Transaction Description of transaction

01. June 1: Byte of Accounting, Inc. acquired $41,400 in cash from Lauryn and issued 1,800 shares of its common stock.

02. June 1: Byte of Accounting, Inc. issued 2,540 shares of its common stock to Morgan Whaley after $23,920 in cash and computer equipment with a fair market value of $34,500 were received.

03. June 1: Byte of Accounting, Inc. issued 2,168 shares of its common stock after acquiring from Courtney $35,650 in cash, computer equipment with a fair market value of $13,340 and office equipment with a fair value of $874.

04. June 2: A down payment of $31,000 in cash was made on additional computer equipment that was purchased for $155,000. A five-year note was executed by Byte for the balance.

05. June 4: Additional office equipment costing $600 was purchased on credit from Discount Computer Corporation.

06. June 8: Unsatisfactory office equipment costing $120 was returned to Discount Computer for credit to be applied against the outstanding balance owed by Byte.

07. June 10: Byte paid $23,750 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 $6,480 in cash. The effective date of the policy was June 16.

09. June 16: A check in the amount of $6,500 was received for consulting revenue.

10. June 16: Byte purchased a building and the land it is on for $101,000, to house its repair facilities and to store computer equipment. The lot on which the building is located is valued at $16,000. The balance of the cost is to be allocated to the building. Byte made a cash down payment of $10,100 and executed a mortgage for the balance. The mortgage is payable in eight equal annual installments beginning July 1.

11. June 17: Cash of $8,400 was paid for rent for June, July, August and September. Put the total amount into the Prepaid Rent account.

12. June 17: Received a bill of $450 from the local newspaper for advertising.

13. June 21: Accounts payable in the amount of $480 were paid.

14. June 21: A fax machine for the office was purchased for $775 cash.

15. June 21: Billed various miscellaneous local customers $4,000 for consulting services performed.

16. June 22: Paid salaries of $910 to equipment operators for the week ending June 18.

17. June 22: Received a bill for $1,315 from Computer Parts and Repair Co. for repairs to the computer equipment.

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

19. June 23: Purchased office supplies for $555 on credit. Record the purchase as an increase to the assets.

20. June 23: Cash in the amount of $3,205 was received on billings.

21. June 28: Billed $6,015 to miscellaneous customers for services performed to June 25.

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

23. June 29: Cash in the amount of $5,699 was received for billings.

24. June 29: Paid salaries of $910 to equipment operators for the week ending June 25.

25. June 30: Received a bill for the amount of $940 from O & G Oil and Gas Co.

26. June 30: Paid a cash dividend of $0.22 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, July, August and September. Expense the amount associated with one month's rent

28. A physical inventory showed that only $225.00 worth of office supplies remained on hand as of June 30.

29. The annual interest rate on the mortgage payable was 9.00 percent. Interest expense for one-half month should be computed because the building and land were purchased and the liability incurred on June 16.

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 $5,500 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 $500. The office equipment has a scrap value of $500. 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 $546.00 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 $124,000. On June 10, eight days later, $23,750 was repaid. Interest expense must be

calculated on the $124,000 for eight days. In addition, interest expense on the $100,250 balance of the loan ($124,000 less $23,750 = $100,250) 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.]

Closing Entries

36. Close the revenue accounts.

37. Close the expense accounts.

38. Close the income summary account.

39. Close the dividends account.

A Byte of Accounting, Inc. Worksheet For Period Ending June 30, 2020 Adjusting Entries Debit Credit Income Statement Debit Credit Balance Sheet Debit Credit 5,500.00 Unadjusted Trial Balance Debit Credit 30,372.24 1.111.00 8.480.00 8,400.00 555.00 2,129.00 270.00 2,100.00 330.00 Adjusted Trial Balance Debit Credit 30,372.24 6,611.00 6,210.00 6,300.00 225.00 2,129.00 3,380.87 202,840.00 223.54 85,000.00 19.39 16,000.00 1,496.00 3,380.67 202.840.00 223.54 Account Number Name 1110 Cash 1120 Accounts Receivable 1130 Prepaid Insurance 1140 Prepaid Rent 1150 Office Supplies 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 2101 Accounts Payable 2102 Advanced Payments 2103 Interest Payable 2105 Salaries Payable 2106 Income Taxes Payable 2201 Mortgage Payable 2202 Notes Payable 3100 Capital Stock 3200 Retained Earnings 3300 Dividends 85,000.00 1939 16,000.00 1,495.00 1,339.88 548.00 2,320.13 1,339.88 548.00 2.320.13 90.900.00 100,250.00 149,684.00 90,900.00 100,250.00 149,684.00 1.431.78 1.431.78 16,515.00 5,500.00 22.015.00 2.100.00 548.00 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 5120 Income Tax Expense 1.820.00 450.00 1,315.00 940.00 2,100.00 2.386.00 450.00 1,315.00 940.00 330.00 1,339.88 270.00 3,623.00 2.320.13 330.00 1,339.88 270.00 3,623.60 2.320.13 358,844.00 358,844.00 18.029.61 16.029.61 372, 173.81 372, 173.81 TOTAL NET INCOME