A Byte of Accounting, Inc d Balance Sheet As of June 22, 2018 Assets Current Assets 1110 Cash 1120 Accounts Receivable 1130 Prepaid Insurance 1140 Prepaid Rent 1150 Office Supplies Total Long Term Assets 1211 Office Equip 1212 Accum Depr Office Equip 1311 Computer Equip 1312 Accum Depr Computer Equip 1411 Building Cost 1412 Accum Depr Building 1510 Land Total Total Assets Liabilities Current Liabilities 2101 Accounts Payable 2102 Advanced Payment 2103 Interest Payable 2105 Salaries Payable 2106 Income Taxes Payable Total Long Term Liabilities 2201 Mortgage Payable 2202 Notes Payable Total Total Liabilities Stockholder's Equity 3100 Capital Stock 3200 Retained Earnings Total Total Liabilities and Stockholder's Equity 1 You must finish the worksheet before you can complete the Balance Sheet, see FAQ 02 this is the data Transaction Description of transaction 01 June 1 Byte of Accounting, Inc issued 2,640 shares of its common stock to Jeremy after $31,030 in cash and computer equipment with a fair market value of $45,530 were received 02 June 1 Byte of Accounting, Inc issued 2,382 shares of its common stock after acquiring from Courtney $50,750 in cash, computer equipment with a fair market value of $17,400 and office equipment with a fair value of $928 03 June 1 Byte of Accounting, Inc acquired $87,000 in cash from angel and issued 3,000 shares of its common stock 04 June 2 A down payment of $30,000 in cash was made on additional computer equipment that was purchased for $150,000 A five year note was executed by Byte for the balance 05 June 4 Additional office equipment costing $300 was purchased on credit from Discount Computer Corporation 06 June 8 Unsatisfactory office equipment costing $60 was returned to Discount Computer for credit to be applied against the outstanding balance owed by Byte 07 June 10 Byte paid $23,000 on the balance it owed on the June 2 purchase of computer equipment 08 June 14 A one year insurance policy covering its computer equipment was purchased by Byte for $4,968 in cash The effective date of the policy was June 16 09 June 16 Computer consultation revenue of $6,500 was received 10 June 16 Byte purchased a building and the land it is on for $119,000, to house its repair facilities and to store computer equipment The lot on which the building is located is valued at $19,000 The balance of the cost is to be allocated to the building Byte made a cash down payment of $11,900 and executed a mortgage for the balance The mortgage is payable in eight equal annual installments beginning July 1 11 June 17 Cash of $4,800 was paid for rent for June and July Put the total amount into the Prepaid Rent account 12 June 17 Received a bill of $325 from the local newspaper for advertising 13 June 21 Billed various miscellaneous local customers $4,400 for consulting services performed 14 June 21 A fax machine for the office was purchased for $800 cash 15 June 21 Accounts payable in the amount of $240 were paid 16 June 22 Paid the advertising bill that was received on June 17 17 June 22 Received a bill for $1,215 from Computer Parts and Repair Co for repairs to the computer equipment 18 June 22 Paid salaries of $1,035 to equipment operators for the week ending June 18 19 June 23 Cash in the amount of $3,525 was received on billings 20 June 23 Purchased office supplies for $505 on credit Record the purchase as an increase to the assets 21 June 28 Billed $5,805 to miscellaneous customers for services performed to June 25 22 June 29 Cash in the amount of $5,500 was received for billings 23 June 29 Paid the bill received on June 22, from Computer Parts and Repairs Co 24 June 29 Paid salaries of $1,035 to equipment operators for the week ending June 25 25 June 30 Received a bill for the amount of $915 from O G Oil and Gas Co 26 June 30 Paid a cash dividend of $0 20 per share to the three shareholders of Byte IMPORTANT NOTE The number of shares of capital stock outstanding can be determined from the first three transactions Adjusting Entries Round to two decimal places 27 The rent payment made on June 17 was for June and July Expense the amount associated with one month's rent 28 A physical inventory showed that only $202 00 worth of office supplies remained on hand as of June 30 29 The annual interest rate on the mortgage payable was 9 25 percent Interest expense for one half month should be computed because the building and land were purchased and the liability incurred on June 16 30 Information relating to the prepaid insurance may be obtained from the transaction recorded on June 14 Expense the amount associated with one half month's insurance 31 A review of Bytes job worksheets show that there are unbilled revenues in the amount of $5,750 for the period of June 28 30 32 The fixed assets have estimated useful lives as follows Building 31 5 years Computer Equipment 5 0 years Office Equipment 7 0 years Use the straight line method of depreciation Management has decided that assets purchased during a month are treated as if purchased on the first day of the month The buildings scrap value is $8,500 The office equipment has a scrap value of $300 The computer equipment has no scrap value Calculate the depreciation for one month 33 A review of the payroll records show that unpaid salaries in the amount of $621 are owed by Byte for three days, June 28 30 34 The note payable relating to the June 2, and 10 transactions is a five year note, with interest at the rate of 12 percent annually Interest expense should be computed based on a 360 day year IMPORTANT NOTE The original note on the computer equipment purchased on June 2 was $120,000 On June 10, eight days later, $23,000 was repaid Interest expense must be calculated on the $120,000 for eight days In addition, interest expense on the $97,000 balance of the loan ($120,000 less $23,000 $97,000) must be calculated for the 20 days remaining in the month of June 35 Income taxes are to be computed at the rate of 25 percent of net income before taxes IMPORTANT NOTE Since the income taxes are a percent of the net income you will want to prepare the Income Statements through the Net Income Before Tax line The worksheet contains all of the accounts and their balances which you can then transfer to the appropriate financial statement

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Aug 29, 2024

A Byte of Accounting, Inc. d Balance Sheet As of June 22, 2018 Assets Current Assets 1110 Cash 1120 Accounts Receivable 1130 Prepaid Insurance 1140

A Byte of Accounting, Inc.

Balance Sheet

As of June 22, 2018

Assets

Current Assets

1110

Cash

1120

Accounts Receivable

1130

Prepaid Insurance

1140

Prepaid Rent

1150

Office Supplies

Total

Long-Term Assets

1211

Office Equip.

1212

Accum. Depr.-Office Equip.

1311

Computer Equip.

1312

Accum. Depr.-Computer Equip.

1411

Building Cost

1412

Accum. Depr.-Building

1510

Land

Total

Total Assets

Liabilities

Current Liabilities

2101

Accounts Payable

2102

Advanced Payment

2103

Interest Payable

2105

Salaries Payable

2106

Income Taxes Payable

Total

Long-Term Liabilities

2201

Mortgage Payable

2202

Notes Payable

Total

Total Liabilities

Stockholder's Equity

3100

Capital Stock

3200

Retained Earnings

Total

Total Liabilities and Stockholder's Equity

You must finish the worksheet before you can complete the Balance Sheet, see FAQ 02.

this is the data

Transaction	Description of transaction
01.	June 1: Byte of Accounting, Inc. issued 2,640 shares of its common stock to Jeremy after $31,030 in cash and computer equipment with a fair market value of $45,530 were received.

02.	June 1: Byte of Accounting, Inc. issued 2,382 shares of its common stock after acquiring from Courtney $50,750 in cash, computer equipment with a fair market value of $17,400 and office equipment with a fair value of $928.

03.	June 1: Byte of Accounting, Inc. acquired $87,000 in cash from angel and issued 3,000 shares of its common stock.

04.	June 2: A down payment of $30,000 in cash was made on additional computer equipment that was purchased for $150,000. A five-year note was executed by Byte for the balance.

05.	June 4: Additional office equipment costing $300 was purchased on credit from Discount Computer Corporation.

06.	June 8: Unsatisfactory office equipment costing $60 was returned to Discount Computer for credit to be applied against the outstanding balance owed by Byte.

07.	June 10: Byte paid $23,000 on the balance it owed on the June 2 purchase of computer equipment.

08.	June 14: A one-year insurance policy covering its computer equipment was purchased by Byte for $4,968 in cash. The effective date of the policy was June 16.

09.	June 16: Computer consultation revenue of $6,500 was received.

10.	June 16: Byte purchased a building and the land it is on for $119,000, to house its repair facilities and to store computer equipment. The lot on which the building is located is valued at $19,000. The balance of the cost is to be allocated to the building. Byte made a cash down payment of $11,900 and executed a mortgage for the balance. The mortgage is payable in eight equal annual installments beginning July 1.

11.	June 17: Cash of $4,800 was paid for rent for June and July. Put the total amount into the Prepaid Rent account.

12.	June 17: Received a bill of $325 from the local newspaper for advertising.

13.	June 21: Billed various miscellaneous local customers $4,400 for consulting services performed.

14.	June 21: A fax machine for the office was purchased for $800 cash.

15.	June 21: Accounts payable in the amount of $240 were paid.

16.	June 22: Paid the advertising bill that was received on June 17.

17.	June 22: Received a bill for $1,215 from Computer Parts and Repair Co. for repairs to the computer equipment.

18.	June 22: Paid salaries of $1,035 to equipment operators for the week ending June 18.

19.	June 23: Cash in the amount of $3,525 was received on billings.

20.	June 23: Purchased office supplies for $505 on credit. Record the purchase as an increase to the assets.

21.	June 28: Billed $5,805 to miscellaneous customers for services performed to June 25.

22.	June 29: Cash in the amount of $5,500 was received for billings.

23.	June 29: Paid the bill received on June 22, from Computer Parts and Repairs Co.

24.	June 29: Paid salaries of $1,035 to equipment operators for the week ending June 25.

25.	June 30: Received a bill for the amount of $915 from O & G Oil and Gas Co.

26.	June 30: Paid a cash dividend of $0.20 per share to the three shareholders of Byte. [IMPORTANT NOTE: The number of shares of capital stock outstanding can be determined from the first three transactions.]

	Adjusting Entries - Round to two decimal places.

27.	The rent payment made on June 17 was for June and July. Expense the amount associated with one month's rent.

28.	A physical inventory showed that only $202.00 worth of office supplies remained on hand as of June 30.

29.	The annual interest rate on the mortgage payable was 9.25 percent. Interest expense for one-half month should be computed because the building and land were purchased and the liability incurred on June 16.

30.	Information relating to the prepaid insurance may be obtained from the transaction recorded on June 14. Expense the amount associated with one half month's insurance.

31.	A review of Bytes job worksheets show that there are unbilled revenues in the amount of $5,750 for the period of June 28-30.

32.	The fixed assets have estimated useful lives as follows:
	Building - 31.5 years
	Computer Equipment - 5.0 years
	Office Equipment - 7.0 years
	Use the straight-line method of depreciation. Management has decided that assets purchased during a month are treated as if purchased on the first day of the month. The buildings scrap value is $8,500. The office equipment has a scrap value of $300. The computer equipment has no scrap value. Calculate the depreciation for one month.

33.	A review of the payroll records show that unpaid salaries in the amount of $621 are owed by Byte for three days, June 28 - 30.

34.	The note payable relating to the June 2, and 10 transactions is a five-year note, with interest at the rate of 12 percent annually. Interest expense should be computed based on a 360 day year.
	[IMPORTANT NOTE: The original note on the computer equipment purchased on June 2 was $120,000. On June 10, eight days later, $23,000 was repaid. Interest expense must be
	calculated on the $120,000 for eight days. In addition, interest expense on the $97,000 balance of the loan ($120,000 less $23,000 = $97,000) must be calculated for the 20 days remaining in the month of June.]

35.	Income taxes are to be computed at the rate of 25 percent of net income before taxes.
	[IMPORTANT NOTE: Since the income taxes are a percent of the net income you will want to prepare the Income Statements through the Net Income Before Tax line. The worksheet contains all of the accounts and their balances which you can then transfer to the appropriate financial statement.]