Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

I need help with the income statement and statement of stockhders equity and the balance sheet LIN ODOO UD Date Description of the Transaction July

I need help with the income statement and statement of stockhders equity and the balance sheet
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
LIN ODOO UD Date Description of the Transaction July 1 Borrow $35,000.00 from 1st Bank by signing a 24 month note. (As an example of how to journalize und post a transaction--this transaction has already been entered into the General Journal and posted to the General Ledger) July 1 Receive $79,700.00 cash from new investors, and issue $79,700.00 of Common Stock to them. July 1 Purchase $60,600.00 of new mowing equipment, paying cash to the mower dealer. July 1 Pay $500.00 cash for the July truck rental. July 3 Invoice a new customer $7,210.00 for a completed mowing job - customer will pay in 10 days July 5 The Board of Directors declares a cash dividend. The total amount of the dividend is $30,000.00 The Date of Record is set as July 15. The Date of Payment is set as July 31. July 7 Pay the employees $5,900.00 for work performed during the 1st week of July. July 10 Complete a mowing job for a new customer - customer pays $4,250.00 cash for the job. July 12 Collect $3,500.00 cash from the golf course for special rush mowing job completed on May 31 July 14 Pay the employees $7,100.00 for work performed during the 2nd week of July. July 15 Purchase $1,825.00 of supplies from the mower deater. The supplies are consulted immediately Lenny's will pay the mower dealer for the supplies in about 2 weeks. July 15 Collect $7,210.00 on account. The cash that is received is from the new customer for the job that was completed on July 3. July 17 One of the original mowers purchased in January of 2020 broke down and is repaired by the mower dealer. The cost of the Mower Repair job is $930.00. Lenny's will pay the mower dealer in 30 days. July 19 Purchase for cash $26,950.00 of supplies. These supplies will be consumed over the next 12 months. July 20 Collect $30,000.00 from the property management company for work performed in June. 9028 88 8.8 28 OC 105 On July 19 Purchase for cash $26,950.00 of supplies. These supplies will be consumed over the next 12 months July 20 Collect $30,000.00 from the property management company for work performed in June July 21 Pay the employees $7,500.00 for work performed during the 3rd week of July. July 23 Receive a $29,025.00 advance payment from the university. The advance payment is for 6 months of work which will be performed from August 1, 2021 to January 3142022. July 25 Complete a special mowing job for the golf course. The total price for the mowing job is $6,700.00 The golf course pays $1,000.00 cash on this date and will pay the remainder on August 25. July 27 Complete a mowing job for a new customer-customer pays $3,725.00 cash for the job. July 27 Pay $1.825.00 cash to the mower dealer for the supplies purchased on account on July 15. July 28 Pay the employees $6,890.00 for work performed during the 4th week of July. July 31 Invoice the property management company $23,950.00 for July mowing work. The property management company will pay the invoice on the 20th of next month. July 31 Pay the cash dividend which was declared on July 5. 88 Additional Information 8 Equipment: DO DO The $48,000.00 beginning balance in the Equipment account relates to the mowing equipment which was purchased on January 2, 2020. For information related to this mowing equipment see Page 70 in the Solid Footing text (PDF 07 - Intro to Adjusting Entries), This equipment continues to be used and should be depreciated for the month of July. The following information relates to the new equipment which was purchased on July 1, 2021 - The new equipment was placed into service on July 1, 2021 and should be depreciated for the month of July The estimated useful life of the new equipment is 5 years + At the end of 5 years, the new equipment will have no future value and will be scrapped. The new nauinment will be depreciated using the straight-line method. 10 28.9 D 10 Additional Information Equipment: The 548,000.00 beginning balance in the Equipment account relates to the mowing equipment which was purchased on January 2, 2020. For information related to this mowing equipment see Page 70 in the Solid Footing text (PDF 07 - Intro to Adjusting Entries). This equipment continues to be used and should be depreciated for the month of July. The following information relates to the new equipment which was purchased on July 1, 2021: The new equipment was placed into service on July 1, 2021 and should be depreciated for the month of July The estimated useful life of the new equipment is 5 years. At the end of 5 years, the new equipment will have no future value and will be scrapped. The new equipment will be depreciated using the straight-line method. Supplies: At the end of July there are $27,930.00 supplies on-hand. Mowing Service at the University: The monthly mowing service was provided to the university per the contract signed on April 1, 2021. For information on the contract with the university and the related advance payment, see Pages 95 and 98 in the Solid Footing text (PDF 08 - Adjusting Entries Continued). Wages Due the Employees: The last wage payment was made to the employees on July 28, 2021. The employees worked on July 29, 30, and 31. For these three days of work the employees eamed $2,445.00 of wages. These three days of wages will be paid to the workers during the first week of August. Bank Loan: The interest on the loan from 1st Bank will be paid every three months. The first interest payment to the bank will be made on September 30, 2021. Lenny's calls the bank on July 31 and the bank indicates that the interest on the loan for July is $855.00 28 8.8 DC 00 od 110 28 Lenny's Lawn Service, Inc. - General Journal Page # 1 Posted Debit Credit 2021 Month-Day 7-1 Account Number 100 250 Account Name Cash Notes Payable Borrowed on Note Payable 35,000.00 X X 35,000.00 7-1 79,700.00 100 300 Cash Common Stock 79,700.00 7-1 150 100 Equipment Cash 60,600.00 60,600.00 7-1 515 100 Truck Rental Expense Cash 500.00 500.00 7-3 105 400 7,210.00 Accounts Receivable Service Revenue + 7,210.00 7-5 305 Retained Earnings Dividend Payable 30,000.00 220 30,000.00 7-7 510 100 Wages Expense Cash 5,900.00 5,900.00 7-10 100 Cash Service Revenue 4,250.00 400 4,250.00 7-12 100 Cash ARARI Decal.Li. 3,500.00 40E 7-12 3,500.00 100 105 Cash Accounts Receivable 3,500.00 7-14 7,100.00 510 100 Wages Expense Cash 7,100.00 7-15 1,825.00 500 200 Supplies Expense Accounts Payable 1,825.00 7-15 7,210.00 100 105 Cash Accounts Receivable 7,210.00 Lenny's Lawn Service, Inc. - General Journal Page # 2 Account Name Posted Credit 2021 Month-Day 7-17 Account Number 505 200 Debit 930.00 Mower Repair Expense Accounts Payable 930.00 7-19 26,950.00 110 100 Supplies Cash 26,950.00 7-20 100 105 30,000.00 Cash Accounts Receivable 30,000.00 7-21 510 100 Wages Expense Cash 7,500.00 7,500.00 7-23 100 Cash 29,025.00 100 Cash 7,500.00 7-23 100 215 Cash Uneamed Revenue 29,025.00 29,025.00 7-25 100 105 400 Cash Accounts Receivable Service Revenue 1,000.00 5,700.00 6,700.00 7-27 100 400 3,725.00 Cash Service Revenue 3,725.00 7-27 200 100 Accounts Payable Cash 1,825.00 1,825.00 7-28 510 Wages Expense Cash 6,890.00 100 6,890.00 7-31 105 400 Accounts Receivable Service Revenue 23,950.00 23,950.00 7-31 220 100 Dividend Payable Cash 30,000.00 30,000.00 Lenny's Lawn Service, Inc. - General Ledger ccount # 100 Cash Journal Page # Debit Credit Balance Beginning Balance 1 38,250.00 35,000.00 79,700.000 60,600.00 500.00 5,900.00 2021 Month-Day 7-1 7-1 7-1 7-1 7-1 7-7 7-10 7-12 7-14 7-15 7-19 7-20 7-21 7-23 7-25 7-27 7-27 7-28 7-31 4,250.00 3,500.00 7,100.00 7,210.000 38,250.00 Dr 73,250.00 DI 152,950.00 Dr 92,350.00 Dr 91,850.00 Dr 85,950.00 Dr 90,200.00 Dr 93,700.00 Dr 86,600.00 Dr 93,810.00 Dr 66,860.00 Dr 96,860.00 DI 89,360.00 Dr 118,385.00 Dr 119,385.00 Dr 123, 110.00 Dr 121,285.00 Dr 114,395.00 DO 84,395.00 Dr 26,950.00 30,000.00 7,500.00 29,025.00 1,000.00 3,725.00 1,825.00 6,890.00 30,000.00 Account # 105 Accounts Receivable 2021 Account # 105 Accounts Receivable Journal Page # Debit Credit Beginning Balance 33,500.00 7,210.00 2021 Month-Day 7-1 7-3 7-12 7-15 7-20 7-25 7-31 3,500.00 7,210.00 30,000.00 Balance 33,500.00 DE 40,710.00 Dr 37,210.00 Dr 30,000.00 Dr 0.00 Dr 5,700.00 Dr 29,650.00 Dr 5,700.00 23,950.00 Account # 110 Supplies Journal Debit Credit Balance Page 2021 Month-Day 7-1 7-19 Beginning Balance 4,375.00 26,950.00 4,375.00 Dr 31,325.00 Dr Account # 150 Equipment Journal Page Debit Credit Balance 2021 Month-Day 7-1 7-1 Beginning Balance 48,000.00 60,600.00 48,000.00 Dr 108,600.00 Dr Account # 155 Accumulated Depreciation Journal Pago # Debit Balance 2021 Month-Day 7-1 Beginning Balance GL Rev-Exp! Credit 18,000.00 18,000.00 Cr Lenny's Lawn Service, Inc. - General Ledger EN typ Account # 200 Accounts Payable Da Jod Journal Page # Debit Credit Balance Beginning Balance 2021 Month-Day 7-1 7-15 7-17 7-27 0.00 1,825.00 930.000 0.00 Cr 1,825.00 Cr 2,755.00 CM 930.00 Cr 1,825.00 Account # 205 Wages Payable 2021 Month-Day 7-1 Journal Pago # Debit Credit Balance Beginning Balance 0.00 0.00 Cr Account # 210 Interest Payable Journal 2021 Month-Day 7-1 Debit Page# Credit Beginning Balance Balance 0.00 Cr 0.00 Account # 215 Unearned Revenue Account # 215 Unearned Revenue Journal Page # Debit Credit 2021 Month-Day 7-1 7-23 Balance Beginning Balance 8,000.00 29,025.00 8,000.00 Cr 37,025.00 Cr Account # 220 Dividends Payable Journal Page Debit 2021 Month-Day 7-1 7-5 7-31 Beginning Balance Credit 0.00 30,000.00 Balance 0.00 Cr 30,000.00 Cr 27,000.00 CM 3,000.00 Account # 250 Note Payable Journal Page # Debit 2021 Month-Day 7-1 7-1 Balance Beginning Balance Credit 0.00 35,000.00 1 0.00 Cr 35,000.00 Cr Account # 300 Common Stock Journal Page # Debit Credit 2021 Month-Day 7-1 Beginning Balance 7-1 50,000.00 79,700.00 Balance 50,000.00 Cr 129,700.00 Cr Account # 305 Retained Earnings Journal Page # Debit Credit Balance 2021 Month-Day 7-1 7-5 Beginning Balance 48,125.00 48,125.00 Cr 18,125.00 Cr 30,000.00 Lenny's Lawn Service, Inc. General Ledger Account # 400 Service Revenue Journal Pago # Debit Balance Beginning Balance 2021 Month-Day 7-1 7-3 7-10 7-25 7-27 7-31 Credit 0.00 7,210.00 4,250.00 6,700.00 3,725.00 23,950.00 0.00) Cr 7,210.00 C 11,460.00 Cr 18,160.00 Cr 21,885.00 CM 45,835.00 Cr Account # 500 Supplies Expense Journal Page 8 Debit Credit 2021 Month-Day 7-1 Beginning Balance 7-15 0.00 1,825.00 Balance 0.00 Dr 1,825.00 Dr Account # 505 Mower Repair Expense Journal Pago # Debit Credit Balance 2021 Month-Day 7-1 7-17 Beginning Balance 0.001 0.00 Dr 930.00 Dr 930.00 Account # 510 Wages Expense Journal Page # Debit Credit Balance 2021 Month-Day 7-1 Beginning Balance 7-7 + 7-14 7-21 7-28 0.00 5,900.00 7,100.00 7,500.00 6,890.00 0.00 Dr 5,900.00 Dr 13,000.00 Dr 20,500.00 Dr 27,390.00 Dr Account # 515 Truck Rental Expense Journal Page # Credit Balance 2021 Month-Day 7-1 7-1 Beginning Balance Debit 0.00 500.00 0.00 Dr 500.00) Dr Account # 515 Truck Rental Expense Journal Debit Page # Credit Balance 2021 Month-Day 7-1 7-1 Beginning Balance 0.00 500.000 0.00 Dr 500.00 Dr Account # 520 Depreciation Expense 2021 Month-Day 7-1 Journal Page # Debit Credit Balance Beginning Balance 0.00 0.00 Dr Account # 550 Interest Expense 2021 Month-Day 7-1 Journal Page 1 Debit Credit Balanco Beginning Balance 0.00 0.00 Dr F25 x fx Lenny's - July 31, 2021 Pre-Closing Trial Balance - Account # Account Name Debit Credit 92,960.00 24,750.00 24,000.00 92,700.00 19,745.00 575.00 3,525.00 960.00 23,750.00 100 105 110 150 155 200 205 210 215 220 250 300 305 400 500 505 510 515 520 550 Cash Accounts Receivable Supplies Equipment Accumulated Depreciation Accounts Payable Wages Payable Interest Payable Uneamed Revenue Dividends Payable Note Payable Common Stock Retained Earings Service Revenue Supplies Expense Mower Repair Expense Wages Expense Truck Rental Expense Depreciation Expense Interest Expense Totals 35,000.00 118,750.00 23,125.00 46,480.00 4,145.00 575.00 29,525.00 500.00 1,745.00 960.00 271,860.00 271,910.00 Lenny's Lawn Service, Inc. Income Statement for the Month Ended July 31, 2021 Enter amounts into the Do NOT copy cells fron Service Revenue Operating Expenses: Supplies Expense Mower Repair Expense Wages Expense Truck Rental Expense Depreciation Expense Total Operating Expenses Income from Operations Interest Expense Net Income (Loss) Note the ner Income fron the normal op Interest Exp business but below Income from Income 0.00 0.00 $0.00 Lenny's Lawn Service, Inc. Statement of Stockholders' Equity for the Month Ended July 31, 2021 Common Stock Retained Earnings Beginning Balance July 1, 2021 Issue Common Stock Net Income (Loss) Dividends Ending Balance July 31, 2021 Total $0.00 0.00 0.00 0.00 $0.00 $0.00 $0.00 Lenny's Lawn Service, Inc. Balance Sheet as of July 31, 2021 E UU Assets Current Assets: Cash Accounts Receivable Supplies Total Current Assets Property & Equipment: Equipment Accumulated Depreciation Property & Equipment, net Total Assets 0.09 0.00 $0.00 Liabilities & Stockholders' Equity Current Liabilities: Accounts Payable Wages Payable Interest Payable+ Uneamed Revenue Total Current Liabilities Long-Term Liabilities: Note Payable Total Liabilities Stockholders' Equity: Common Stock Retained Earnings Total Stockholders' Equity Total Liabilities & Stockholders' Equity 0.00 0.00 0.00 $0.00

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Essentials Of Accounting For Governmental And Not For Profit Organizations

Authors: John Engstrom, Paul Copley

6th Edition

0072411724, 9780072411720

More Books