Vous êtes sur la page 1sur 16

Computer Accounting with QuickBooks 2015 by Donna Kay

QuickBooks Case 9 Reports


x
x
x
x
x
x
x
x
x
x
x
x

*
*
*
*
*
*
*
*
*
*
*
*

QBCASE 9
Chart of Accounts
Customer List
Vendor List
Item List
Deposit Detail
Check Detail
Adjusting Entries
Adjusted Trial Balance
General Ledger
Profit & Loss
Balance Sheet
Statement of Cash Flows

Sheetname
QBC9.2 COA
QBC9.3 CUST
QBC9.4 VEN
QBC9.5 ITEM
QBC9.7 DEP
QBC9.7 CKS
QBC9.8 ADJ
QBC9.8 ADJTB
QBC9.9 GL
QBC9.9 PL
QBC9.9 BS
QBC9.9 SCF

PerryJamie QB Case 9 Tuscany Landscapes

6:58 PM

Account Listing

07/21/2016

January 1, 2020
Account

Type

Balance Total

Description

Accnt. #

Tax Line

Checking

Bank

0.00

<Unassigned>

14000 Mower

Fixed Asset

0.00 Mower

14000

<Unassigned>

14000 Mower:14100 Mower Cost

Fixed Asset

0.00 Mower Cost

14100

<Unassigned>

14000 Mower:14200 Accumulated Depreciation Mower


Fixed Asset

0.00 Accumulated Depreciation Mower

14200

<Unassigned>

15000 Furniture and Equipment

Fixed Asset

0.00 Furniture and equipment with useful life exceeding one 15000
year

<Unassigned>

15800 Landscaping Equipment

Fixed Asset

0.00 Landscaping and lawn equipment

<Unassigned>

17000 Accumulated Depreciation

Fixed Asset

0.00 Accumulated depreciation on equipment, buildings and 17000


improvements
<Unassigned>

18000 Trimmer Equipment

Fixed Asset

15800

0.00 Trimmer Equipment

18000

<Unassigned>

18000 Trimmer Equipment:18100 Trimmer Equipment


Fixed
Cost
Asset

0.00 Trimmer Equipment Cost

18100

<Unassigned>

18000 Trimmer Equipment:18200 Accumulated DeprFixed


Trimmer
Asset

0.00 Accumulated Depr Trimmer

18200

<Unassigned>

30000 Opening Balance Equity

Equity

0.00 Opening balances during setup post to this account. The


30000
balance of
<Unassigned>
this account should be zero after completing your setup

30800 Owners Draw

Equity

0.00 Monies taken out of the business by the owner

32000 Owners Equity

Equity

Monies invested in the business by the owner, and profits


32000
kept in company
<Unassigned>
accounts

44900 Installation Services

Income

Landscape installation services income

44900

Schedule C: Gross receipts or sales

45700 Maintenance Services

Income

Landscape maintenance services income

45700

Schedule C: Gross receipts or sales

51600 Materials Costs

Cost of Goods Sold

Cost of materials used on jobs

51600

Schedule C: Purchases, cost of goods

54100 Worker's Compensation Insurance

Cost of Goods Sold

Worker's compensation insurance premiums

54100

Schedule C: Other costs, COGS

60000 Advertising and Promotion

Expense

Advertising, marketing, graphic design, and other promotional


60000 expenses
Schedule C: Advertising

60100 Auto and Truck Expenses

Expense

Fuel, oil, repairs, and other automobile maintenance for60100


business autos
Schedule
and trucks
C: Car and truck expenses

60400 Bank Service Charges

Expense

Bank account service fees, bad check charges and other


60400
bank feesSchedule C: Other business expenses

61700 Computer and Internet Expenses

Expense

Computer supplies, off-the-shelf software, online fees, and


61700
other computer
ScheduleorC:internet
Other business
related expenses
expenses

62400 Depreciation Expense

Expense

Depreciation on equipment, buildings and improvements


62400

<Unassigned>

63300 Insurance Expense

Expense

Insurance expenses

Schedule C: Insurance, other than health

63400 Interest Expense

Expense

Interest payments on business loans, credit card balances,


63400
or otherSchedule
businessC:debt
Interest expense, other

64300 Meals and Entertainment

Expense

Business meals and entertainment expenses, including64300


travel-related
Schedule
meals (may
C: Meals
haveand
limited
entertainment
deductibility)

64800 Supplies Expense

Expense

Supplies Expense

64800

Schedule C: Supplies (not from COGS)

64900 Office Supplies

Expense

Office supplies expense

64900

Schedule C: Office expenses

66500 Postage and Delivery

Expense

Postage, courier, and pickup and delivery services

66500

Schedule C: Other business expenses

66700 Professional Fees

Expense

Payments to accounting professionals and attorneys for66700


accountingSchedule
or legal services
C: Legal and professional fees

67100 Rent Expense

Expense

Rent paid for company offices or other structures used 67100


in the business
Schedule C: Rent/lease other bus. prop.

67200 Repairs and Maintenance

Expense

Incidental repairs and maintenance of business assets 67200


that do not Schedule
add to theC:
value
Repairs
or appreciably
and maintenance
prolong its life

68100 Telephone Expense

Expense

Telephone and long distance charges, faxing, and other68100


fees Not equipment
Schedule C:
purchases
Utilities

68400 Travel Expense

Expense

Business-related travel expenses including airline tickets,


68400
taxi fares,
Schedule
hotel and
C:other
Travel
travel expenses

68600 Utilities

Expense

Water, electricity, garbage, and other basic utilities expenses


68600

80000 Ask My Accountant

Other Expense

Transactions to be discussed with accountant, consultant,


80000
or tax preparer
<Unassigned>

30800

63300

<Unassigned>

Schedule C: Utilities

Page 2 of 16

PerryJamie QB Case 9 Tuscany Landscapes

7:12 PM

Customer & Job List

07/21/2016

July 21, 2016


Active Status

Customer

Balance

Balance Total

Company

First Name

M.I.

Last Name

Main Phone

Bill to 1

Bill to 2

Bill to 3

Bill to 4

Customer Type

Terms

Account No.

Active

Beneficio, Katrina

0.00

0.00

Katrina

Beneficio

415-555-1818

Katrina Beneficio

10 Pico Blvd

Bayshore, CA 94326

Residential

Net 30

3001

Active

Beneficio, Katrina:Lawn

0.00

0.00

Katrina

Beneficio

415-555-1818

Katrina Beneficio

10 Pico Blvd

Bayshore, CA 94326

Residential

Net 30

3001

Active

Rock Castle Construction

0.00

0.00 Rock Castle Construction

Rock

Castle

415-555-7878

Rock Castle Construction

Rock Castle

1735 Country Road

Bayshore, CA 94326

Commercial

Net 30

3003

Active

Rock Castle Construction:Lawn & Shrubs

0.00

0.00 Rock Castle Construction

Rock

Castle

415-555-7878

Rock Castle Construction

Rock Castle

1735 Country Road

Bayshore, CA 94326

Commercial

Net 30

3003

Active

Whalen, Tom

0.00

0.00

Tom

Whalen

415-555-1234

Tom Whalen

100 Sunset Drive

Bayshore, CA 94326

Residential

Net 30

3002

Active

Whalen, Tom:Lawn

0.00

0.00

Tom

Whalen

415-555-1234

Tom Whalen

100 Sunset Drive

Bayshore, CA 94326

Residential

Net 30

3002

Job Status

Job Type

Job Description

Awarded

Lawn

Mow/Trim Lawn

Awarded

Lawn & Shrubs

Mow/Trim Lawn & Shrubs

Awarded

Lawn

Mow/Trim Lawn

End Date

Page 3 of 16

PerryJamie QB Case 9 Tuscany Landscapes

7:56 PM

Vendor List

07/21/2016

July 21, 2016


Active Status

Vendor

Balance

Balance Total

Company

First Name

Bill from 1

Bill from 2

Bill from 3

Main Phone

Active

AB Gas Station

0.00

0.00 AB Gas Station

Norm

AB Gast Station

100 Manchester Road

Bayshore, CA 94326

415-555-7844

Active

Mower Sales & Repairs

0.00

0.00 Mower Sales & Repairs

Teresa

Mower Sales & Repairs

650 Manchester Road

Bayshore, CA 94326

415-555-8222

Secondary Contact

Page 4 of 16

PerryJamie QB Case 9 Tuscany Landscapes

8:32 PM

Item Listing

07/21/2016

January 1, 2020
Item
Mowing

Description
Lawn Mowing

Trim Shrubs Trim Shrubs

Type

Cost

Price

Service

0.00 25.00

Service

0.00 30.00

Sales Tax Code

Preferred Vendor

Page 5 of 16

PerryJamie QB Case 9 Tuscany Landscapes

9:24 PM

Deposit Detail

07/21/2016

January through December 2020


Type

Num

Deposit

Date

Name

01/01/2020

Account
Checking

Tomaso Moltissimo

30000 Opening Balance Equity

TOTAL

Amount
1,500.00
-1,500.00
-1,500.00

Deposit

05/15/2020

Checking

Payment 755

05/15/2020 Beneficio, Katrina:Lawn

12000 Undeposited Funds

TOTAL

300.00
-300.00
-300.00

Deposit

05/15/2020

Checking

Payment 645

05/15/2020 Whalen, Tom:Lawn

12000 Undeposited Funds

TOTAL

200.00
-200.00
-200.00

Deposit

05/15/2020

Checking

Payment 1068

05/15/2020 Rock Castle Construction:Lawn & Shrubs

12000 Undeposited Funds

TOTAL

400.00
-400.00
-400.00

Deposit

06/15/2020

Checking

Payment 895

06/15/2020 Beneficio, Katrina:Lawn

12000 Undeposited Funds

TOTAL

300.00
-300.00
-300.00

Deposit

06/15/2020

Checking

Payment 698

06/15/2020 Whalen, Tom:Lawn

12000 Undeposited Funds

TOTAL

200.00
-200.00
-200.00

Deposit

06/15/2020

Checking

Payment 1100

06/15/2020 Rock Castle Construction:Lawn & Shrubs

12000 Undeposited Funds

TOTAL

400.00
-400.00
-400.00

Deposit

07/15/2020

Checking

Payment 910

07/15/2020 Beneficio, Katrina:Lawn

12000 Undeposited Funds

TOTAL

510.00
-510.00
-510.00

Deposit

07/15/2020

Checking

Payment 715

07/15/2020 Whalen, Tom:Lawn

12000 Undeposited Funds

TOTAL

290.00
-290.00
-290.00

Deposit

07/15/2020

Checking

Payment 1200

07/15/2020 Rock Castle Construction:Lawn & Shrubs

12000 Undeposited Funds

TOTAL

670.00
-670.00
-670.00

Deposit

08/15/2020

Checking

Payment 935

08/15/2020 Beneficio, Katrina:Lawn

12000 Undeposited Funds

300.00
-300.00

Page 6 of 16

Type

Num

Date

Name

Account

TOTAL

-300.00
Deposit

08/15/2020

Checking

Payment 742

08/15/2020 Whalen, Tom:Lawn

12000 Undeposited Funds

TOTAL

200.00
-200.00
-200.00

Deposit

08/15/2020

Checking

Payment 1300

08/15/2020 Rock Castle Construction:Lawn & Shrubs

12000 Undeposited Funds

TOTAL

400.00
-400.00
-400.00

Deposit

09/15/2020

Checking

Payment 934

09/15/2020 Beneficio, Katrina:Lawn

12000 Undeposited Funds

TOTAL

300.00
-300.00
-300.00

Deposit

09/15/2020

Checking

Payment 746

09/15/2020 Whalen, Tom:Lawn

12000 Undeposited Funds

TOTAL

200.00
-200.00
-200.00

Deposit

09/15/2020

Checking

Payment 1400

09/15/2020 Rock Castle Construction:Lawn & Shrubs

12000 Undeposited Funds

TOTAL

400.00
-400.00
-400.00

Deposit

10/15/2020

Checking

Payment 956

10/15/2020 Beneficio, Katrina:Lawn

12000 Undeposited Funds

TOTAL

300.00
-300.00
-300.00

Deposit

10/15/2020

Checking

Payment 755

10/15/2020 Whalen, Tom:Lawn

12000 Undeposited Funds

TOTAL

200.00
-200.00
-200.00

Deposit

10/15/2020

Checking

Payment 1500

10/15/2020 Rock Castle Construction:Lawn & Shrubs

12000 Undeposited Funds

TOTAL

400.00
-400.00
-400.00

Deposit

11/15/2020

Checking

Payment 967

11/15/2020 Beneficio, Katrina:Lawn

12000 Undeposited Funds

TOTAL

510.00
-510.00
-510.00

Deposit

11/15/2020

Checking

Payment 765

11/15/2020 Whalen, Tom:Lawn

12000 Undeposited Funds

TOTAL

TOTAL

Amount

290.00
-290.00
-290.00

Deposit

11/15/2020

Checking

Payment 1600

11/15/2020 Rock Castle Construction:Lawn & Shrubs

12000 Undeposited Funds

670.00
-670.00
-670.00

Page 7 of 16

PerryJamie QB Case 9 Tuscany Landscapes

9:26 PM

Check Detail

07/21/2016

January through December 2020


Type

Check

Num

501

Date

Name

02/01/2020 Mower Sales & Repair

Item

Account

Checking
14100 Mower Cost

TOTAL
Bill Pmt -Check

502

Bill

03/20/2020 AB Gas Station

Checking

03/01/2020

60100 Auto and Truck Expenses

TOTAL
Bill Pmt -Check

503

Bill

03/20/2020 Mower Sales & Repair

Checking

02/20/2020

18100 Trimmer Equipment Cost

TOTAL
Bill Pmt -Check

504

Bill

05/30/2020 AB Gas Station

Checking

05/01/2020

60100 Auto and Truck Expenses

TOTAL
Bill Pmt -Check

505

Bill

06/30/2020 AB Gas Station

Checking

06/01/2020

60100 Auto and Truck Expenses

TOTAL
Bill Pmt -Check

506

Bill

07/31/2020 AB Gas Station

Checking

07/01/2020

60100 Auto and Truck Expenses

TOTAL
Bill Pmt -Check

507

Bill

08/31/2020 AB Gas Station

Checking

08/01/2020

60100 Auto and Truck Expenses

TOTAL
Bill Pmt -Check

508

Bill

09/30/2020 AB Gas Station

Checking

09/01/2020

60100 Auto and Truck Expenses

TOTAL
Bill Pmt -Check
Bill
TOTAL

509

Paid Amount

10/31/2020 AB Gas Station

Checking

10/01/2020

60100 Auto and Truck Expenses

Original Amount

-800.00
-800.00

800.00

-800.00

800.00
-100.00

-100.00

100.00

-100.00

100.00
-200.00

-200.00

200.00

-200.00

200.00
-100.00

-100.00

100.00

-100.00

100.00
-100.00

-100.00

100.00

-100.00

100.00
-100.00

-100.00

100.00

-100.00

100.00
-100.00

-100.00

100.00

-100.00

100.00
-100.00

-100.00

100.00

-100.00

100.00
-50.00

-50.00

50.00

-50.00

50.00

Page 8 of 16

PerryJamie QB Case 9 Tuscany Landscapes

9:29 PM

Adjusting Journal Entries

07/21/2016

December 31, 2020


Date

Num

12/31/2020 ADJ1

Accrual Basis
Name

Memo

Account
62400 Depreciation Expense

Debit
200.00

14200 Accumulated Depreciation Mower

200.00
200.00

12/31/2020 ADJ2

62400 Depreciation Expense

200.00

100.00

18200 Accumulated Depr Trimmer


TOTAL

Credit

100.00
100.00

100.00

300.00

300.00

Page 9 of 16

PerryJamie QB Case 9 Tuscany Landscapes

9:30 PM

Adjusted Trial Balance

07/21/2016

December 31, 2020

Accrual Basis
Unadjusted Balance
Debit

Checking

Credit

Adjustments
Debit

Credit

Adjusted Balance
Debit

7,290.00

7,290.00

11000 Accounts Receivable

0.00

0.00

12000 Undeposited Funds

0.00

0.00

800.00

800.00

14000 Mower:14100 Mower Cost


14000 Mower:14200 Accumulated Depreciation Mower
18000 Trimmer Equipment:18100 Trimmer Equipment Cost

200.00
200.00
100.00
0.00
1,500.00

45700 Maintenance Services

7,440.00

62400 Depreciation Expense


TOTAL

100.00
0.00

30000 Opening Balance Equity


60100 Auto and Truck Expenses

200.00
200.00

18000 Trimmer Equipment:18200 Accumulated Depr Trimmer


20000 Accounts Payable

Credit

1,500.00
7,440.00

650.00

650.00
300.00

300.00

8,940.00 8,940.00 300.00

300.00 9,240.00

9,240.00

Page 10 of 16

PerryJamie QB Case 9 Tuscany Landscapes

9:31 PM

General Ledger

07/21/2016

As of December 31, 2020

Accrual Basis

Type

Date

Num

Adj

Name

Memo

Split

Debit

Credit

Checking

Balance
0.00

Deposit

01/01/2020

Deposit

30000 Opening Balance Equity

Check

02/01/2020 501

Bill Pmt -Check

03/20/2020 502

Bill Pmt -Check

03/20/2020 503

Deposit

Mower Sales & Repair

4002

14100 Mower Cost

800.00

700.00

AB Gas Station

4001

20000 Accounts Payable

100.00

600.00

Mower Sales & Repair

4002

20000 Accounts Payable

200.00

400.00

05/15/2020

Deposit

12000 Undeposited Funds

300.00

Deposit

05/15/2020

Deposit

12000 Undeposited Funds

200.00

900.00

Deposit

05/15/2020

Deposit

12000 Undeposited Funds

400.00

1,300.00

Bill Pmt -Check

05/30/2020 504

4001

20000 Accounts Payable

Deposit

06/15/2020

Deposit

12000 Undeposited Funds

300.00

1,500.00

Deposit

06/15/2020

Deposit

12000 Undeposited Funds

200.00

1,700.00

Deposit

06/15/2020

Deposit

12000 Undeposited Funds

400.00

Bill Pmt -Check

06/30/2020 505

4001

20000 Accounts Payable

Deposit

07/15/2020

Deposit

12000 Undeposited Funds

510.00

2,510.00

Deposit

07/15/2020

Deposit

12000 Undeposited Funds

290.00

2,800.00

Deposit

07/15/2020

Deposit

12000 Undeposited Funds

670.00

Bill Pmt -Check

07/31/2020 506

4001

20000 Accounts Payable

Deposit

08/15/2020

Deposit

12000 Undeposited Funds

300.00

3,670.00

Deposit

08/15/2020

Deposit

12000 Undeposited Funds

200.00

3,870.00

Deposit

08/15/2020

Deposit

12000 Undeposited Funds

400.00

Bill Pmt -Check

08/31/2020 507

4001

20000 Accounts Payable

Deposit

09/15/2020

Deposit

12000 Undeposited Funds

300.00

4,470.00

Deposit

09/15/2020

Deposit

12000 Undeposited Funds

200.00

4,670.00

Deposit

09/15/2020

Deposit

12000 Undeposited Funds

400.00

Bill Pmt -Check

09/30/2020 508

4001

20000 Accounts Payable

Deposit

10/15/2020

Deposit

12000 Undeposited Funds

300.00

5,270.00

Deposit

10/15/2020

Deposit

12000 Undeposited Funds

200.00

5,470.00

Deposit

10/15/2020

Deposit

12000 Undeposited Funds

400.00

Bill Pmt -Check

10/31/2020 509

4001

20000 Accounts Payable

Deposit

11/15/2020

Deposit

12000 Undeposited Funds

510.00

6,330.00

Deposit

11/15/2020

Deposit

12000 Undeposited Funds

290.00

6,620.00

Deposit

11/15/2020

Deposit

12000 Undeposited Funds

670.00

AB Gas Station

AB Gas Station

AB Gas Station

AB Gas Station

AB Gas Station

AB Gas Station

Total Checking

1,500.00

1,500.00

700.00

100.00

2,100.00
100.00

2,000.00

3,470.00
100.00

3,370.00

4,270.00
100.00

4,170.00

5,070.00
100.00

4,970.00

5,870.00
50.00

8,940.00

1,200.00

5,820.00

7,290.00
1,650.00

11000 Accounts Receivable

7,290.00
0.00

Invoice

04/30/2020 1

Beneficio, Katrina:Lawn

-SPLIT-

300.00

300.00

Invoice

04/30/2020 2

Rock Castle Construction:Lawn & Shrubs

-SPLIT-

400.00

700.00

Invoice

04/30/2020 3

Whalen, Tom:Lawn

-SPLIT-

200.00

Payment

05/15/2020 755

Beneficio, Katrina:Lawn

12000 Undeposited Funds

300.00

600.00

Payment

05/15/2020 645

Whalen, Tom:Lawn

12000 Undeposited Funds

200.00

400.00

Payment

05/15/2020 1068

Rock Castle Construction:Lawn & Shrubs

12000 Undeposited Funds

400.00

Invoice

05/30/2020 4

Beneficio, Katrina:Lawn

-SPLIT-

300.00

300.00

Invoice

05/30/2020 5

Rock Castle Construction:Lawn & Shrubs

-SPLIT-

400.00

700.00

Invoice

05/30/2020 6

Whalen, Tom:Lawn

-SPLIT-

200.00

Payment

06/15/2020 895

Beneficio, Katrina:Lawn

12000 Undeposited Funds

300.00

600.00

Payment

06/15/2020 698

Whalen, Tom:Lawn

12000 Undeposited Funds

200.00

400.00

Payment

06/15/2020 1100

Rock Castle Construction:Lawn & Shrubs

12000 Undeposited Funds

400.00

Invoice

06/30/2020 7

Beneficio, Katrina:Lawn

-SPLIT-

510.00

510.00

Invoice

06/30/2020 8

Rock Castle Construction:Lawn & Shrubs

-SPLIT-

670.00

1,180.00

Invoice

06/30/2020 9

Whalen, Tom:Lawn

-SPLIT-

290.00

Payment

07/15/2020 910

Beneficio, Katrina:Lawn

12000 Undeposited Funds

510.00

960.00

Payment

07/15/2020 715

Whalen, Tom:Lawn

12000 Undeposited Funds

290.00

670.00

Payment

07/15/2020 1200

Rock Castle Construction:Lawn & Shrubs

12000 Undeposited Funds

670.00

Invoice

07/31/2020 10

Beneficio, Katrina:Lawn

-SPLIT-

300.00

300.00

Invoice

07/31/2020 11

Rock Castle Construction:Lawn & Shrubs

-SPLIT-

400.00

700.00

Invoice

07/31/2020 12

Whalen, Tom:Lawn

-SPLIT-

200.00

Payment

08/15/2020 935

Beneficio, Katrina:Lawn

12000 Undeposited Funds

300.00

600.00

Payment

08/15/2020 742

Whalen, Tom:Lawn

12000 Undeposited Funds

200.00

400.00

Payment

08/15/2020 1300

Rock Castle Construction:Lawn & Shrubs

12000 Undeposited Funds

400.00

Invoice

08/31/2020 13

Beneficio, Katrina:Lawn

-SPLIT-

300.00

300.00

Invoice

08/31/2020 14

Rock Castle Construction:Lawn & Shrubs

-SPLIT-

400.00

700.00

Invoice

08/31/2020 15

Whalen, Tom:Lawn

-SPLIT-

200.00

Payment

09/15/2020 934

Beneficio, Katrina:Lawn

12000 Undeposited Funds

300.00

600.00

Payment

09/15/2020 746

Whalen, Tom:Lawn

12000 Undeposited Funds

200.00

400.00

Payment

09/15/2020 1400

Rock Castle Construction:Lawn & Shrubs

12000 Undeposited Funds

400.00

Invoice

09/30/2020 16

Beneficio, Katrina:Lawn

-SPLIT-

300.00

300.00

Invoice

09/30/2020 17

Rock Castle Construction:Lawn & Shrubs

-SPLIT-

400.00

700.00

Invoice

09/30/2020 18

Whalen, Tom:Lawn

-SPLIT-

200.00

Payment

10/15/2020 956

Beneficio, Katrina:Lawn

12000 Undeposited Funds

300.00

600.00

Payment

10/15/2020 755

Whalen, Tom:Lawn

12000 Undeposited Funds

200.00

400.00

Payment

10/15/2020 1500

Rock Castle Construction:Lawn & Shrubs

12000 Undeposited Funds

400.00

Invoice

10/31/2020 19

Beneficio, Katrina:Lawn

-SPLIT-

510.00

510.00

Invoice

10/31/2020 20

Rock Castle Construction:Lawn & Shrubs

-SPLIT-

670.00

1,180.00

Invoice

10/31/2020 21

Whalen, Tom:Lawn

-SPLIT-

290.00

Payment

11/15/2020 967

Beneficio, Katrina:Lawn

12000 Undeposited Funds

510.00

960.00

Payment

11/15/2020 765

Whalen, Tom:Lawn

12000 Undeposited Funds

290.00

670.00

Payment

11/15/2020 1600

Rock Castle Construction:Lawn & Shrubs

12000 Undeposited Funds

670.00

0.00

7,440.00

0.00

Total 11000 Accounts Receivable

7,440.00

900.00

0.00

900.00

0.00

1,470.00

0.00

900.00

0.00

900.00

0.00

900.00

0.00

1,470.00

12000 Undeposited Funds

0.00

Payment

05/15/2020 755

Beneficio, Katrina:Lawn

Deposit

05/15/2020 755

Beneficio, Katrina:Lawn

Payment

05/15/2020 645

Whalen, Tom:Lawn

Deposit

05/15/2020 645

Whalen, Tom:Lawn

11000 Accounts Receivable


Deposit

Checking
11000 Accounts Receivable

Deposit

300.00

Checking

300.00
300.00

200.00

0.00
200.00

200.00

0.00

Page 11 of 16

Type

Date

Num

Adj

Name

Payment

05/15/2020 1068

Rock Castle Construction:Lawn & Shrubs

Deposit

05/15/2020 1068

Rock Castle Construction:Lawn & Shrubs

Payment

06/15/2020 895

Beneficio, Katrina

Deposit

06/15/2020 895

Beneficio, Katrina

Payment

06/15/2020 698

Whalen, Tom

Deposit

06/15/2020 698

Whalen, Tom

Payment

06/15/2020 1100

Rock Castle Construction:Lawn & Shrubs

Deposit

06/15/2020 1100

Rock Castle Construction:Lawn & Shrubs

Payment

07/15/2020 910

Beneficio, Katrina:Lawn

Deposit

07/15/2020 910

Beneficio, Katrina:Lawn

Payment

07/15/2020 715

Whalen, Tom:Lawn

Deposit

07/15/2020 715

Whalen, Tom:Lawn

Payment

07/15/2020 1200

Rock Castle Construction:Lawn & Shrubs

Deposit

07/15/2020 1200

Rock Castle Construction:Lawn & Shrubs

Payment

08/15/2020 935

Beneficio, Katrina:Lawn

Deposit

08/15/2020 935

Beneficio, Katrina:Lawn

Payment

08/15/2020 742

Whalen, Tom:Lawn

Deposit

08/15/2020 742

Whalen, Tom:Lawn

Payment

08/15/2020 1300

Rock Castle Construction:Lawn & Shrubs

Deposit

08/15/2020 1300

Rock Castle Construction:Lawn & Shrubs

Payment

09/15/2020 934

Beneficio, Katrina

Deposit

09/15/2020 934

Beneficio, Katrina

Payment

09/15/2020 746

Whalen, Tom

Deposit

09/15/2020 746

Whalen, Tom

Payment

09/15/2020 1400

Rock Castle Construction:Lawn & Shrubs

Deposit

09/15/2020 1400

Rock Castle Construction:Lawn & Shrubs

Payment

10/15/2020 956

Beneficio, Katrina:Lawn

Deposit

10/15/2020 956

Beneficio, Katrina:Lawn

Payment

10/15/2020 755

Whalen, Tom:Lawn

Deposit

10/15/2020 755

Whalen, Tom:Lawn

Payment

10/15/2020 1500

Rock Castle Construction:Lawn & Shrubs

Deposit

10/15/2020 1500

Rock Castle Construction:Lawn & Shrubs

Payment

11/15/2020 967

Beneficio, Katrina:Lawn

Deposit

11/15/2020 967

Beneficio, Katrina:Lawn

Payment

11/15/2020 765

Whalen, Tom:Lawn

Deposit

11/15/2020 765

Whalen, Tom:Lawn

Payment

11/15/2020 1600

Rock Castle Construction:Lawn & Shrubs

Deposit

11/15/2020 1600

Rock Castle Construction:Lawn & Shrubs

Memo

Split
11000 Accounts Receivable

Deposit

Deposit

11000 Accounts Receivable


Deposit

11000 Accounts Receivable


Deposit

11000 Accounts Receivable


Deposit

11000 Accounts Receivable


Deposit

11000 Accounts Receivable


Deposit

11000 Accounts Receivable


Deposit

200.00
400.00
300.00
200.00
400.00
400.00
300.00
300.00
200.00
200.00
400.00

0.00
400.00

400.00
510.00

0.00
510.00

510.00
290.00

0.00
290.00

290.00
670.00

0.00
670.00

670.00

0.00

7,440.00

0.00
0.00

02/01/2020 501

Mower Sales & Repair

4002

Checking

800.00
800.00

12/31/2020 ADJ1

800.00
0.00

800.00

200.00

-200.00

0.00

200.00

-200.00

800.00

200.00

600.00

0.00

62400 Depreciation Expense

Total 14200 Accumulated Depreciation Mower


Total 14000 Mower
18000 Trimmer Equipment

0.00

18100 Trimmer Equipment Cost

0.00

02/20/2020

Mower Sales & Repair

20000 Accounts Payable

Total 18100 Trimmer Equipment Cost

200.00
200.00

200.00
0.00

200.00

100.00

-100.00

0.00

100.00

-100.00

200.00

100.00

100.00

200.00

-200.00

100.00

-300.00

18200 Accumulated Depr Trimmer


12/31/2020 ADJ2

0.00

62400 Depreciation Expense

Total 18200 Accumulated Depr Trimmer


Total 18000 Trimmer Equipment
20000 Accounts Payable

0.00

Bill

02/20/2020

Mower Sales & Repair

Bill

03/01/2020

AB Gas Station

Bill Pmt -Check

03/20/2020 502

AB Gas Station

4001

Checking

100.00

Bill Pmt -Check

03/20/2020 503

Mower Sales & Repair

4002

Checking

200.00

Bill

05/01/2020

AB Gas Station

Bill Pmt -Check

05/30/2020 504

AB Gas Station

Bill

06/01/2020

AB Gas Station

Bill Pmt -Check

06/30/2020 505

AB Gas Station

Bill

07/01/2020

AB Gas Station

Bill Pmt -Check

07/31/2020 506

AB Gas Station

Bill

08/01/2020

AB Gas Station

Bill Pmt -Check

08/31/2020 507

AB Gas Station

Bill

09/01/2020

AB Gas Station

Bill Pmt -Check

09/30/2020 508

AB Gas Station

Bill

10/01/2020

AB Gas Station

18100 Trimmer Equipment Cost

Bill Pmt -Check

10/31/2020 509

AB Gas Station

60100 Auto and Truck Expenses

60100 Auto and Truck Expenses


4001

Checking
Checking
Checking
Checking
Checking
Checking

01/01/2020

Tomaso Moltissimo

Invested $1,500 in
business.

100.00

-100.00

100.00

-100.00

100.00

-100.00

50.00

-50.00

0.00
0.00
0.00
0.00
0.00

50.00
850.00

30000 Opening Balance Equity

-100.00

100.00

60100 Auto and Truck Expenses


4001

100.00

100.00

60100 Auto and Truck Expenses


4001

-100.00

100.00

60100 Auto and Truck Expenses


4001

0.00
100.00

100.00

60100 Auto and Truck Expenses


4001

-200.00

100.00

60100 Auto and Truck Expenses


4001

Total 20000 Accounts Payable


Deposit

0.00
200.00

14200 Accumulated Depreciation Mower

General Journal

0.00
300.00

0.00

Total 14100 Mower Cost

Bill

0.00
400.00

14100 Mower Cost

General Journal

0.00
200.00

14000 Mower
Check

0.00
300.00

200.00

7,440.00

0.00
400.00

300.00

Checking

Total 12000 Undeposited Funds

0.00
200.00

400.00

Checking
11000 Accounts Receivable

Deposit

300.00

Checking

0.00
300.00

200.00

Checking
11000 Accounts Receivable

Deposit

670.00

Checking
11000 Accounts Receivable

Deposit

0.00
670.00

300.00

Checking
11000 Accounts Receivable

Deposit

670.00

Checking

0.00
290.00

290.00

Checking
11000 Accounts Receivable

Deposit

510.00

Checking

0.00
510.00

290.00

Checking
11000 Accounts Receivable

Deposit

400.00

Checking

0.00
400.00

510.00

Checking
11000 Accounts Receivable

Deposit

200.00

Checking

0.00
200.00

400.00

Checking
11000 Accounts Receivable

Deposit

300.00

Checking
11000 Accounts Receivable

Deposit

0.00
300.00

200.00

Checking
11000 Accounts Receivable

Deposit

300.00

Checking

Balance
400.00

400.00

Checking
11000 Accounts Receivable

Credit

400.00

Checking
11000 Accounts Receivable

Deposit

Debit

0.00
850.00

0.00

1,500.00

-1,500.00

1,500.00

-1,500.00

0.00
Checking

Total 30000 Opening Balance Equity

0.00

45700 Maintenance Services

0.00

Invoice

04/30/2020 1

Beneficio, Katrina:Lawn

Lawn Mowing

11000 Accounts Receivable

300.00

-300.00

Invoice

04/30/2020 2

Rock Castle Construction:Lawn & Shrubs

Lawn Mowing

11000 Accounts Receivable

400.00

-700.00

Invoice

04/30/2020 3

Whalen, Tom:Lawn

Lawn Mowing

11000 Accounts Receivable

200.00

-900.00

Invoice

05/30/2020 4

Beneficio, Katrina:Lawn

Lawn Mowing

11000 Accounts Receivable

300.00

-1,200.00

Invoice

05/30/2020 5

Rock Castle Construction:Lawn & Shrubs

Lawn Mowing

11000 Accounts Receivable

400.00

-1,600.00

Invoice

05/30/2020 6

Whalen, Tom:Lawn

Lawn Mowing

11000 Accounts Receivable

200.00

-1,800.00

Invoice

06/30/2020 7

Beneficio, Katrina:Lawn

-MULTIPLE-

11000 Accounts Receivable

510.00

-2,310.00

Invoice

06/30/2020 8

Rock Castle Construction:Lawn & Shrubs

-MULTIPLE-

11000 Accounts Receivable

670.00

-2,980.00

Page 12 of 16

Type

Date

Num

Adj

Name

Memo

Split

Debit

Credit

06/30/2020 9

Whalen, Tom:Lawn

-MULTIPLE-

11000 Accounts Receivable

290.00

-3,270.00

Invoice

07/31/2020 10

Beneficio, Katrina:Lawn

Lawn Mowing

11000 Accounts Receivable

300.00

-3,570.00

Invoice

07/31/2020 11

Rock Castle Construction:Lawn & Shrubs

Lawn Mowing

11000 Accounts Receivable

400.00

-3,970.00

Invoice

07/31/2020 12

Whalen, Tom:Lawn

Lawn Mowing

11000 Accounts Receivable

200.00

-4,170.00

Invoice

08/31/2020 13

Beneficio, Katrina:Lawn

Lawn Mowing

11000 Accounts Receivable

300.00

-4,470.00

Invoice

08/31/2020 14

Rock Castle Construction:Lawn & Shrubs

Lawn Mowing

11000 Accounts Receivable

400.00

-4,870.00

Invoice

08/31/2020 15

Whalen, Tom:Lawn

Lawn Mowing

11000 Accounts Receivable

200.00

-5,070.00

Invoice

09/30/2020 16

Beneficio, Katrina:Lawn

Lawn Mowing

11000 Accounts Receivable

300.00

-5,370.00

Invoice

09/30/2020 17

Rock Castle Construction:Lawn & Shrubs

Lawn Mowing

11000 Accounts Receivable

400.00

-5,770.00

Invoice

09/30/2020 18

Whalen, Tom:Lawn

Lawn Mowing

11000 Accounts Receivable

200.00

-5,970.00

Invoice

10/31/2020 19

Beneficio, Katrina:Lawn

-MULTIPLE-

11000 Accounts Receivable

510.00

-6,480.00

Invoice

10/31/2020 20

Rock Castle Construction:Lawn & Shrubs

-MULTIPLE-

11000 Accounts Receivable

670.00

-7,150.00

Invoice

10/31/2020 21

Whalen, Tom:Lawn

-MULTIPLE-

11000 Accounts Receivable

290.00

-7,440.00

7,440.00

-7,440.00

Total 45700 Maintenance Services

0.00

60100 Auto and Truck Expenses

0.00

Bill

03/01/2020

AB Gas Station

Gasoline

20000 Accounts Payable

100.00

100.00

Bill

05/01/2020

AB Gas Station

Gasoline

20000 Accounts Payable

100.00

200.00

Bill

06/01/2020

AB Gas Station

20000 Accounts Payable

100.00

300.00

Bill

07/01/2020

AB Gas Station

20000 Accounts Payable

100.00

400.00

Bill

08/01/2020

AB Gas Station

20000 Accounts Payable

100.00

500.00

Bill

09/01/2020

AB Gas Station

20000 Accounts Payable

100.00

600.00

Bill

10/01/2020

AB Gas Station

20000 Accounts Payable

50.00

Total 60100 Auto and Truck Expenses

650.00

650.00
0.00

62400 Depreciation Expense

650.00
0.00

General Journal

12/31/2020 ADJ1

14200 Accumulated Depreciation Mower

200.00

General Journal

12/31/2020 ADJ2

18200 Accumulated Depr Trimmer

100.00

Total 62400 Depreciation Expense


TOTAL

Balance

Invoice

200.00
300.00

300.00

0.00

300.00

26,620.00

26,620.00

0.00

Page 13 of 16

PerryJamie QB Case 9 Tuscany Landscapes 9:32 PM

Profit & Loss


January through December 2020

07/21/2016
Accrual Basis
Jan - Dec 20

Ordinary Income/Expense
Income
45700 Maintenance Services
Total Income
Gross Profit

7,440.00
7,440.00
7,440.00

Expense
60100 Auto and Truck Expenses

650.00

62400 Depreciation Expense

300.00

Total Expense
Net Ordinary Income
Net Income

950.00
6,490.00
6,490.00

Page 14 of 16

PerryJamie QB Case 9 Tuscany Landscapes

Balance Sheet
As of December 31, 2020

9:34 PM
07/21/2016

Accrual Basis
Dec 31, 20

ASSETS
Current Assets
Checking/Savings
Checking
Total Checking/Savings
Total Current Assets

7,290.00
7,290.00
7,290.00

Fixed Assets
14000 Mower
14100 Mower Cost
14200 Accumulated Depreciation Mower
Total 14000 Mower

800.00
-200.00
600.00

18000 Trimmer Equipment


18100 Trimmer Equipment Cost
18200 Accumulated Depr Trimmer
Total 18000 Trimmer Equipment
Total Fixed Assets
TOTAL ASSETS

200.00
-100.00
100.00
700.00
7,990.00

LIABILITIES & EQUITY


Equity
30000 Opening Balance Equity

1,500.00

Net Income

6,490.00

Total Equity
TOTAL LIABILITIES & EQUITY

7,990.00
7,990.00

Page 15 of 16

PerryJamie QB Case 9 Tuscany Landscapes

Statement of Cash Flows

9:34 PM
07/21/2016

January through December 2020


Jan - Dec 20
OPERATING ACTIVITIES
Net Income
Net cash provided by Operating Activities

6,490.00
6,490.00

INVESTING ACTIVITIES
14000 Mower:14100 Mower Cost
14000 Mower:14200 Accumulated Depreciation Mower
18000 Trimmer Equipment:18100 Trimmer Equipment Cost
18000 Trimmer Equipment:18200 Accumulated Depr Trimmer
Net cash provided by Investing Activities

-800.00
200.00
-200.00
100.00
-700.00

FINANCING ACTIVITIES
30000 Opening Balance Equity

1,500.00

Net cash provided by Financing Activities

1,500.00

Net cash increase for period


Cash at end of period

7,290.00
7,290.00

Page 16 of 16

Vous aimerez peut-être aussi