This project will be submitted in 3 parts. The submission dates and required parts to be completed for each submission are:

Submission 1 - due Monday September 10 before 5pm - You must submit your completed July Journal entries, the Worksheet complete through the Trial Balance, and the worksheet formulas tab complete through the Trial Balance. Your file must be named correctly - "Your name (first and last) Project 1 part 1. Failure to name your file correctly will result in a 1 point deduction

Submission 2 - due Monday September 17 before 5pm - You must submit your completed Adjusting Journal Entries, the worksheet with the Trial Balance and adjustments and Adjusted Trial Balance Columns, and the Worksheet formulas tabs completed . Your file must be named correctly - "Your name (first and last) Project 1 part 2. Failure to name your file correctly will result in a 1 point deduction

Submission 3 - due Monday September 24 before 5pm - You must submit your completed Closing entries, the financial statements completed, and the financial statements formulas tab completed. Your file must be named correctly - "Your name (first and last) Project 1 part 3. Failure to name your file correctly will result in a 1 point deduction

YOU MUST USE FORMULAS TO BE CONSIDERED FOR FULL CREDIT ON THE PROJECTS

PROJECT INFORMATION

You have been hired as an accountant for KTZFIG Consulting Inc. This business was created when some friends decided to make use of their newly minted college degrees and go into business together. The business was created on July 1, 2018. The company will have a fiscal year end of June 30. The initial formation transactions and early purchases for KTZFIG Consulting Inc. resulted in the balances that are included in the first 2 columns of the Worksheet. (see the worksheet tab)

During July, the first month of operations, the following transactions occurred:

Event

Borrowed 25,000 from the bank for operating cash. The note has a 6% interest rate (simple interest) and is to be paid back in 5 years

Purchased office furniture for $9,865.

Paid $13,800 for 12 months rent on office space

Received $11,400 from SBoard Inc. for work to be performed over the next 12 months.

Paid $1,275 for utilities.

Paid $8,975 for purchases of supplies previously made on account.

Performed services for various customers for $12,750 cash and another $15,780 on account.

Collected $11,680 as payment for amounts previously billed.

Purchased $10,660 of additional office supplies on account.

Paid salaries to employees totaling $3,850 for 1 week.

Dividends of $1,000 were declared and paid.

At the end of July, the following additional information is available to help determine what adjustments are needed:

Additional work for customers of $5,980 has been performed during the last week of July but not yet billed

One month of interest has accrued on the note payable for the bank loan.

Supplies on hand are $4,785.

One month of the prepaid rent has been used up

One month of the services for SBoard Inc. has been performed (see above).

Salaries of $3,850 are paid every Friday (for a 5 day work week). July 30, 2018 was a Tuesday.

Depreciation expense for the computer equipment is $140 and for the office furniture is $120

SUGGESTED STEPS FOR COMPLETION OF THE PROJECT:

Prepare journal entries to record the July transactions given. Please refer to the Worksheet tab for Account Titles you may need.

Add the July journal entry information to the Worksheet in the July columns. You can do this in one of 2 ways - (1) Post the journal entries to ledger accounts using T-accounts to represent ledger accounts and then use those totals to post to the worksheet or (2) use excel to add all entries for a particular account into the correct column in the worksheet (ie., add all cash debits from the journal entries into the cash debit column for July entries). There is a tab to use for T Accounts if you want but the T Accounts are NOT required

Prepare an unadjusted trial balance as of July 31, 2018. This will be part of the Worksheet you prepare. There is a tab in this file that you will use for this. Excel formulas must be used throughout the project to obtain full credit.

Prepare adjusting entries for the month of July given the information provided.

Post the adjusting entries to the Adjusting entries columns on the worksheet

Prepare an adjusted trial balance as of July 31, 2018. This will be part of the Worksheet you prepare. There is a tab in this file that you will use for this.

Prepare financial statements for the month ending July 31, 2018. (Income Statement, Statement of Retained Earnings, Classified Balance Sheet ). Formatting is important and will be graded so be sure you use dollar signs and underlines as appropriate. Also be sure you have headings and proper column usage for all statements. There is a tab for these statements. Heading are PARTIALLY completed for the 3 statements.

Prepare closing entries for the end of the period

Copy the Worksheet from the Worksheet tab to the Worksheet formulas tab and the Financial Statements from the Financial Statements tab to the Financial Statements tab. Highlight the entire worksheet/financial statements area respecively and press the "ctrl" key and the "~" key. This will cause the formulas used to display instead of the numbers. Save your file with the formulas displayed.

JOURNAL ENTRIES - KTZFIG Consulting Inc

DATE

ACCOUNT

DEBIT

CREDIT

1-Jul

Cash

25,000

Cash DB

Notes Payable

25,000

Cash CR

3-Jul

Office Furniture

9,865

Cash DB-CR

Cash

9,865

4-Jul

Prepaid Rent

13,800

Accounts Receivable DB

Cash

13,800

Accounts Receivable CR

8-Jul

Cash

11,400

Accounts Receivable DB-CR

Unearned Service Revenue

11,400

10-Jul

Utilities

1,275

Accounts Payable DB

Cash

1,275

Accounts Payble CR

14-Jul

Accounts Payable

8,975

Accounts Payable DB-CR

Cash

8,975

15-Jul

Cash

12,750

Accounts Receivable

15,780

Service Revenue

28,530

26-Jul

Cash

11,680

Accounts Receivable

11,680

28-Jul

Supplies

10,660

Accounts Payable

10,660

29-Jul

Wage Expenses

3,850

Cash

3,850

31-Jul

Dividends

1,000

Cash

1,000

126,035

126,035

ADJUSTING JOURNAL ENTRIES - KTZFIG Consulting Inc

DATE

ACCOUNT

DEBIT

CREDIT

Worksheet - KTZFIG Consulting Inc
	BEGINNING	NUMBERS	JULY	ENTRIES	UNADJUSTED TRIAL BALANCE		ADJUSTMENTS		ADJUSTED TRIAL BALANCE
ACCOUNT	DEBIT	CREDIT	DEBIT	CREDIT	DEBIT	CREDIT	DEBIT	CREDIT	DEBIT	CREDIT
Cash	120,500		22,065		142,565
Accounts Receivable			4,100		4,100
Supplies	8,975		10,660		19,635
Prepaid Rent			13,800		13,800
Land	30,000				30,000
Computer Equipment	49,500				49,500
Accumulated Depreciation, Comp Equip
Office Furniture			9,865		9,865
Accumulated Depreciation, Off Furn
Accounts Payable		8,975		1,685		10,660
Salaries Payable
Interest Payable
Unearned Revenue				11,400		11,400
Long-term Notes Payable				25,000		25,000
Common Stock		200,000				200,000
Retained Earnings
Dividends			1,000		1,000
Service Revenue				28,530		28,530
Salaries Expense			3,850		3,850
Rent Expense
Supplies Expense
Utilities Expense			1,275		1,275
Interest Expense
Depreciation Expense, Comp Equip
Depreciation Expense, Office Furniture
	208,975	208,975	66,615	66,615	275,590	275,590

Please include formuals