Case- BTown Coach Service
My January Net Income and Total Assets and Liabilites are not equaling what I know to be the answer is. Could someone please show me where the journal entries, income statement and balance sheet are wrong?
Nov-15 |
1 |
Cash |
|
500,000 |
|
|
|
Common Stock |
|
|
50,000 |
|
|
Security Premium |
|
|
450000 |
|
|
|
|
|
|
|
1 |
Land |
|
100,000 |
|
|
|
Building |
|
400,000 |
|
|
|
Common Stock |
|
|
50,000 |
|
|
Security Premium |
|
|
450,000 |
|
|
|
|
|
|
|
15 |
Harbor Legal Expense |
|
50,000 |
|
|
|
Accounts Pay. (Harbor) |
|
|
50,000 |
|
|
|
|
|
|
|
15 |
Deposit--Bus |
|
100,000 |
|
|
|
Cash |
|
|
100,000 |
|
|
|
|
|
|
|
30 |
Accounts Pay. (Harbor) |
|
50,000 |
|
|
|
Cash |
|
|
25,000 |
|
|
Common Stock |
|
|
2,500 |
|
|
Security Premium |
|
|
22,500 |
|
|
|
|
|
|
Dec-15 |
1 |
Advertisement Expense |
|
1,000 |
|
|
|
Cash |
|
|
1,000 |
|
|
|
|
|
|
|
5 |
Computer & Software Expense |
|
60,000 |
|
|
|
Cash |
|
|
60,000 |
|
|
|
|
|
|
|
5 |
Prepaid Service Expense |
|
3,600 |
|
|
|
Cash |
|
|
3,600 |
|
|
|
|
|
|
|
15 |
Office Suppies Expense |
|
800 |
|
|
|
Accounts Payable (Office Supplies) |
|
|
800 |
|
|
|
|
|
|
|
22 |
Prepaid Liability Insurance |
|
66,000 |
|
|
|
Cash |
|
|
66,000 |
|
|
|
|
|
|
|
31 |
Bus Expense |
|
4,100,000 |
|
|
|
Deposit--Bus |
|
|
100,000 |
|
|
Notes Payable |
|
|
4,000,000 |
|
|
|
|
|
|
|
31 |
Advertisement Expense |
|
7,000 |
|
|
|
Accounts Paybale Ad Agency |
|
|
7,000 |
|
|
|
|
|
|
|
31 |
Salary Expense (Accountant) |
|
2,500 |
|
|
|
Cash |
|
|
2,500 |
|
|
|
|
|
|
|
31 |
Utilities Expense |
|
4000 |
|
|
|
Cash |
|
|
3000 |
|
|
Accounts Payable (Utilities) |
|
|
1000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jan-16 |
5 |
Parts Expense |
|
38,710 |
|
|
|
Accounts Pay (Suppliers) |
|
|
38,710 |
|
|
|
|
|
|
|
10 |
Accounts Payable (Office Supplies) |
|
800 |
|
|
|
Cash |
|
|
800 |
|
|
|
|
|
|
|
15 |
Accounts Pay Supplies |
|
38710 |
|
|
|
Cash |
|
|
38710 |
|
|
|
|
|
|
|
31 |
Accounts Payable Ad Agency |
|
7,000 |
|
|
|
Cash |
|
|
7,000 |
|
|
|
|
|
|
|
31 |
Accounts Payable (Utilities) |
|
1,000 |
|
|
|
Cash |
|
|
1,000 |
|
|
|
|
|
|
|
31 |
Accounting Expense (CPA) |
|
4,000 |
|
|
|
Accounts Payable (CPA) |
|
|
4,000 |
|
|
|
|
|
|
|
31 |
Cash |
|
229,348 |
|
|
|
Processing Fees Expense |
|
1,153 |
|
|
|
Revenue |
|
|
230,500 |
|
|
|
|
|
|
|
31 |
Revenue |
|
37600 |
|
|
|
Prepaid Revenue |
|
|
37600 |
|
|
|
|
|
|
|
31 |
Fuel Expense |
|
8410 |
|
|
|
Cash |
|
|
8410 |
|
|
|
|
|
|
|
31 |
Salary Expense (Bus Driver) |
|
48750 |
|
|
|
Cash |
|
|
48750 |
|
|
|
|
|
|
|
31 |
Phone and Internet Service Expense |
|
1,000 |
|
|
|
Accounts Payable (Internet) |
|
|
1,000 |
|
|
|
|
|
|
|
31 |
Utilities Expense |
|
3,000 |
|
|
|
Cash |
|
|
2,500 |
|
|
Accounts Payable (Utilities) |
|
|
500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 |
Depreciation Expense on Building |
|
833 |
|
|
|
Depreciation Expense on Buses |
|
17083 |
|
|
|
Depreciation Expense on Comp. & Software |
|
1000 |
|
|
|
Accumulated Depreciation--Building |
|
|
833 |
|
|
Accumulated Depreciation--Bus |
|
|
17083 |
|
|
Accumulated Decreciation--Comp & Software |
|
|
1000 |
|
|
|
|
|
|
|
31 |
Service Cost Expense (Software) |
|
300 |
|
|
|
Cash |
|
|
300 |
|
|
|
|
|
|
|
31 |
Liability Insurance Expense |
|
2750 |
|
|
|
Prepaid Liability Insurance |
|
|
2750 |
|
|
|
|
|
|
|
31 |
Interest Expense |
|
33333 |
|
|
|
Interest Payable |
|
|
33333 |