Introduction
Building Blocks of Accounting .. A Financial Perspective | |||||||
Alexis, when you are ready to have your work graded you will upload this file | AB1290.xls or AB1290.xlsx, | ||||||
F310 | 180613 |
to the same screen that the project was downloaded from: www.cybertext.com, The Book List, Building Blocks of Accounting – A Financial Perspective, Enter password, Upload Your Excel File. Keep two copies of your spreadsheet in two separate places in case one does not work. You may find it easier to work on this project if you print a hard copy of all the pages. NOTE: If there are any questions about the project e-mail markfriedman@miami.edu or call 305.284.6296. Grade will be based upon answers entered into the yellow filled cells.
FAQ
Elf Village Productions | 50 Sheet Legal Pad | ||||||||||||
Building Blocks of Accounting .. A Financial Perspective | |||||||||||||
FAQ | Page 1 | ||||||||||||
FAQ 01 | My file used to upload, why is it not uploading? | ||||||||||||
Answer: | Sometimes we unknowingly add items to a workbook that inhibits the upload process. The conversion to a Excel Binary | ||||||||||||
Workbook (*.xlsb) version generally fixes the problem. If the problem continues simple send your BINARY file | |||||||||||||
as an attachment with your username and password…friedman@cybertext.com | |||||||||||||
Windows Operating System | |||||||||||||
Select | File | ||||||||||||
Select | Save As | ||||||||||||
Select | Save As Type: | ||||||||||||
Select | Excel Binary Workbook (*.xlsb) | ||||||||||||
Select | Save | ||||||||||||
Upload the binary file at cybertext.com | |||||||||||||
Apple Operating System | |||||||||||||
Select | File | ||||||||||||
Select | Save As | ||||||||||||
Select | Format: | ||||||||||||
Select | Excel Binary Workbook (*.xlsb) | ||||||||||||
Select | Save | ||||||||||||
Upload the binary file at cybertext.com | |||||||||||||
Elf Village Productions | 50 Sheet Legal Pad | ||||||||||||
Building Blocks of Accounting .. A Financial Perspective | |||||||||||||
FAQ | Page 2 | ||||||||||||
FAQ 02 | When I try to enter information in the General Journal why does an error appears indicating that the cell protected? | ||||||||||||
Answer: | The computer program is designed to save you time. Instead of requiring you to enter the description four | ||||||||||||
times the program automatically copies the description when you enter a new account number. This process | |||||||||||||
requires that the data entry is limited to those cells which contain unique information. The cells that you can | |||||||||||||
enter data into are the yellow filled cells. | |||||||||||||
FAQ 03 | In the feedback section, what does it mean when I have points under reverse? | ||||||||||||
Answer: | If you pay a telephone expense of $100.00 | ||||||||||||
Telephone Expense | 100 | ||||||||||||
Cash | 100 | ||||||||||||
If you debit cash and credit telephone expense you have reversed the whole entry. | |||||||||||||
Cash | 100 | ||||||||||||
Telephone Expense | 100 | ||||||||||||
If you debit cash and credit anything else you have reversed part of the entry. | |||||||||||||
Cash | 100 | ||||||||||||
Rent Expense | 100 | ||||||||||||
Elf Village Productions | 50 Sheet Legal Pad | ||||||||||||
Building Blocks of Accounting .. A Financial Perspective | |||||||||||||
FAQ | Page 3 | ||||||||||||
FAQ 04 | How does my instructor get my grade? | ||||||||||||
Answer: | Every time you upload your grade is recorded in a table. Your instructor can look at the table whenever they | ||||||||||||
want to, although only the last grade counts. Keep a hard copy of your last upload for documentation. | |||||||||||||
FAQ 05 | I have entered all the transactions and have completed the worksheet however I get following | ||||||||||||
message on the financial statements: “You must finish the worksheet before you can complete the ….” | |||||||||||||
Answer: | The worksheet demonstrates that the accounting system is working. If all of your journal entries are | ||||||||||||
in balance then the Unadjusted Trial Balance and the Adjusting Entry columns will balance. The | |||||||||||||
Adjusted Trial Balance columns net the Unadjusted Trial Balance and the Adjusting Entry columns. | |||||||||||||
There are four steps to completing the worksheet: | |||||||||||||
1. Copy the account balances from the Adjusted Trial Balance into the either the Income Statement or the | |||||||||||||
Balance Sheet columns, (debits remain debits and credits remain credits). | |||||||||||||
2. Calculate the Net Income or Net Loss by finding the difference between the revenues and expenses. | |||||||||||||
3. Calculate the Net Income or Net Loss by finding the difference between the total of the debit balances and | |||||||||||||
the total of the credit balances of the accounts in the Balance Sheet columns of the worksheet. | |||||||||||||
4. Compare the two Net Incomes. If they are the same the financial statements will be displayed, otherwise | |||||||||||||
there is an error in the completion of the worksheet. |
MF1234.xlsx
Excel Binary Workbook (.xlsb)
Welcome
Building Blocks of Accounting — A Financial Perspective | ||||||
The instructions start on row 22 of this page. | ||||||
FIRST | LAST | SS | File | |||
Alexis | Bell | 1290 | AB1290 | |||
For example, | ||||||
01 | ||||||
In the date field enter the date of the transaction. If you do not enter a date value an error message will appear. | ||||||
Transaction | Date | Account | Name | Description | Debit | Credit |
0 | ||||||
01 | Jun 01 | 0 | ||||
00 | Dec 31 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | |||
In the account field enter the account number that corresponds to the account in the chart of accounts. | ||||||
You can also use the pull down list to find the appropriate account number. If you use a number that | ||||||
is not on the chart of accounts an error message will appear. | ||||||
Transaction | Date | Account | Name | Description | Debit | Credit |
0 | ||||||
01 | Jun 01 | 1110 | Cash | |||
00 | Dec 31 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | |||
The name of the account will automatically appear in the name column. If it is the wrong | ||||||
account renter the correct account number. | ||||||
Enter the description in the description field. | ||||||
Transaction | Date | Account | Name | Description | Debit | Credit |
0 | ||||||
01 | Jun 01 | 1110 | Cash | Joseph’s investment | ||
00 | Dec 31 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | |||
Enter the amount in the debit field. | ||||||
Transaction | Date | Account | Name | Description | Debit | Credit |
Transaction # 1 Not in Balance by $40,000. | ||||||
01 | Jun 01 | 1110 | Cash | Joseph’s investment | 40,000.00 | |
00 | Dec 31 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | |||
Enter the second account number. | ||||||
Transaction | Date | Account | Name | Description | Debit | Credit |
Transaction # 1 Not in Balance by $40,000. | ||||||
01 | Jun 01 | 1110 | Cash | Joseph’s investment | 40,000.00 | |
00 | Dec 31 | 3100 | Capital Stock | Joseph’s investment | ||
00 | Dec 31 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | |||
Enter the amount in the credit field. | ||||||
Transaction | Date | Account | Name | Description | Debit | Credit |
0 | ||||||
01 | Jun 01 | 1110 | Cash | Joseph’s investment | 40,000.00 | |
00 | Dec 31 | 3100 | Capital Stock | Joseph’s investment | 40,000.00 | |
00 | Dec 31 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | |||
1. Copy the account balances from the Adjusted Trial Balance into the either the Income Statement or the | ||||||
Balance Sheet columns, (debits remain debits and credits remain credits). | ||||||
2. Calculate the Net Income or Net Loss by finding the difference between the revenues and expenses. | ||||||
3. Calculate the Net Income or Net Loss by finding the difference between the total of the debit balances and | ||||||
the total of the credit balances of the accounts in the Balance Sheet columns of the worksheet. | ||||||
4. Compare the two Net Incomes. If they are the same the financial statements will be displayed, otherwise | ||||||
there is an error in the completion of the worksheet. | ||||||
Note: | ||||||
Save and make backup copies regularly. |
Welcome to the worlds first ePractice case, an individualized, internet generated and graded case study that focuses on the analytically portion of the accounting cycle while automating the repetitive posting cycle. NOTE: If the program is not working e-mail markfriedman@miami.edu, 305.284.6296.
Step I – The Chart of Accounts The chart of accounts includes all of the accounts that you can use to solve your case. You may want to print the chart of accounts and use it as an easy reference guide.
Step II – Journalizing the Transactions. Using your unique transactions record the corresponding general journal entry, rounding to two decimal places.
June 1: Joseph made an investment in Byte of Accounting, Inc. by purchasing 2,000 shares of its common stock for $40,000 cash. The par value of the common stock was $20 per share.
Step IV – Prepare the Financial Statements. After you have entered all of the transactions and prepared the Worksheet, you are to prepare the Income Statement, Shareholder’s Equity Statement and Balance Sheet using the forms provided.
Step III – Worksheet Although not graded, you need to complete the Worksheet. If each of your journal entries are in balance then your Unadjusted Trial Balance and the Adjusting Entry columns will be in balance.
Grading: You will be graded on the Journal Entries and the three financial statement. The case will be computer graded, therefore make sure all numbers are in the appropriate cells. The computer will evaluate your transactions when grading your financial statements.
Step VI – Upload the File. Whenever you want to have cybertext.com grade your work submit it to them on the bottom of the screen that you downloaded the file.
Step V – Prepare the Cosing Entries. Based upon the information from your Worksheet or from your Financial Statements, prepare the closing entries.
Chart of Accounts
Number | Name | Normal Balance | Error # | Message | ||
1110 | Cash | Debit | 1 | Debit And Credit On Same Line | ||
1120 | Accounts Receivable | Debit | 2 | Debit Before Credit | ||
1130 | Prepaid Insurance | Debit | 4 | Need An Account Number | ||
1140 | Prepaid Rent | Debit | 8 | Round To Two Decimal Places | ||
1150 | Office Supplies | Debit | 16 | Need a Description | ||
1211 | Office Equip. | Debit | 32 | Need a Date | ||
1212 | Accum. Depr.-Office Equip. | Credit | 64 | |||
1311 | Computer Equip. | Debit | 128 | |||
1312 | Accum. Depr.-Computer Equip. | Credit | 256 | |||
1411 | Building Cost | Debit | 512 | |||
1412 | Accum. Depr.-Building | Credit | 1024 | |||
1510 | Land | Debit | ||||
2101 | Accounts Payable | Credit | ||||
2102 | Advanced Payments | Credit | ||||
2103 | Interest Payable | Credit | ||||
2105 | Salaries Payable | Credit | ||||
2106 | Income Taxes Payable | Credit | ||||
2201 | Mortgage Payable | Credit | ||||
2202 | Notes Payable | Credit | ||||
3100 | Capital Stock | Credit | ||||
3200 | Retained Earnings | Credit | ||||
3300 | Dividends | Debit | ||||
3400 | Income Summary | Credit | ||||
4100 | Computer & Consulting Revenue | Credit | ||||
5010 | Rent Expense | Debit | ||||
5020 | Salary Expense | Debit | ||||
5030 | Advertising Expense | Debit | ||||
5040 | Repairs & Maint. Expense | Debit | ||||
5050 | Oil & Gas Expense | Debit | ||||
5080 | Supplies Expense | Debit | ||||
5090 | Interest Expense | Debit | ||||
5100 | Insurance Expense | Debit | ||||
5110 | Depreciation Expense | Debit | ||||
5120 | Income Tax Expense | Debit |
Transactions
Byte of Accounting, Inc. | |
Alexis Bell 1533 | |
Transaction | Description of transaction |
01. | June 1: Byte of Accounting, Inc. acquired $50,400 in cash from Lauryn and issued 2,400 shares of its common stock. |
02. | June 1: Byte of Accounting, Inc. issued 2,600 shares of its common stock to Alexis Bell after $22,680 in cash and computer equipment with a fair market value of $31,920 were received. |
03. | June 1: Byte of Accounting, Inc. issued 2,122 shares of its common stock after acquiring from Courtney $34,650 in cash, computer equipment with a fair market value of $9,240 and office equipment with a fair value of $672. |
04. | June 2: A down payment of $33,000 in cash was made on additional computer equipment that was purchased for $165,000. A five-year note was executed by Byte for the balance. |
05. | June 4: Additional office equipment costing $700 was purchased on credit from Discount Computer Corporation. |
06. | June 8: Unsatisfactory office equipment costing $140 was returned to Discount Computer for credit to be applied against the outstanding balance owed by Byte. |
07. | June 10: Byte paid $25,250 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 $5,472 in cash. The effective date of the policy was June 16. |
09. | June 16: A check in the amount of $7,750 was received for consulting revenue. |
10. | June 16: Byte purchased a building and the land it is on for $125,000, to house its repair facilities and to store computer equipment. The lot on which the building is located is valued at $20,000. The balance of the cost is to be allocated to the building. Byte made a cash down payment of $12,500 and executed a mortgage for the balance. The mortgage is payable in eight equal annual installments beginning July 1. |
11. | June 17: Cash of $6,300 was paid for rent for June, July and August. Put the total amount into the Prepaid Rent account. |
12. | June 17: Received a bill of $475 from the local newspaper for advertising. |
13. | June 21: Accounts payable in the amount of $560 were paid. |
14. | June 21: A fax machine for the office was purchased for $750 cash. |
15. | June 21: Billed various miscellaneous local customers $4,800 for consulting services performed. |
16. | June 22: Paid salaries of $1,035 to equipment operators for the week ending June 18. |
17. | June 22: Received a bill for $1,140 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 $655 on credit. Record the purchase as an increase to the assets. |
20. | June 23: Cash in the amount of $3,845 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 $1,035 to equipment operators for the week ending June 25. |
25. | June 30: Received a bill for the amount of $790 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 and August. Expense the amount associated with one month’s rent. |
28. | A physical inventory showed that only $270.00 worth of office supplies remained on hand as of June 30. |
29. | The annual interest rate on the mortgage payable was 7.50 percent. Interest expense for one-half month should be computed because the building and land were purchased and the liability incurred on June 16. |
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 expense for depreciation follows: |
Building – $241.00 | |
Computer Equipment – $3,046.00 | |
Office Equipment – $21.00 | |
33. | A review of the payroll records show that unpaid salaries in the amount of $621.00 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. The June interest expense from this note is $1,063.67. |
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. |
General Journal
A Byte of Accounting, Inc. | ||||||||||||||
General Journal | ||||||||||||||
0 | ||||||||||||||
Transaction | Date | Account | Name | Description | Debit | Credit | Total Balance | |||||||
0 | 0 | |||||||||||||
01 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
02 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
03 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
04 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
05 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
06 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
07 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
08 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
09 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
10 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
11 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
12 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
13 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
14 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
15 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
16 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
17 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
18 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
19 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
20 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
21 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
22 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
23 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
24 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
25 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
26 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
27 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
28 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
29 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
30 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
31 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
32 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
33 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
34 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
35 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
36 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
37 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
38 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
0 | 0 | |||||||||||||
39 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
00 | Dec 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Note: You can only enter data into the yellow filled cells.
Worksheet
A Byte of Accounting, Inc. | |||||||||||
Worksheet | |||||||||||
For Period Ending January 0, 1900 | |||||||||||
Account | Unadjusted Trial Balance | Adjusting Entries | Adjusted Trial Balance | Income Statement | Balance Sheet | ||||||
Number | Name | Debit | Credit | Debit | Credit | Debit | Credit | Debit | Credit | Debit | Credit |
1110 | Cash | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
1120 | Accounts Receivable | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
1130 | Prepaid Insurance | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
1140 | Prepaid Rent | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
1150 | Office Supplies | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
1211 | Office Equip. | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
1212 | Accum. Depr.-Office Equip. | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
1311 | Computer Equip. | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
1312 | Accum. Depr.-Computer Equip. | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
1411 | Building Cost | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
1412 | Accum. Depr.-Building | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
1510 | Land | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
2101 | Accounts Payable | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
2102 | Advanced Payments | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
2103 | Interest Payable | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
2105 | Salaries Payable | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
2106 | Income Taxes Payable | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
2201 | Mortgage Payable | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
2202 | Notes Payable | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
3100 | Capital Stock | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
3200 | Retained Earnings | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
3300 | Dividends | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
4100 | Computer & Consulting Revenue | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
5010 | Rent Expense | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
5020 | Salary Expense | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
5030 | Advertising Expense | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
5040 | Repairs & Maint. Expense | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
5050 | Oil & Gas Expense | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
5080 | Supplies Expense | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
5090 | Interest Expense | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
5100 | Insurance Expense | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
5110 | Depreciation Expense | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
5120 | Income Tax Expense | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | ||||
– 0 | – 0 | ||||||||||
– 0 | – 0 | ||||||||||
– 0 | – 0 | ||||||||||
– 0 | – 0 | ||||||||||
– 0 | – 0 | ||||||||||
TOTAL | – 0 | – 0 | – 0 | – 0 | – 0 | – 0 | |||||
NET INCOME | – 0 | – 0 | |||||||||
– 0 | – 0 | ||||||||||
` |
Income Statement
A Byte of Accounting, Inc. | |||||
Income Statement | |||||
For Month Ending January 0, 1900 | |||||
Revenues | |||||
4100 | Computer & Consulting Revenue | 0 | |||
Expenses | |||||
5010 | Rent Expense | 0 | |||
5020 | Salary Expense | 0 | |||
5030 | Advertising Expense | 0 | |||
5040 | Repairs & Maint. Expense | 0 | |||
5050 | Oil & Gas Expense | 0 | |||
5080 | Supplies Expense | 0 | |||
5090 | Interest Expense | 0 | |||
5100 | Insurance Expense | 0 | |||
5110 | Depreciation Expense | 0 | |||
Total | 0 | ||||
Net Income Before Tax | 0 | ||||
5120 | Income Tax Expense (Round to two decimal places) | 0 | |||
Net Income After Tax | 0 | ||||
0 | |||||
0 | Worksheet!I48 | Worksheet!L48 | |||
0 | Worksheet!I50 | ||||
You must finish the worksheet before you can complete the Income Statement, see FAQ 05. |
Changes in Retained Earnings
A Byte of Accounting, Inc. | ||||
Statement of Changes in Retained Earnings | ||||
For Month Ending January 0, 1900 | ||||
Total | ||||
Balance, Beginning of Period | 0 | |||
Net Income | 0 | |||
0 | ||||
Dividends | 0 | |||
Balance, End of Period | 0 | |||
0 | ||||
You must finish the worksheet before you can complete the Changes in Retained Earnings, see FAQ 05. |
Balance Sheet
A Byte of Accounting, Inc. | ||||||
d | Balance Sheet | |||||
As of January 0, 1900 | ||||||
– 0 | ||||||
Assets | ||||||
Current Assets | ||||||
1110 | Cash | 0 | ||||
1120 | Accounts Receivable | 0 | ||||
1130 | Prepaid Insurance | 0 | ||||
1140 | Prepaid Rent | 0 | ||||
1150 | Office Supplies | 0 | ||||
Total | 0 | |||||
Long-Term Assets | ||||||
1211 | Office Equip. | 0 | ||||
1212 | Accum. Depr.-Office Equip. | 0 | ||||
1311 | Computer Equip. | 0 | ||||
1312 | Accum. Depr.-Computer Equip. | 0 | ||||
1411 | Building Cost | 0 | ||||
1412 | Accum. Depr.-Building | 0 | ||||
1510 | Land | 0 | ||||
Total | 0 | |||||
Total Assets | 0 | |||||
Liabilities | ||||||
Current Liabilities | ||||||
2101 | Accounts Payable | 0 | ||||
2102 | Advanced Payment | |||||
2103 | Interest Payable | 0 | ||||
2105 | Salaries Payable | 0 | ||||
2106 | Income Taxes Payable | 0 | ||||
Total | 0 | |||||
Long-Term Liabilities | ||||||
2201 | Mortgage Payable | 0 | ||||
2202 | Notes Payable | 0 | ||||
Total | 0 | |||||
Total Liabilities | 0 | |||||
Stockholder’s Equity | ||||||
3100 | Capital Stock | 0 | ||||
3200 | Retained Earnings | 0 | ||||
Total | 0 | |||||
Total Liabilities and Stockholder’s Equity | 0 | |||||
0 | ||||||
You must finish the worksheet before you can complete the Balance Sheet, see FAQ 05. |
How to Create a Pivot Table
How to Create a Pivot Table | |
1. | Log in |
2. | Download the pdf instructions |
Data for General Ledger
Ledger
"Looking for a Similar Assignment? Get Expert Help at an Amazing Discount!"
