Continuing Cookie Chronicle 4 (Part Level Submission)

Cookie Creations is gearing up for the winter holiday season. During the month of December 2017, the following transactions occur.

Dec. 1		Natalie hires an assistant at an hourly wage of $8 to help with cookie making and some administrative duties.
5		Natalie teaches the class that was booked on November 25. The balance outstanding is received.
8		Cookie Creations receives a check for the amount due from the neighborhood school for the class given on November 30.
9		Cookie Creations receives $750 in advance from the local school board for five classes that the company will give during December and January.
15		Pays the cell phone invoice outstanding at November 30.
16		Issues a check to Natalies brother for the amount owed for the design of the website.
19		Receives a deposit of $60 on a cookie class scheduled for early January.
23		Additional revenue during the month for cookie-making classes amounts to $4,000. (Natalie has not had time to account for each class individually.) $3,000 in cash has been collected and $1,000 is still outstanding. (This is in addition to the December 5 and December 9 transactions.)
23		Additional baking supplies purchased during the month for sugar, flour, and chocolate chips amount to $1,250 cash.
23		Issues a check to Natalies assistant for $800. Her assistant worked approximately 100 hours from the time in which she was hired until December 23.
28		Pays a dividend of $500 to the common shareholder (Natalie).

As of December 31, Cookie Creations year-end, the following adjusting entry data are provided.

1.		A count reveals that $45 of brochures and posters were used.
2.		Depreciation is recorded on the baking equipment purchased in November. The baking equipment has a useful life of 5 years. Assume that 2 months worth of depreciation is required.
3.		Amortization (which is similar to depreciation) is recorded on the website. (Credit the Website account directly for the amount of the amortization.) The website is amortized over a useful life of 2 years and was available for use on December 1.
4.		Interest on the note payable is accrued. (Assume that 1.5 months of interest accrued during November and December. Interest rate is 9%.)
5.		One months worth of insurance has expired.
6.		Natalie is unexpectedly telephoned on December 28 to give a cookie class at the neighborhood community center on December 31. In early January Cookie Creations sends an invoice for $450 to the community center.
7.		A count reveals that $1,025 of baking supplies were used.
8.		A cell phone invoice is received for $75. The invoice is for services provided during the month of December and is due on January 15.
9.		Because the cookie-making class occurred unexpectedly on December 31 and is for such a large group of children, Natalies assistant helps out. Her assistant worked 7 hours at a rate of $8 per hour.
10.		An analysis of the unearned revenue account reveals that two of the five classes paid for by the local school board on December 9 still have not been taught by the end of December. The $60 deposit received on December 19 for another class also remains unearned.

Cookie creations Adjsuted trial balance items Cash Accounts receivbale Supplies prepaid insurance Euipment Acc depriciation Website Accounts payable Salaries and wages payable Unearned service revenue Notes payable Interest payable common stock Dividends Service revenue Utilties expense Salaries and wages expense Supplies expense depreciation expense Amortization expense Interest expense Insurance expense Debit Credit 1340 1450 400 1100 1200 40 575 75 56 360 2000 23 800 500 5450 125 856 1070 40 25 23 100 8804 8804 Income statement for the two months ended dec 31 Revenues Service revenue Total Revenues 5450 5450 Operating expenses Utilties expense Salaries and wages expense Supplies expense depreciation expense Amortization expense Interest expense Insurance expense Total operating expenses 125 856 1070 40 25 23 100 2239 Net Income/(Loss) 3211 Cookie creations Adjsuted trial balance items Cash Accounts receivbale Supplies prepaid insurance Euipment Acc depriciation Website Accounts payable Salaries and wages payable Unearned service revenue Notes payable Interest payable common stock Dividends Service revenue Utilties expense Salaries and wages expense Supplies expense depreciation expense Amortization expense Interest expense Insurance expense Debit Credit 1340 1450 400 1100 1200 40 575 75 56 360 2000 23 800 500 5450 125 856 1070 40 25 23 100 8804 8804 Income statement for the two months ended dec 31 Revenues Service revenue Total Revenues 5450 5450 Operating expenses Utilties expense Salaries and wages expense Supplies expense depreciation expense Amortization expense Interest expense Insurance expense Total operating expenses 125 856 1070 40 25 23 100 2239 Net Income/(Loss) 3211 Date General Journal Debit Credit Dec-01 No ent Dec-05 Cash 90 60 Unearned service revenue service revenue 150 Dec-08 Cash 300 Accouns receivable 300 Dec-09|Cash 750 Unearned service revenue 750 Dec-15Accounts payable 50 cash 50 Dec-16 Accounts payable 600 cash 600 Dec-19 Cash 60 Unearned service revenue 60 Dec-23 Cash 3000 1000 Accounts receivbale Service revenue 4000 Dec-23 Supplies 1250 cash 1250 Dec-23 Salaries and wages expense 800 cash 800 Dec-28 dividends 500 cash 500 Adjusting entries Dec-31 Supplies expense Supplies 45 45 Dec-31 Depriciation expense 40 Acc depriciation 40 Dec-31 Amortization expense 25 website 25 Prepare a post-closing trial balance. (Do not list those accounts that have zero ending balance COOKIE CREATIONS INC. Post-Closing Trial Balance Debit Credit Totals