Question

Cybertext.

Create a worksheet showing the unadjusted trial balance, adjusting entries, adjusted trial balance, income statement, and balance sheet included with the data below. Also, create a pivot table.

Create a general ledger, worksheet, income statement, changes in retained earnings, and balance sheet with the data below.

Byte of Accounting, Inc. June 1: Byte of Accounting, Inc. issued 2,620 shares of its common stock to Jeremy after $27,250 in cash and computer equipment with a fair market value of $38,250 were received.

June 1: Byte of Accounting, Inc. issued 2,336 shares of its common stock after acquiring from Courtney $43,750 in cash, computer equipment with a fair market value of $14,000 and office equipment with a fair value of $650.

June 1: Byte of Accounting, Inc. acquired $45,000 in cash from Samantha Newman and issued 1,800 shares of its common stock.

June 2: A down payment of $28,000 in cash was made on additional computer equipment that was purchased for $140,000. A five-year note was executed by Byte for the balance.

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

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

June 10: Byte paid $21,500 on the balance it owed on the June 2 purchase of computer equipment.

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.

June 16: Computer consultation revenue of $7,000 was received. June 16: Byte purchased a building and the land it is on for $143,000, to house its repair facilities and to store computer equipment. The lot on which the building is located is valued at $23,000. The balance of the cost is to be allocated to the building. Byte made a cash down payment of $14,300 and executed a mortgage for the balance. The mortgage is payable in eight equal annual installments beginning July 1.

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

June 17: Received a bill of $475 from the local newspaper for advertising.

June 21: Billed various miscellaneous local customers $4,800 for consulting services performed.

June 21: A fax machine for the office was purchased for $650 cash.

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

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

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

June 22: Paid salaries of $985 to equipment operators for the week ending June 18.

June 23: Cash in the amount of $3,845 was received on billings.

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

June 28: Billed $5,595 to miscellaneous customers for services performed to June 25.

June 29: Cash in the amount of $5,300 was received for billings.

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

June 29: Paid salaries of $985 to equipment operators for the week ending June 25.

June 30: Received a bill for the amount of $865 from O & G Oil and Gas Co.

June 30: Paid a cash dividend of $0.18 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. The rent payment made on June 17 was for June, July and August. Expense the amount associated with one month's rent. A physical inventory showed that only $202.00 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 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. A review of Byte’s job worksheets show that there are unbilled revenues in the amount of $9,000 for the period of June 28-30. The expense for depreciation follows: Building - $245.00 Computer Equipment - $3,050.00 Office Equipment - $25.00 A review of the payroll records show that unpaid salaries in the amount of $591 are owed by Byte for three days, June 28 - 30. 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. The June interest expense from this note is $902.00. 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 Close the revenue accounts. Close the expense accounts. Close the income summary account. Close the dividends account.

Answer 1