Question

In: Accounting

A Byte of Accounting, Inc. d Balance Sheet As of June 22, 2018    Assets Current...

A Byte of Accounting, Inc.
d Balance Sheet
As of June 22, 2018
  
Assets
Current Assets
1110 Cash
1120 Accounts Receivable
1130 Prepaid Insurance
1140 Prepaid Rent
1150 Office Supplies
Total
Long-Term Assets
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
Total
Total Assets
Liabilities
Current Liabilities
2101 Accounts Payable
2102 Advanced Payment
2103 Interest Payable
2105 Salaries Payable
2106 Income Taxes Payable
Total
Long-Term Liabilities
2201 Mortgage Payable
2202 Notes Payable
Total
Total Liabilities
Stockholder's Equity
3100 Capital Stock
3200 Retained Earnings
Total
Total Liabilities and Stockholder's Equity
1
You must finish the worksheet before you can complete the Balance Sheet, see FAQ 02.

this is the data

Transaction Description of transaction
01. June 1: Byte of Accounting, Inc. issued 2,640 shares of its common stock to Jeremy after $31,030 in cash and computer equipment with a fair market value of $45,530 were received.
02. June 1: Byte of Accounting, Inc. issued 2,382 shares of its common stock after acquiring from Courtney $50,750 in cash, computer equipment with a fair market value of $17,400 and office equipment with a fair value of $928.
03. June 1:   Byte of Accounting, Inc. acquired $87,000 in cash from angel and issued 3,000 shares of its common stock.
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.
05. June 4: Additional office equipment costing $300 was purchased on credit from Discount Computer Corporation.
06. June 8: Unsatisfactory office equipment costing $60 was returned to Discount Computer for credit to be applied against the outstanding balance owed by Byte.
07. June 10: Byte paid $23,000 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 $4,968 in cash. The effective date of the policy was June 16.
09. June 16: Computer consultation revenue of $6,500 was received.
10. June 16: Byte purchased a building and the land it is on for $119,000, to house its repair facilities and to store computer equipment. The lot on which the building is located is valued at $19,000. The balance of the cost is to be allocated to the building. Byte made a cash down payment of $11,900 and executed a mortgage for the balance. The mortgage is payable in eight equal annual installments beginning July 1.
11. June 17: Cash of $4,800 was paid for rent for June and July. Put the total amount into the Prepaid Rent account.
12. June 17: Received a bill of $325 from the local newspaper for advertising.
13. June 21: Billed various miscellaneous local customers $4,400 for consulting services performed.
14. June 21: A fax machine for the office was purchased for $800 cash.
15. June 21: Accounts payable in the amount of $240 were paid.
16. June 22: Paid the advertising bill that was received on June 17.
17. June 22: Received a bill for $1,215 from Computer Parts and Repair Co. for repairs to the computer equipment.
18. June 22: Paid salaries of $1,035 to equipment operators for the week ending June 18.
19. June 23: Cash in the amount of $3,525 was received on billings.
20. June 23: Purchased office supplies for $505 on credit. Record the purchase as an increase to the assets.
21. June 28: Billed $5,805 to miscellaneous customers for services performed to June 25.
22. June 29: Cash in the amount of $5,500 was received for billings.
23. June 29: Paid the bill received on June 22, from Computer Parts and Repairs Co.
24. June 29: Paid salaries of $1,035 to equipment operators for the week ending June 25.
25. 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 $0.20 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 and July. Expense the amount associated with one month's rent.
28. A physical inventory showed that only $202.00 worth of office supplies remained on hand as of June 30.
29. The annual interest rate on the mortgage payable was 9.25 percent. Interest expense for one-half month should be computed because the building and land were purchased and the liability incurred on June 16.
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 Byte’s job worksheets show that there are unbilled revenues in the amount of $5,750 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 building’s scrap value is $8,500. The office equipment has a scrap value of $300. 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 $621 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 $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.]
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.]

Solutions

Expert Solution

BYTE OF ACCOUNTING Inc.
Balance Sheet
as at June 30, 2018
Assets
Current Assets
Cash 99487
Accounts Receivable 12430
Prepaid Insurance 4761
Prepaid Rent 2400
Office Supplies 202
Current Assets 119280
Office Equipment 1968
Accumulated Depr. - Office Equipment 20 1948
Computer Equipment 212930
Accumulated Depr. - Computer Equipment 3549 209381
Building 100000
Accumulated Depr. - Building 242 99758
Land 19000
Total Assets 449367
Liabilities and stockholders' equity
Current Liabilities
Accounts Payable 1420
Interest Payable 1460
Salaries Payable 621
Income Tax Payable 2282
Dividends Payable 1604
Current Liabilities 7387
Mortgage Payable 107100
Notes Payable 97000
Total Liabilities 211487
Stockholders' Equity
Capital Stock 232638
Retained Earnings
Net income 6846
Dividends 1604
Balance as at June 30, 2018 5242
Total Stockholders' Equity 237880
Total Liabilities and Stockholders' Equity 449367
Depreciation Expense:
Buildings   - (100,000-8,500)    (91,500/31.5)/12 242
Office Equipment (1,968 - 300)     (1,668 /7 / 12) 20
Computer equipment (212,930 / 5 /12) 3549
Total Depreciation 3811
Interest on note payable
On 120,000 for 10 days @12% pa 400
On 97,000 for 10 days @12% pa 647
1047
Interest on mortgage loan (107,100 x 9.25% / 24) 413
Total interest 1460
BYTE OF ACCOUNTING Inc.
Worksheet for Trial Balance for the month of June 30, 2018
Account Transactions Unadjusted Adjustments Adjusted Income statement Balance Sheet
Debit Credit Debit Credit Debit Credit Debit Credit Debit Credit
Cash 178805 79318 99487 99487 99487
Accounts Receivable 10205 3525 6680 5750 12430 12430
Prepaid Insurance 4968 4968 207 4761 4761
Prepaid Rent 4800 4800 2400 2400 2400
Office Supplies 505 505 303 202 202
Office Equipment 1968 1968 1968 1968
Accumulated Depr. - Office Equipment 0 20 20 20
Computer Equipment 212930 212930 212930 212930
Accumulated Depr. - Computer Equipment 0 3549 3549 3549
Building 100000 100000 100000 100000
Accumulated Depr. - Building 0 242 242 242
Land 19000 19000 19000 19000
Accounts Payable 1780 3200 1420 1420 1420
Advance Payment 0 0 0
Interest Payable 0 1460 1460 1460
Salaries Payable 0 621 621 621
Income Tax Payable 0 2282 2282 2282
Dividends Payable 1604 1604 1604 1604
Mortgage Payable 107100 107100 107100 107100
Notes Payable 23000 120000 97000 97000 97000
Capital Stock 232638 232638 232638 232638
Retained Earnings 0 0 5242
Dividends 1604 1604 1604
Consultation Revenue 16705 16705 5750 22455 22455
Advertising Expense 325 325 325 325
Salaries Expense 2070 2070 621 2691 2691
Rent Expense 0 2400 2400 2400
Repair Expense 1215 1215 1215 1215
Insurance Expense 0 207 207 207
Depreciation Expense 0 3811 3811 3811
Bad Debt Expense 0 0 0
Office Supplies Expense 0 303 303 303
Utilities Expense 915 915 915 915
Interest Expense 0 1460 1460 1460
Income Tax Expense 0 2282 2282 2282
Total 564090 564090 456467 456467 16834 16834 470391 470391 15609 22455 453178 453178
Income Summary 6846
Grand total 564090 564090 456467 456467 16834 16834 470391 470391 22455 22455 453178 453178

Related Solutions

A Byte of Accounting, Inc. d Balance Sheet As of June 22, 2018    Assets Current...
A Byte of Accounting, Inc. d Balance Sheet As of June 22, 2018    Assets Current Assets 1110 Cash 1120 Accounts Receivable 1130 Prepaid Insurance 1140 Prepaid Rent 1150 Office Supplies Total Long-Term Assets 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 Total Total Assets Liabilities Current Liabilities 2101 Accounts Payable 2102 Advanced Payment 2103 Interest Payable 2105 Salaries Payable 2106 Income Taxes Payable Total Long-Term...
A Byte of Accounting, Inc. Statement of Changes in Retained Earnings For Month Ending June 22,...
A Byte of Accounting, Inc. Statement of Changes in Retained Earnings For Month Ending June 22, 2018 Total Balance, Beginning of Period    Net Income    Dividends Balance, End of Period need to fill it out this is the data: Transaction Description of transaction 01. June 1: Byte of Accounting, Inc. issued 2,640 shares of its common stock to Jeremy after $31,030 in cash and computer equipment with a fair market value of $45,530 were received. 02. June 1: Byte...
Byte of Accounting, Inc. Transaction Description of transaction 01. June 1: Byte of Accounting, Inc. issued...
Byte of Accounting, Inc. Transaction Description of transaction 01. June 1: Byte of Accounting, Inc. issued 2,640 shares of its common stock to Jeremy after $31,030 in cash and computer equipment with a fair market value of $45,530 were received. 02. June 1: Byte of Accounting, Inc. issued 2,382 shares of its common stock after acquiring from Courtney $50,750 in cash, computer equipment with a fair market value of $17,400 and office equipment with a fair value of $928. 03....
Presented below is the balance sheet for HHD, Inc., at December 31, 2018. Current assets $...
Presented below is the balance sheet for HHD, Inc., at December 31, 2018. Current assets $ 656,000 Investments 542,000 Property, plant, and equipment 2,392,000 Intangible assets 228,000 Total assets $ 3,818,000 Current liabilities $ 456,000 Long-term liabilities 722,000 Shareholders' equity 2,640,000 Total liabilities and shareholders' equity $ 3,818,000 The captions shown in the summarized statement above include the following: Current assets: cash, $164,000; accounts receivable, $214,000; inventories, $239,000; and prepaid insurance, $39,000. Investments: investments in common stock, short term, $104,000,...
Presented below is the balance sheet for HHD, Inc., at December 31, 2018. Current assets $...
Presented below is the balance sheet for HHD, Inc., at December 31, 2018. Current assets $ 656,000 Investments 542,000 Property, plant, and equipment 2,392,000 Intangible assets 228,000 Total assets $ 3,818,000 Current liabilities $ 456,000 Long-term liabilities 722,000 Shareholders' equity 2,640,000 Total liabilities and shareholders' equity $ 3,818,000 The captions shown in the summarized statement above include the following: Current assets: cash, $164,000; accounts receivable, $214,000; inventories, $239,000; and prepaid insurance, $39,000. Investments: investments in common stock, short term, $104,000,...
_______5. Happy Days, Inc. Comparative Balance Sheet June 30, 2019 and 2018 Assets Increase (Decrease) 2018...
_______5. Happy Days, Inc. Comparative Balance Sheet June 30, 2019 and 2018 Assets Increase (Decrease) 2018 2017 Amount Percent Current assets $256,000 $190,000 Property, plant, and equipment 428,000 405,000 Intangible assets 24,000 32,000 Total Assets $708,000 $81,000 12.9% Liabilities Current liabilities $81,000 $89,000 Long-term liabilities 235,000 275,000 Total Liabilities $316,000 $(48,000) (13.2%) Stockholders’ Equity Common stock $276,000 $210,000 Retained earnings 116,000 53,000 Total Stockholders’ Equity $392,000 $129,000 49.0% Total Liabilities & Stockholders’ Equity $708,000 $81,000 12.9% Prepare a comparative balance...
13.Following is the balance sheet of Cyan Inc.: ? Current assets                  $ 5,000               &
13.Following is the balance sheet of Cyan Inc.: ? Current assets                  $ 5,000                    Accounts payable    $ 1,000 Net fixed assets                  10,000 Accruals                               1,000                                                                           Long-term debt 5,000                                                                          Common equity 8,000 Total                                 $15,000 Total                            $15,000 ? Cyan currently is operating at full capacity. Next year, the firm expects sales to increase by 50 percent. It also expects to retain $2,000 of next year's earnings to invest in additional fixed assets. What will be Cyan's additional funds needed (AFN) next year?
Balance Sheet April 30 (in thousands of dollars) 2019 2018 2017 Assets:    Current assets $ 1,700...
Balance Sheet April 30 (in thousands of dollars) 2019 2018 2017 Assets:    Current assets $ 1,700 $1,120 $1,544    Plant and equipment (net) 8,110 7,830 5,404    Other assets   1,004    695    772    Total assets $10,814 $9,645 $7,720 Liabilities and Stockholders' Equity:    Current liabilities $   950 $  880 $  772    Long-term liabilities 2,023 1,591 1,544    Capital stock ($10 par) 4,600 4,600 3,000    Paid-in capital in excess of par 770 770 386    Retained earnings   2,471 1,804 2,018       Total liabilities and stockholders' equity $10,814 $9,645 $7,720 Income Statement...
Problem 22-3 (LG 22-1) Consider the following balance sheet for Watchover Savings, Inc. (in millions): Assets...
Problem 22-3 (LG 22-1) Consider the following balance sheet for Watchover Savings, Inc. (in millions): Assets Liabilities and Equity   Floating-rate mortgages      (currently 11% p.a.) $ 62   Now deposits      (currently 7% p.a.) $ 106   30-year fixed-rate loans      (currently 8% p.a.) 91   5-year time deposits      (currently 7% p.a.) 26   Equity 21      Total $ 153   Total $ 153 a. What is Watchover’s expected net interest income at year-end? (Enter your answer in millions rounded to 2 decimal places. (e.g., 32.16))   Net interest...
Complete the following Balance Sheet           ASSETS           Current Assets           Cash    
Complete the following Balance Sheet           ASSETS           Current Assets           Cash                                                                                                   $   250,000           Accounts Receivable           ($_________ less allowance for Doubtful Accounts)                        $1,320,000           Inventory                                                                                             $1,410,000                       Total Current Assets                                                               $_________           Land                                                                                                    $_________           Plant & Equipment ($2,800,000 less                       Accumulated Depreciation ________)                                   $2,110,000           TOTAL ASSETS                                                                               $5,390,000 LIABILITIES AND STOCKHOLDERS EQUITY           Current Liabilities           Accounts Payable                                                                              $   620,000           Notes Payable to banks                                                                      $   130,000           Accrued Wages                                                                                 $________                            Total...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT