burns for transaction 23due to the fact he had no money because he gave it to Fat Tony and the mob to fix the polls of Springfield so he could get reelected.Mayor Quimby promised to pay Mr. Burns cookies on December 1.The interest rate is 20%.

27.November 1:After being advised by legal council and Mr. Smithers that killing off competition was considered murder, Mr. Burns decided to get a patent to keep from his secrets from being used by his rivals.He paid $40,000 for his patent which will be amortized for 15 years.

28.December 1:After holding his nephew hostage, Mayor Quimby agreed to pay the noteand interesthe owed to Mr. Burns.Mayor Quimby raised taxes to get the funds.

29.December 8:Mr. Burns bought office supplies on accountfrom Staples for$30,000.

30.Mr.Burns sold $450,000 of cookies on account toShelbyville.The cost of sales was $250,000

31.Mr. Burns withdrew(dividends to himself)$60,000 dollars to bribe judges and win the Miss Springfield contest.

32.Mr. Burns funded Side Show Bob's run for Mayor of Springfield from an offshore account.The amount withdrawn from the account was $100,000

Adjusting Entries:

At December 31, 2019, Mr. Burns Good Old Fashion Cookies made the following adjusting entries.

A1.Mr. Burns recorded the depreciation for the fixed assets that he had bought through the year.The truck had 40,000 miles at December 31.Round to the nearest dollar.

A2.All of Mr. Burns prepaid rent expired.

A3.After Physical Inventory Conducted:Balance in plant supplies at year end: $500.Balance in office supplies at year end: $7000

A4.Income Taxes accrued $120,000.This is to be paid March 15, 2020

A5.Office Salaries accrued $20,000.Wages accrued $15,000

A6.Mr. Burns uses the balance sheet approach to estimate how money he will lose in uncollectible accounts.Since the city of Springfield is in a serve recession, Mr. Smithersestimated for Mr. Burns that 5% ofthis year ending accounts receivable will be uncollectible.

A7.Two months of the patent have expired.

A8.Mr. Smithers discovered a sale on account earned by not yet recorded, $50,000.Since this amount was discovered after the estimate for uncollectible account, this amount WILL not be included in adjusting entry A6.There were no discount terms

Closing Entries:

C1.Close Revenues& Expenses to Retained Earnings

C2.CloseDividends to Retained Earnings