Description of transaction 3 Transaction 4 01. June 1: Byte of Accounting, Inc. acquired $65,000 in cash from Lauryn and issued 2,600 shares of its common stock 5 6 02 June 1: Byte of Accounting, Inc. issued 2,610 shares of its common stock to Daniel Borja after $27,750 in cash and computer equipment with a fair market value of $37,500 were received. 7 OD 03. June 1: Byte of Accounting, Inc. issued 2,671 shares of its common stock after acquiring from Courtney $53,750 in cash, computer equipment with a fair market value of $12,000 and office equipment with a fair value of $1,025. 9 10 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. 11 12 OS June 4: Additional office equipment costing $400 was purchased on credit from Discount Computer Corporation 13 06. June 8: Unsatisfactory office equipment costing S80 was returned to Discount Computer for credit to be applied against the outstanding balance owed by Byte. 15 16 07. June 10: Byte paid $23,000 on the balance it owed on the June 2 purchase of computer equipment. 17 18 08. June 14: A one-year insurance policy covering its computer equipment was purchased by Byte for $6,144 in cash. The effective date of the policy was June 16. 19 20 09. June 16: A check in the amount of $6,000 was received for consulting revenue. 21 22 10. June 16: Byte purchased a building and the land it is on for $131,000, to house its repair facilities and to store computer equipment. The lot on which the building is located is valued at $21,000. The balance of the cost is to be allocated to the building. Byte made a cash down payment of $13,100 and executed a mortgage for the balance. The mortgage is payable in eight equal annual installments beginning July 1. 3 4 11. June 17: Cash of S9,200 was paid for rent for June, July, August and September. Put the total amount into the Prepaid Rent account. 5 ch 12. June 17: Received a bill of $300 from the local newspaper for advertising. 27 28 29 13. June 21: Accounts payable in the amount of $320 were paid. 30 14. June 21: A fax machine for the office was purchased for $875 cash. 31 32 15. June 21: Billed various miscellaneous local customers $4,300 for consulting services performed. 33 34 16. June 22: Paid salaries of $835 to equipment operators for the week ending June 18. 35 36 17. June 22: Received a bill for $1,265 from Computer Parts and Repair Co. for repairs to the computer equipment 37 38 18. June 22: Paid the advertising bill that was received on June 17. 39 40 41 42 19. June 23: Purchased office supplies for $655 on credit. Record the purchase as an increase to the assets. 20 June 23: Cash in the amount of $3,445 was received billings 44 45 21. June 28: Billed S6,120 to miscellaneous customers for services performed to June 25 45 47 22 June 29: Paid the bill received on June 22, from Computer Parts and Repairs Co. wa 48 49 50 23 June 29: Cash in the amount of $5,799 was received for billings 24. June 29: Paid salaries of $835 to equipment operators for the week ending June 25. 51 52 25. 53 54 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 $0.23 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.] 55 56 57 58 Adjusting Entries - Round to two decimal places. 27. The rent payment made on June 17 was for June, July, August and September. Expense the amount associated with one month's rent. 59 60 28. A physical inventory showed that only $270.00 worth of office supplies remained on hand as of June 30. 61 62 29. 63 64 The annual interest rate on the mortgage payable was 8.00 percent. Interest expense for one-half month should be computed because the building and land were purchased and the liability incurred on June 16. 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 30. 65 66 31. A review of Byte's job worksheets show that there are unbilled revenues in the amount of $5,375 for the period of June 28-30 67 69 32. 70 71 72 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 building's scrap value is $7,000. The office equipment has a scrap value of $400. The computer equipment has no scrap value. Calculate the depreciation for one month 73 74 33. A review of the payroll records show that unpaid salaries in the amount of $501.00 are owed by Byte for three days, June 28 - 30. 75 76 34. 77 78 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.] 79 80 81 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.] 82 83 84 Closing Entries 85 86 36. Close the revenue accounts. 87 88 37 Close the expense accounts 89 80 38. Close the income summary account Inert Excel Forint Tools Date Window Help Data Review Formulas View Tell me Home Insert Draw Page Layout 12 A A Arial 29 Wrap Text Merge Center A MO A1 : x x G E H 5 C D Assets 6 7 9 10 Current Assets Cash Accounts Receivable Prepaid Insurance Prepaid Rent Office Supplies Total 12 13 14 15 16 20 21 23 24 28 27 Long-Term Assets Office Equip Accum. Dope Office Equip Computer Equip Accum. Depr.-Computer Equip Bulding Cost Accum. Depr.-Bulding Land Total Total Assets 30 Liabilities 33 35 Current Liabilities Accounts Payable Advanced Payment Interest Payable Salanes Payable Income Taxes Payable Total 10 1 12 13 Long-Term Liabilities Mortgage Payable Notes Payable Total Total Labios 5 Stockholders Fruit Chart of Accounts Transactions General Journal Worksheet Income Sta Ready NOV 12 A1 x v fx B D E F G H 23 24 Building Cost Accum. Depr.-Bulding Land Total Total Assets Llabilities 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 Current Liabilities Accounts Payable Advanced Payment Interest Payable Salaries Payable Income Taxes Payable Total Long-Term Liabilities Mortgage Payable Notes Payable Total Total Liabilities 48 47 + Stockholder's Equity Capital Stock Retained Eamings Total 49 50 51 52 53 54 55 58 57 50 Total Liabilities and Stockholder's Equity