Question

1 Approved Answer

Posted on Sep 06, 2024

Using the Worksheet as a reference, prepare the Income Statement, Statement of Changes in Owner's Equity, and the Balance Sheet. Record the closing entries to

Using the Worksheet as a reference, prepare the Income Statement, Statement of Changes in Owner's Equity, and the Balance Sheet. Record the closing entries to the Income Summary and then the capital accounts.

image text in transcribed

General Journal

Transaction

Date

Account

Name

Description

Debit

Credit

Total Balance

image text in transcribed

01. June 1: Hudson Bloom invested $139,920.00 cash and computer equipment with a fair market value of $36,720.00 in his new business, Byte of Accounting. 02. June 1: Check \# 5000 was used to purchased office equipment costing $1,200.00 from Office Express. The invoice number was 87417 . June 1: Check \# 5001 was used to purchased computer equipment costing $10,560.00 from Flor Catalan. The invoice number was 20117. June 2: Check \# 5002 was used to make a down payment of $27,000.00 on additional computer 04. equipment that was purchased from Royce Computers, invoice number 76542. The full price of the computer was $135,000.00. A five-year note was executed by Byte for the balance. 05. June 4: Additional office equipment costing $600.00 was purchased on credit from Discount Computer Corporation. The invoice number was 98432 . June 8: Unsatisfactory office equipment costing $120.00 from invoice number 98432 was 06. returned to Discount Computer for credit to be applied against the outstanding balance owed by Byte. 07. June 10: Check \# 5003 was used to make a $20,750.00 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 08. 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 $7,750.00 was received for services performed for Pitman Pictures. June 16: Byte purchased a building and the land it is on for $137,000.00 to house its repair facilities and to store computer equipment. The lot on which the building is located is valued at 10. $22,000.00. The balance of the cost is to be allocated to the building. Check \# 5005 was used to make the down payment of $13,700.00. A thirty year mortgage with an inital payement due on August 1st, was established for the balance. 11. June 17: Check \# 5006 for $7,500.00 was paid for rent of the office space for June, July and August. 12. June 17: Received invoice number 26354 in the amount of $350.00 from the local newspaper for advertising. 13. June 21: Billed various miscellaneous local customers $4,800.00 for consulting services performed. 14. June 21: Check \# 5008 was used to purchase a fax machine for the office from Office Machines Express for $850.00. The invoice number was 975328. 15. June 21: Accounts payable in the amount of $480.00 were paid with Check \# 5007 . 16. June 22: Check \# 5010 was used to pay the advertising bill that was received on June 17. 17. June 22: Received a bill for $1,115.00 from Computer Parts and Repair Co. for repairs to the computer equipment. The invoice number was 43254. June 22: Check \# 5009 was used to pay salaries of $860.00 to equipment operators for the week ending June 18. Ignore payroll taxes. 19. June 23: Cash in the amount of $3,845.00 was received on billings. 20. June 23: Purchased office supplies for $530.00 from Staples on account. The invoice number was 65498. 22. June 29: Cash in the amount of $5,400.00 was received for billings. 23. June 29: Paid the bill received on June 22, from Computer Parts and Repairs Co with Check \# 5011. 24. June 29: Check \# 5012 was used to pay salaries of $860.00 to equipment operators for the week ending June 25. Ignore payroll taxes. 25. June 30: Received a bill for the amount of $915.00 from O \& G Oil and Gas Co. The invoice number was 784537 . 26. June 30: Check \# 5013 was used to pay for airline tickets of $1,900.00 to send the kids to Grandma Ellen for the July 4th holiday. Adjusting Entries - Round to two decimal places. 27. The rent payment made on June 17 was for June, July and August. Expense the amount associated with one month's rent. 28. A physical inventory showed that only $214.00 worth of office supplies remained on hand as of June 30. The annual interest rate on the mortgage payable was 7.25 percent. Interest expense for one29. half month should be computed because the building and land were purchased and the liability incurred on June 16. 30. Record a journal entry to reflect that one half month's insurance has expired. 31. A review of Byte's job worksheets show that there are unbilled revenues in the amount of $5,000 for the period of June 2830. The fixed assets have estimated useful lives as follows: Building - 31.5 years Computer Equipment - 5.0 years 32. 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 $8,500. The office equipment has a scrap value of $350. 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 $516.00 are owed by Byte for three days, June 28 - 30. Ignore payroll taxes. Ine note payable to Koyce Computers (transactions 04 and 0 /) is a nve-year note, with interest at the rate of 12 percent annually. Interest expense should be computed based on a 360 day [IMPORTANT NOTE: The original note on the computer equipment purchased on June 2 was 34. $108,000.00. On June 10 , eight days later, $20,750.00 was repaid. Interest expense must be calculated on the $108,000.00 for eight days. In addition, interest expense on the $87,250.00 balance of the loan ($108,000.00 less $20,750.00=$87,250.00) must be calculated for the 20 days remaining in the month of June.] Closing Entries 35. Close the revenue accounts. 36. Close the expense accounts. 37. Close the income summary account. 38. Close the withdrawals account. A Byte of Accounting, Inc. Worksheet For Period Ending January 0, 1900 01. June 1: Hudson Bloom invested $139,920.00 cash and computer equipment with a fair market value of $36,720.00 in his new business, Byte of Accounting. 02. June 1: Check \# 5000 was used to purchased office equipment costing $1,200.00 from Office Express. The invoice number was 87417 . June 1: Check \# 5001 was used to purchased computer equipment costing $10,560.00 from Flor Catalan. The invoice number was 20117. June 2: Check \# 5002 was used to make a down payment of $27,000.00 on additional computer 04. equipment that was purchased from Royce Computers, invoice number 76542. The full price of the computer was $135,000.00. A five-year note was executed by Byte for the balance. 05. June 4: Additional office equipment costing $600.00 was purchased on credit from Discount Computer Corporation. The invoice number was 98432 . June 8: Unsatisfactory office equipment costing $120.00 from invoice number 98432 was 06. returned to Discount Computer for credit to be applied against the outstanding balance owed by Byte. 07. June 10: Check \# 5003 was used to make a $20,750.00 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 08. 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 $7,750.00 was received for services performed for Pitman Pictures. June 16: Byte purchased a building and the land it is on for $137,000.00 to house its repair facilities and to store computer equipment. The lot on which the building is located is valued at 10. $22,000.00. The balance of the cost is to be allocated to the building. Check \# 5005 was used to make the down payment of $13,700.00. A thirty year mortgage with an inital payement due on August 1st, was established for the balance. 11. June 17: Check \# 5006 for $7,500.00 was paid for rent of the office space for June, July and August. 12. June 17: Received invoice number 26354 in the amount of $350.00 from the local newspaper for advertising. 13. June 21: Billed various miscellaneous local customers $4,800.00 for consulting services performed. 14. June 21: Check \# 5008 was used to purchase a fax machine for the office from Office Machines Express for $850.00. The invoice number was 975328. 15. June 21: Accounts payable in the amount of $480.00 were paid with Check \# 5007 . 16. June 22: Check \# 5010 was used to pay the advertising bill that was received on June 17. 17. June 22: Received a bill for $1,115.00 from Computer Parts and Repair Co. for repairs to the computer equipment. The invoice number was 43254. June 22: Check \# 5009 was used to pay salaries of $860.00 to equipment operators for the week ending June 18. Ignore payroll taxes. 19. June 23: Cash in the amount of $3,845.00 was received on billings. 20. June 23: Purchased office supplies for $530.00 from Staples on account. The invoice number was 65498. 22. June 29: Cash in the amount of $5,400.00 was received for billings. 23. June 29: Paid the bill received on June 22, from Computer Parts and Repairs Co with Check \# 5011. 24. June 29: Check \# 5012 was used to pay salaries of $860.00 to equipment operators for the week ending June 25. Ignore payroll taxes. 25. June 30: Received a bill for the amount of $915.00 from O \& G Oil and Gas Co. The invoice number was 784537 . 26. June 30: Check \# 5013 was used to pay for airline tickets of $1,900.00 to send the kids to Grandma Ellen for the July 4th holiday. Adjusting Entries - Round to two decimal places. 27. The rent payment made on June 17 was for June, July and August. Expense the amount associated with one month's rent. 28. A physical inventory showed that only $214.00 worth of office supplies remained on hand as of June 30. The annual interest rate on the mortgage payable was 7.25 percent. Interest expense for one29. half month should be computed because the building and land were purchased and the liability incurred on June 16. 30. Record a journal entry to reflect that one half month's insurance has expired. 31. A review of Byte's job worksheets show that there are unbilled revenues in the amount of $5,000 for the period of June 2830. The fixed assets have estimated useful lives as follows: Building - 31.5 years Computer Equipment - 5.0 years 32. 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 $8,500. The office equipment has a scrap value of $350. 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 $516.00 are owed by Byte for three days, June 28 - 30. Ignore payroll taxes. Ine note payable to Koyce Computers (transactions 04 and 0 /) is a nve-year note, with interest at the rate of 12 percent annually. Interest expense should be computed based on a 360 day [IMPORTANT NOTE: The original note on the computer equipment purchased on June 2 was 34. $108,000.00. On June 10 , eight days later, $20,750.00 was repaid. Interest expense must be calculated on the $108,000.00 for eight days. In addition, interest expense on the $87,250.00 balance of the loan ($108,000.00 less $20,750.00=$87,250.00) must be calculated for the 20 days remaining in the month of June.] Closing Entries 35. Close the revenue accounts. 36. Close the expense accounts. 37. Close the income summary account. 38. Close the withdrawals account. A Byte of Accounting, Inc. Worksheet For Period Ending January 0, 1900