June 1: Hudson Bloom invested $115,069.00 cash and computer equipment with a fair market value of $34,960.00 in his new business, Byte of Accounting.

June 1: Check # 5000 was used to purchased computer equipment costing $11,960.00 from Nastasia Henry. The invoice number was 20117.

June 1: Check # 5001 was used to purchased office equipment costing $529.00 from Office Express. The invoice number was 87417.

June 2: Check # 5002 was used to make a down payment of $28,000.00 on additional computer equipment that was purchased from Royce Computers, invoice number 76542. The full price of the computer was $140,000.00. A five-year note was executed by Byte for the balance.

June 4: Additional office equipment costing $400.00 was purchased on credit from Discount Computer Corporation. The invoice number was 98432.

June 8: Unsatisfactory office equipment costing $80.00 from invoice number 98432 was returned to Discount Computer for credit to be applied against the outstanding balance owed by Byte.

June 10: Check # 5003 was used to make a $21,500.00 payment reducing the principal owed on the June 2 purchase of computer equipment from Royce Computers.

June 14: Check # 5004 was used to purchase a one-year insurance policy covering its computer equipment for $5,136.00 from Seth's Insurance. The effective date of the policy was June 16 and the invoice number was 2387.

June 16: A check in the amount of $6,500.00 was received for services performed for Pitman Pictures. June 16: Byte purchased a building and the land it is on for $119,000.00 to house its repair facilities and to store computer equipment. The lot on which the building is located is valued at $19,000.00. The balance of the cost is to be allocated to the building. Check # 5005 was used to make the down payment of $11,900.00. A thirty year mortgage with an inital payement due on August 1st, was established for the balance.

June 17: Check # 5006 for $4,600.00 was paid for rent for June and July.

June 17: Received invoice number 26354 in the amount of $250.00 from the local newspaper for advertising.

June 21: Accounts payable in the amount of $320.00 were paid with Check # 5007.

June 21: Check # 5008 was used to purchase a fax machine for the office from Office Machines Express for $725.00. The invoice number was 975-328.

June 21: Billed various miscellaneous local customers $4,500.00 for consulting services performed.

June 22: Check # 5009 was used to pay salaries of $985.00 to equipment operators for the week ending June 18. Ignore payroll taxes.

June 22: Received a bill for $1,215.00 from Computer Parts and Repair Co. for repairs to the computer equipment. The invoice number was 43254.

June 22: Check # 5010 was used to pay the advertising bill that was received on June 17.

June 23: Purchased office supplies for $705.00 from Staples on account. The invoice number was 65498.

June 23: Cash in the amount of $3,605.00 was received on billings.

June 28: Billed $5,490.00 to miscellaneous customers for services performed to June 25.

June 29: Paid the bill received on June 22, from Computer Parts and Repairs Co with Check # 5011.

June 29: Cash in the amount of $5,201.00 was received for billings.

June 29: Cash in the amount of $5,201.00 was received for billings.

June 29: Check # 5012 was used to pay salaries of $985.00 to equipment operators for the week ending June 25. Ignore payroll taxes.

June 30: Received a bill for the amount of $865.00 from O & G Oil and Gas Co. The invoice number was 784537.

June 30: Check # 5013 was used to pay for airline tickets of $1,700.00 to send the kids to Grandma Ellen for the July 4th holiday. A physical inventory showed that only $292.00 worth of office supplies remained on hand as of June 30. The annual interest rate on the mortgage payable was 8.50 percent. Interest expense for one-half month should be computed because the building and land were purchased and the liability incurred on June 16. Record a journal entry to reflect that one half month's insurance has expired. A review of Bytes job worksheets show that there are unbilled revenues in the amount of $9,250.00 for the period of June 28-30. The note payable to Royce Computers (transactions 04 and 07) 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 $112,000.00. On June 10, eight days later, $21,500.00 was repaid. Interest expense must be calculated on the $112,000.00 for eight days. In addition, interest expense on the $90,500.00 balance of the loan ($112,000.00 less $21,500.00 = $90,500.00) must be calculated for the 20 days remaining in the month of June.]

Closing Entries Close the revenue accounts.

Close the expense accounts.

Close the income summary account.

Close the withdrawal account.

A C E H J K L M N Formula Bar G A Byte of Accounting, Inc. Worksheet For Period Ending June 16, 2021 Adjusted Trial Balance Debit Credit Income Statement Debit Credit Balance Sheet Debit Credit 0.00 Account Number Name 1110 Cash 1120 Accounts Receivable 1130 Prepaid Insurance 1 1140 Prepaid Rent 1150 Office Supplies 3 1211 Office Equip 1212 Accum. Depr.-Office Equip 5 1311 Computer Equip 1312 Accum. Depr.-Computer Equip. 7 1411 Building Cost 1412 Accum. Depr.-Building 3 1510 Land 2101 Accounts Payable 1 2102 Advanced Payments 2103 Interest Payable 3 2105 Salaries Payable 2201 Mortgage Payable 3 2202 Notes Payable 7 3100 Hudson Bloom, Capital 3 3300 Hudson Bloom Withdrawals Unadjusted Trial Balance Debit Credit 0.00 0.00 0.00 D.DO 0.00 0.00 D.DO 0.00 0.00 D.DO 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Adjusting Entries Debit Credit 0.001 0.00 0.00 D.DO 0.00 0.00 0.00 D.DO 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 D.DO 0.00 0.00 0.00 1 2 4100 Computer & Consulting Revenue 5010 Rent Expense 5020 Salary Expense 5030 Advertising Expense 5040 Repairs & Maint. Expense 5050 Oil & Gas Expense 5080 Supplies Expense 5090 Interest Expense 5100 Insurance Expense 5110 Depreciation Expense 0.00 0.00 0.00 0.00 0.00 0.001 0.00 0.00 0.00 0.00 D.DO 0.00 D.DO 0.00 D.DO 0.00 D.DO 0.00 D.DO 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 D.DO 0.00 0.00 0.00 D.DO 3 7 3 3 0.00 D.DO 0.00 D.DO 1 2 2 Total NET INCOME Balance 1 A C E H J K L M N Formula Bar G A Byte of Accounting, Inc. Worksheet For Period Ending June 16, 2021 Adjusted Trial Balance Debit Credit Income Statement Debit Credit Balance Sheet Debit Credit 0.00 Account Number Name 1110 Cash 1120 Accounts Receivable 1130 Prepaid Insurance 1 1140 Prepaid Rent 1150 Office Supplies 3 1211 Office Equip 1212 Accum. Depr.-Office Equip 5 1311 Computer Equip 1312 Accum. Depr.-Computer Equip. 7 1411 Building Cost 1412 Accum. Depr.-Building 3 1510 Land 2101 Accounts Payable 1 2102 Advanced Payments 2103 Interest Payable 3 2105 Salaries Payable 2201 Mortgage Payable 3 2202 Notes Payable 7 3100 Hudson Bloom, Capital 3 3300 Hudson Bloom Withdrawals Unadjusted Trial Balance Debit Credit 0.00 0.00 0.00 D.DO 0.00 0.00 D.DO 0.00 0.00 D.DO 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Adjusting Entries Debit Credit 0.001 0.00 0.00 D.DO 0.00 0.00 0.00 D.DO 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 D.DO 0.00 0.00 0.00 1 2 4100 Computer & Consulting Revenue 5010 Rent Expense 5020 Salary Expense 5030 Advertising Expense 5040 Repairs & Maint. Expense 5050 Oil & Gas Expense 5080 Supplies Expense 5090 Interest Expense 5100 Insurance Expense 5110 Depreciation Expense 0.00 0.00 0.00 0.00 0.00 0.001 0.00 0.00 0.00 0.00 D.DO 0.00 D.DO 0.00 D.DO 0.00 D.DO 0.00 D.DO 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 D.DO 0.00 0.00 0.00 D.DO 3 7 3 3 0.00 D.DO 0.00 D.DO 1 2 2 Total NET INCOME Balance 1