Anda di halaman 1dari 50

Computer Accounting with QuickBooks 2013 by Donna Kay

Go Paperless Reports
Save your QuickBooks reports using the following steps.
Step 1 Go to www.myquickbooks.me.
Step 2 Select QB2013.
Step 3 Download the Go Paperless Excel REPORTS
assignment you are completing (Chapter or Case).

template

for

the

Step 4 Open the Excel workbook. Select File > Save As. IMPORTANT! To
receive credit for your work, use the filename: [YourFirstName
LastName] [CH/CASE][No] REPORTS. Example: YourFirstName
LastName CH1 REPORTS
Step 5 When your Computer Accounting with QuickBooks text asks you to print a
report, use the Report Center to display the report on your screen.
Step 6 With the report displayed onscreen, select Excel > Update Existing

Step 7 Select Replace an existing worksheet.

Step 8 Browse for the Excel REPORTS template with your name in the filename.
Step 9 Select the correct sheetname from the drop-down list.
Step 10 Select Advanced.

Step 11 Uncheck Space between columns.

Step 12 Uncheck

Include QuickBooks Export Guide worksheet with

Step 13 Click OK.


Step 14 Click Export.
Step 15 Select Yes if a message appears that you are replacing an existing
worksheet with new data. Excel software should open on your screen with
your QuickBooks report inserted into the correct sheet.

Step 16 On the REPORTS sheet, check the reports that you have completed
with an "x". Failure to check the completed reports may result in a
score of -0-.
Step 17 Save your Excel workbook using the appropriate file name. Select File >
Save As. IMPORTANT! To receive credit for your work, use the
filename: [YourFirstName LastName] [CH/CASE][No] REPORTS.
Example: YourFirstName LastName CH1 REPORTS (Note: With some
versions, you must close the workbook before inserting the next report.)
Step 18 Ask your instructor if you should email the Excel spreadsheet or use a
courseware dropbox.
Good job!

a Kay

Computer Accounting with QuickBooks 2013 by Donna Kay

QuickBooks Case 9 Reports


QBCASE 9
x
x
x
x
x
x
x
x
x
x
x
x

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

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

13 by Donna Kay

Emily Rufener QB Case 9 Tuscany Landscapes

6:43 PM
04/27/15

Account Listing
April 27, 2015

Account

Type

Balance Total

Emily Rufener Checking

Bank

0.00

14000 Mower

Fixed Asset

0.00

14000 Mower:14100 Mower Cost

Fixed Asset

0.00

14000 Mower:14200 Accumulated Depreciation Mo Fixed Asset

0.00

15000 Furniture and Equipment

Fixed Asset

0.00

15800 Landscaping Equipment

Fixed Asset

0.00

17000 Accumulated Depreciation

Fixed Asset

0.00

18000 Trimmer Equipment

Fixed Asset

0.00

18000 Trimmer Equipment:18100 Trimmer EquipmeFixed Asset

0.00

18000 Trimmer Equipment:18200 Accumulated Dep Fixed Asset

0.00

24000 Payroll Liabilities

Other Current Liability

0.00

30000 Opening Balance Equity

Equity

0.00

30800 Owners Draw

Equity

0.00

32000 Owners Equity

Equity

44900 Installation Services

Income

45700 Maintenance Services

Income

51600 Materials Costs

Cost of Goods Sold

54100 Worker's Compensation Insurance

Cost of Goods Sold

60000 Advertising and Promotion

Expense

60100 Auto and Truck Expenses

Expense

60400 Bank Service Charges

Expense

61700 Computer and Internet Expenses

Expense

62400 Depreciation Expense

Expense

63300 Insurance Expense

Expense

63400 Interest Expense

Expense

64300 Meals and Entertainment

Expense

64800 Supplies Expense

Expense

64900 Office Supplies

Expense

66000 Payroll Expenses

Expense

66500 Postage and Delivery

Expense

66700 Professional Fees

Expense

67100 Rent Expense

Expense

67200 Repairs and Maintenance

Expense

68100 Telephone Expense

Expense

68400 Travel Expense

Expense

68600 Utilities

Expense

80000 Ask My Accountant

Other Expense

Page 9 of 50

Emily Rufener QB Case 9 Tuscany Landscapes

6:43 PM
04/27/15

Account Listing
April 27, 2015

Description

Accnt. #

Tax Line
<Unassigned>

Mower

14000

<Unassigned>

Mower Cost

14100

<Unassigned>

Accumulated Depreciation Mower

14200

<Unassigned>

Furniture and equipment with useful life exceeding on 15000

<Unassigned>

Landscaping and lawn equipment

15800

<Unassigned>

Accumulated depreciation on equipment, buildings a

17000

<Unassigned>

Trimmer Equipment

18000

<Unassigned>

Trimmer Equipment Cost

18100

<Unassigned>

Accumulated Depr Trimmer

18200

<Unassigned>

Unpaid payroll liabilities. Amounts withheld or accrued,24000

<Unassigned>

Opening balances during setup post to this account. T 30000

<Unassigned>

Monies taken out of the business by the owner

30800

<Unassigned>

Monies invested in the business by the owner, and pro 32000

<Unassigned>

Landscape installation services income

44900

Schedule C: Gross receipts or sales

Landscape maintenance services income

45700

Schedule C: Gross receipts or sales

Cost of materials used on jobs

51600

Schedule C: Purchases, cost of goods

Worker's compensation insurance premiums

54100

Schedule C: Other costs, COGS

Advertising, marketing, graphic design, and other pro 60000

Schedule C: Advertising

Fuel, oil, repairs, and other automobile maintenance f 60100

Schedule C: Car and truck expenses

Bank account service fees, bad check charges and ot 60400

Schedule C: Other business expenses

Computer supplies, off-the-shelf software, online fees 61700

Schedule C: Other business expenses

Depreciation on equipment, buildings and improvemen62400

<Unassigned>

Insurance expenses

Schedule C: Insurance, other than health

63300

Interest payments on business loans, credit card bala 63400

Schedule C: Interest expense, other

Business meals and entertainment expenses, including64300

Schedule C: Meals and entertainment

Supplies Expense

64800

Schedule C: Supplies (not from COGS)

Office supplies expense

64900

Schedule C: Office expenses

Payroll expenses

66000

Schedule C: Wages paid

Postage, courier, and pickup and delivery services

66500

Schedule C: Other business expenses

Payments to accounting professionals and attorneys fo66700

Schedule C: Legal and professional fees

Rent paid for company offices or other structures used 67100

Schedule C: Rent/lease other bus. prop.

Incidental repairs and maintenance of business assets 67200


t

Schedule C: Repairs and maintenance

Telephone and long distance charges, faxing, and oth 68100

Schedule C: Utilities

Business-related travel expenses including airline ticke68400

Schedule C: Travel

Water, electricity, garbage, and other basic utilities e

Schedule C: Utilities

68600

Transactions to be discussed with accountant, consulta80000

<Unassigned>

Page 10 of 50

6:56 PM
04/27/15

Emily Rufener QB Case 9 Tuscany Landscapes

Customer & Job List


April 27, 2015

Active Status

Customer

Balance

Balance Total

Company

Active

Beneficio, Katrina

0.00

0.00

Active

Beneficio, Katrina:Mow/Trim Lawn

0.00

0.00

Active

Rock Castle Construction

0.00

0.00 Rock Castle Construction

Active

Rock Castle Construction:Mow/Trim Lawn & Shrubs

0.00

0.00 Rock Castle Construction

Active

Whalen, Tom

0.00

0.00

Active

Whalen, Tom:Mow/Trim Lawn

0.00

0.00

Page 11 of 50

Emily Rufener QB Case 9 Tuscany Landscapes

6:56 PM
04/27/15

Customer & Job List


April 27, 2015

Mr./Ms./...

First Name

M.I.

Last Name

Primary Contact

Main Phone

Katrina

Beneficio

415-555-1818

Katrina

Beneficio

415-555-1818

Rock

Castle

415-555-7878

Rock

Castle

415-555-7878

Tom

Whalen

415-555-1234

Tom

Whalen

415-555-1234

Fax

Alt. Phone

Secondary Contact

Job Title

Page 12 of 50

Emily Rufener QB Case 9 Tuscany Landscapes

6:56 PM
04/27/15

Customer & Job List


April 27, 2015

Main Email

Bill to 1

Bill to 2

Bill to 3

Bill to 4

Katrina Beneficio

10 Pico Blvd

Bayshore, CA 94326

Katrina Beneficio

10 Pico Blvd

Bayshore, CA 94326

Rock Castle Construction

Rock Castle

1735 Country Road

Bayshore, CA 94326

Rock Castle Construction

Rock Castle

1735 Country Road

Bayshore, CA 94326

Tom Whalen

100 Sunset Drive

Bayshore, CA 94326

Tom Whalen

100 Sunset Drive

Bayshore, CA 94326

Bill to 5

Ship to 1

Page 13 of 50

Emily Rufener QB Case 9 Tuscany Landscapes

6:56 PM
04/27/15

Customer & Job List


April 27, 2015

Ship to 2

Ship to 3

Ship to 4

Ship to 5

Customer Type

Terms

Residential

Net 30

Residential

Net 30

Commerical

Net 30

Commerical

Net 30

Residential

Net 30

Residential

Net 30

Rep

Sales Tax Code

Tax item

Resale Num

Page 14 of 50

Emily Rufener QB Case 9 Tuscany Landscapes

6:56 PM
04/27/15

Customer & Job List


April 27, 2015

Account No.

Credit Limit

Job Status

Job Type

Job Description

Start Date

Projected End

End Date

3001
3001

Awarded

Lawn

Mow/Trim Lawn

Awarded

Lawn & Shrubs

Mow/Trim Lawn & Shrubs

Awarded

Lawn

Mow/Trim Lawn

3003
3003
3002
3002

Page 15 of 50

7:00 PM
04/27/15

Emily Rufener QB Case 9 Tuscany Landscapes

Vendor List
April 27, 2015

Active Status

Vendor

Balance

Balance Total

Company

Active

AB Gas Station

0.00

0.00 AB Gas Station

Active

Mower Sales & Repair

0.00

0.00 Mower Sales & Repair

Mr./Ms./...

First Name

M.I.

Teresa

Page 16 of 50

Emily Rufener QB Case 9 Tuscany Landscapes

7:00 PM
04/27/15

Vendor List
April 27, 2015

Last Name

Bill from 1

Bill from 2

Bill from 3

AB Gas Station

100 Manchester Road

Bayshore, CA 94326

Mower Sales & Repair

650 Manchester Road

Bayshore, Ca 94326

Bill from 4

Bill from 5

Ship from 1

Page 17 of 50

Emily Rufener QB Case 9 Tuscany Landscapes

7:00 PM
04/27/15

Vendor List
April 27, 2015

Ship from 2

Ship from 3

Ship from 4

Ship from 5

Primary Contact

Job Title

Main Phone

Fax

Alt. Phone

415-555-7844
415-555-8222

Page 18 of 50

7:00 PM
04/27/15

Emily Rufener QB Case 9 Tuscany Landscapes

Vendor List
April 27, 2015

Secondary Contact

Page 19 of 50

Emily Rufener QB Case 9 Tuscany Landscapes

7:12 PM
04/27/15

April 27, 2015


-=

Active Status

Type

Item

Description

Sales Tax Code

Account

Active

Service

Mowing

Lawn Mowing

45700 Maintenance Services

Active

Service

Trim Shrubs

Trim Shrubs

45700 Maintenance Services

COGS Account

Page 20 of 50

7:12 PM
04/27/15

Emily Rufener QB Case 9 Tuscany Landscapes


April 27, 2015

Asset Account

Accumulated Depreciation

Purchase Description

Quantity On Hand

Cost

0.00 Lawn Mowing

0.00

0.00 Trim Shrubs

0.00

Preferred Vendor

Page 21 of 50

Emily Rufener QB Case 9 Tuscany Landscapes

7:12 PM
04/27/15

April 27, 2015


Tax Agency

Price

Reorder Point

MPN

25.00
30.00

Page 22 of 50

Emily Rufener QB Case 9 Tuscany Landscapes

9:04 PM
04/27/15

Deposit Detail

January through December 2018


Type

Num

Deposit

Date

Name

01/01/2018

Account

Amount

Emily Rufener Checking


Moltissimo, Tomaso

1,500.00

30000 Opening Balance Equity

TOTAL

-1,500.00
-1,500.00

Deposit

05/15/2018

Emily Rufener Checking

Payment 755

05/15/2018 Beneficio, Katrina:Mow/Trim Lawn

12000 Undeposited Funds

-300.00

Payment 645

05/15/2018 Whalen, Tom:Mow/Trim Lawn

12000 Undeposited Funds

-200.00

Payment 1068

05/15/2018 Rock Castle Construction:Mow/Trim Lawn & Shrubs

12000 Undeposited Funds

-400.00

TOTAL

900.00

-900.00

Deposit

06/15/2018

Emily Rufener Checking

Payment 895

06/15/2018 Beneficio, Katrina:Mow/Trim Lawn

12000 Undeposited Funds

-300.00

Payment 698

06/15/2018 Whalen, Tom:Mow/Trim Lawn

12000 Undeposited Funds

-200.00

Payment 1100

06/15/2018 Rock Castle Construction:Mow/Trim Lawn & Shrubs

12000 Undeposited Funds

-400.00

TOTAL

900.00

-900.00

Deposit

07/15/2018

Emily Rufener Checking

Payment 910

07/15/2018 Beneficio, Katrina

12000 Undeposited Funds

-510.00

Payment 715

07/15/2018 Whalen, Tom

12000 Undeposited Funds

-290.00

Payment 1200

07/15/2018 Rock Castle Construction:Mow/Trim Lawn & Shrubs

12000 Undeposited Funds

TOTAL

1,470.00

-670.00
-1,470.00

Deposit

08/15/2018

Emily Rufener Checking

Payment 935

08/15/2018 Beneficio, Katrina:Mow/Trim Lawn

12000 Undeposited Funds

-300.00

Payment 742

08/15/2018 Whalen, Tom:Mow/Trim Lawn

12000 Undeposited Funds

-200.00

Payment 1300

08/15/2018 Rock Castle Construction:Mow/Trim Lawn & Shrubs

12000 Undeposited Funds

-400.00

TOTAL

900.00

-900.00

Deposit

09/15/2018

Emily Rufener Checking

Payment 934

09/15/2018 Beneficio, Katrina:Mow/Trim Lawn

12000 Undeposited Funds

-300.00

Payment 746

09/15/2018 Whalen, Tom:Mow/Trim Lawn

12000 Undeposited Funds

-200.00

Payment 1400

09/15/2018 Rock Castle Construction:Mow/Trim Lawn & Shrubs

12000 Undeposited Funds

-400.00

TOTAL

900.00

-900.00

Deposit

10/15/2018

Emily Rufener Checking

900.00

Payment 956

10/15/2018 Beneficio, Katrina:Mow/Trim Lawn

12000 Undeposited Funds

-300.00

Payment 755

10/15/2018 Whalen, Tom:Mow/Trim Lawn

12000 Undeposited Funds

-200.00

Page 23 of 50

Emily Rufener QB Case 9 Tuscany Landscapes

9:04 PM
04/27/15

Deposit Detail

January through December 2018


Type

Num

Payment 1500

Date

Name

10/15/2018 Rock Castle Construction:Mow/Trim Lawn & Shrubs

Account
12000 Undeposited Funds

TOTAL

TOTAL

Amount
-400.00
-900.00

Deposit

11/15/2018

Emily Rufener Checking

1,470.00

Payment 967

11/15/2018 Beneficio, Katrina

12000 Undeposited Funds

-510.00

Payment 765

11/15/2018 Whalen, Tom:Mow/Trim Lawn

12000 Undeposited Funds

-290.00

Payment 1600

11/15/2018 Rock Castle Construction:Mow/Trim Lawn & Shrubs

12000 Undeposited Funds

-670.00
-1,470.00

Page 24 of 50

Emily Rufener QB Case 9 Tuscany Landscapes

9:05 PM
04/27/15

Check Detail

January through December 2018


Type
Bill Pmt -Check

Num
501

Bill

Date

Name

Item

Account

02/01/2018 Mower Sales & Repair

Emily Rufener Checking

02/01/2018

14000 Mower

TOTAL

Paid Amount

-800.00
-800.00

Bill Pmt -Check

502

Bill

03/20/2018 AB Gas Station

Emily Rufener Checking

03/01/2018

64800 Supplies Expense

TOTAL

-100.00
-100.00

Bill Pmt -Check

503

Bill

03/20/2018 Mower Sales & Repair

Emily Rufener Checking

02/20/2018

18000 Trimmer Equipment

TOTAL

-200.00
-200.00

Bill Pmt -Check

504

Bill

05/30/2018 AB Gas Station

Emily Rufener Checking

05/01/2018

64800 Supplies Expense

TOTAL

-100.00
-100.00

Bill Pmt -Check

505

Bill

06/30/2018 AB Gas Station

Emily Rufener Checking

06/01/2018

64800 Supplies Expense

TOTAL

-100.00
-100.00

Bill Pmt -Check

506

Bill

07/31/2018 AB Gas Station

Emily Rufener Checking

07/01/2018

64800 Supplies Expense

TOTAL

-100.00
-100.00

Bill Pmt -Check

507

Bill

08/31/2018 AB Gas Station

Emily Rufener Checking

08/01/2018

64800 Supplies Expense

TOTAL

-100.00
-100.00

Bill Pmt -Check

508

Bill

09/30/2018 AB Gas Station

Emily Rufener Checking

09/01/2018

64800 Supplies Expense

TOTAL

-100.00
-100.00

Bill Pmt -Check

509

10/31/2018 AB Gas Station

Emily Rufener Checking

Page 25 of 50

Emily Rufener QB Case 9 Tuscany Landscapes

9:05 PM
04/27/15

Check Detail

January through December 2018


Type
Bill
TOTAL

Num

Date
10/01/2018

Name

Item

Account
64800 Supplies Expense

Paid Amount
-50.00
-50.00

Page 26 of 50

Emily Rufener QB Case 9 Tuscany Landscapes

9:05 PM
04/27/15

Check Detail

January through December 2018


Original Amount
-800.00
800.00
TOTAL

800.00

-100.00
100.00
TOTAL

100.00

-200.00
200.00
TOTAL

200.00

-100.00
100.00
TOTAL

100.00

-100.00
100.00
TOTAL

100.00

-100.00
100.00
TOTAL

100.00

-100.00
100.00
TOTAL

100.00

-100.00
100.00
TOTAL

100.00

-50.00

Page 27 of 50

Emily Rufener QB Case 9 Tuscany Landscapes

9:05 PM
04/27/15

Check Detail

January through December 2018


Original Amount
50.00
TOTAL

50.00

Page 28 of 50

Emily Rufener QB Case 9 Tuscany Landscapes

9:09 PM
04/27/15
Accrual Basis
Date

Adjusting Journal Entries


December 31, 2018

Num

12/31/2018 ADJ1

Name

Memo

Account

Mower Depreciation

14200 Accumulated Depreciation Mower

Mower Depreciation

62400 Depreciation Expense

Debit

16.67
16.67

12/31/2018 ADJ2

TOTAL

Trimmer Depreciation

18200 Accumulated Depr Trimmer

Trimmer Depreciation

62400 Depreciation Expense

Credit

16.67
16.67

8.33
8.33
8.33

8.33

25.00

25.00

Page 29 of 50

9:09 PM
04/27/15
Accrual Basis

Emily Rufener QB Case 9 Tuscany Landscapes

Adjusted Trial Balance


December 31, 2018

Unadjusted Balance Adjustments


Debit
Emily Rufener Checking

Credit

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
14000 Mower:14200 Accumulated Depreciation Mower
18000 Trimmer Equipment

16.67

200.00

18000 Trimmer Equipment:18200 Accumulated Depr Trimmer


20000 Accounts Payable

8.33

0.00
1,500.00

45700 Maintenance Services

7,440.00

62400 Depreciation Expense

TOTAL

8.33

0.00

30000 Opening Balance Equity

64800 Supplies Expense

16.67

200.00

25.00
650.00
8,940.00 8,940.00 25.00

650.00
25.00 8,965.00

Page 30 of 50

9:09 PM
04/27/15
Accrual Basis

Emily Rufener QB Case 9 Tuscany Landscapes

Adjusted Trial Balance


December 31, 2018

Adjusted Balance
Credit
Emily Rufener Checking
11000 Accounts Receivable
12000 Undeposited Funds
14000 Mower
14000 Mower:14200 Accumulated Depreciation Mower
18000 Trimmer Equipment
18000 Trimmer Equipment:18200 Accumulated Depr Trimmer
20000 Accounts Payable
30000 Opening Balance Equity

1,500.00

45700 Maintenance Services

7,440.00

62400 Depreciation Expense

25.00

64800 Supplies Expense


TOTAL

8,965.00

Page 31 of 50

9:12 PM
04/27/15
Accrual Basis

Emily Rufener QB Case 9 Tuscany Landscapes

General Ledger

As of December 31, 2018


Type

Date

Num Adj

Emily Rufener Checking


Deposit

01/01/2018

Bill Pmt -Check

02/01/2018 501

Bill Pmt -Check

03/20/2018 502

Bill Pmt -Check

03/20/2018 503

Deposit

05/15/2018

Bill Pmt -Check

05/30/2018 504

Deposit

06/15/2018

Bill Pmt -Check

06/30/2018 505

Deposit

07/15/2018

Bill Pmt -Check

07/31/2018 506

Deposit

08/15/2018

Bill Pmt -Check

08/31/2018 507

Deposit

09/15/2018

Bill Pmt -Check

09/30/2018 508

Deposit

10/15/2018

Bill Pmt -Check

10/31/2018 509

Deposit

11/15/2018

Invoice

04/30/2018 1

Invoice

04/30/2018 2

Invoice

04/30/2018 3

Payment

05/15/2018 755

Payment

05/15/2018 645

Payment

05/15/2018 1068

Invoice

05/30/2018 4

Invoice

05/30/2018 5

Invoice

05/30/2018 6

Payment

06/15/2018 895

Payment

06/15/2018 698

Payment

06/15/2018 1100

Invoice

06/30/2018 7

Invoice

06/30/2018 8

Invoice

06/30/2018 9

Payment

07/15/2018 910

Payment

07/15/2018 715

Payment

07/15/2018 1200

Invoice

07/31/2018 10

Invoice

07/31/2018 11

Invoice

07/31/2018 12

Payment

08/15/2018 935

Payment

08/15/2018 742

Payment

08/15/2018 1300

Invoice

08/31/2018 13

Invoice

08/31/2018 14

Invoice

08/31/2018 15

Payment

09/15/2018 934

Payment

09/15/2018 746

Payment

09/15/2018 1400

Total Emily Rufener Checking


11000 Accounts Receivable

Page 32 of 50

9:12 PM
04/27/15
Accrual Basis

Emily Rufener QB Case 9 Tuscany Landscapes

General Ledger

As of December 31, 2018


Type

Date

Num Adj

Invoice

09/30/2018 16

Invoice

09/30/2018 17

Invoice

09/30/2018 18

Payment

10/15/2018 956

Payment

10/15/2018 755

Payment

10/15/2018 1500

Invoice

10/31/2018 19

Invoice

10/31/2018 20

Invoice

10/31/2018 21

Payment

11/15/2018 967

Payment

11/15/2018 765

Payment

11/15/2018 1600

Payment

05/15/2018 755

Payment

05/15/2018 645

Payment

05/15/2018 1068

Deposit

05/15/2018 755

Payment

06/15/2018 895

Payment

06/15/2018 698

Payment

06/15/2018 1100

Deposit

06/15/2018 895

Payment

07/15/2018 910

Payment

07/15/2018 715

Payment

07/15/2018 1200

Deposit

07/15/2018 910

Payment

08/15/2018 935

Payment

08/15/2018 742

Payment

08/15/2018 1300

Deposit

08/15/2018 935

Payment

09/15/2018 934

Payment

09/15/2018 746

Payment

09/15/2018 1400

Deposit

09/15/2018 934

Payment

10/15/2018 956

Payment

10/15/2018 755

Payment

10/15/2018 1500

Deposit

10/15/2018 956

Payment

11/15/2018 967

Payment

11/15/2018 765

Payment

11/15/2018 1600

Deposit

11/15/2018 967

General Journal

12/31/2018 ADJ1

Total 11000 Accounts Receivable


12000 Undeposited Funds

Total 12000 Undeposited Funds


14000 Mower
14200 Accumulated Depreciation Mower

Total 14200 Accumulated Depreciation Mower


14000 Mower - Other

Page 33 of 50

9:12 PM
04/27/15
Accrual Basis

Emily Rufener QB Case 9 Tuscany Landscapes

General Ledger

As of December 31, 2018


Type

Date

Num Adj

Bill

02/01/2018

General Journal

12/31/2018 ADJ2

Bill

02/20/2018

Bill

02/01/2018

Bill Pmt -Check

02/01/2018 501

Bill

02/20/2018

Bill

03/01/2018

Bill Pmt -Check

03/20/2018 502

Bill Pmt -Check

03/20/2018 503

Bill

05/01/2018

Bill Pmt -Check

05/30/2018 504

Bill

06/01/2018

Bill Pmt -Check

06/30/2018 505

Bill

07/01/2018

Bill Pmt -Check

07/31/2018 506

Bill

08/01/2018

Bill Pmt -Check

08/31/2018 507

Bill

09/01/2018

Bill Pmt -Check

09/30/2018 508

Bill

10/01/2018

Bill Pmt -Check

10/31/2018 509

Deposit

01/01/2018

Invoice

04/30/2018 1

Invoice

04/30/2018 2

Invoice

04/30/2018 3

Invoice

05/30/2018 4

Invoice

05/30/2018 5

Invoice

05/30/2018 6

Invoice

06/30/2018 7

Invoice

06/30/2018 8

Invoice

06/30/2018 9

Total 14000 Mower - Other


Total 14000 Mower
18000 Trimmer Equipment
18200 Accumulated Depr Trimmer

Total 18200 Accumulated Depr Trimmer


18000 Trimmer Equipment - Other
Total 18000 Trimmer Equipment - Other
Total 18000 Trimmer Equipment
20000 Accounts Payable

Total 20000 Accounts Payable


30000 Opening Balance Equity
Total 30000 Opening Balance Equity
45700 Maintenance Services

Page 34 of 50

9:12 PM
04/27/15
Accrual Basis

Emily Rufener QB Case 9 Tuscany Landscapes

General Ledger

As of December 31, 2018


Type

Date

Num Adj

Invoice

07/31/2018 10

Invoice

07/31/2018 11

Invoice

07/31/2018 12

Invoice

08/31/2018 13

Invoice

08/31/2018 14

Invoice

08/31/2018 15

Invoice

09/30/2018 16

Invoice

09/30/2018 17

Invoice

09/30/2018 18

Invoice

10/31/2018 19

Invoice

10/31/2018 20

Invoice

10/31/2018 21

General Journal

12/31/2018 ADJ1

General Journal

12/31/2018 ADJ2

Bill

03/01/2018

Bill

05/01/2018

Bill

06/01/2018

Bill

07/01/2018

Bill

08/01/2018

Bill

09/01/2018

Bill

10/01/2018

Total 45700 Maintenance Services


62400 Depreciation Expense

Total 62400 Depreciation Expense


64800 Supplies Expense

Total 64800 Supplies Expense


TOTAL

Page 35 of 50

9:12 PM
04/27/15
Accrual Basis

Emily Rufener QB Case 9 Tuscany Landscapes

General Ledger

As of December 31, 2018


Name

Emily Rufener Checking


Mower Sales & Repair
AB Gas Station
Mower Sales & Repair
AB Gas Station
AB Gas Station
AB Gas Station
AB Gas Station
AB Gas Station
AB Gas Station
Total Emily Rufener Checking
11000 Accounts Receivable
Beneficio, Katrina:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn
Beneficio, Katrina:Mow/Trim Lawn
Whalen, Tom:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn
Beneficio, Katrina:Mow/Trim Lawn
Whalen, Tom:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn
Beneficio, Katrina:Mow/Trim Lawn
Whalen, Tom:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn
Beneficio, Katrina:Mow/Trim Lawn
Whalen, Tom:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn
Beneficio, Katrina:Mow/Trim Lawn
Whalen, Tom:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs

Page 36 of 50

9:12 PM
04/27/15
Accrual Basis

Emily Rufener QB Case 9 Tuscany Landscapes

General Ledger

As of December 31, 2018


Name
Beneficio, Katrina:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn
Beneficio, Katrina:Mow/Trim Lawn
Whalen, Tom:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn
Beneficio, Katrina:Mow/Trim Lawn
Whalen, Tom:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs

Total 11000 Accounts Receivable


12000 Undeposited Funds
Beneficio, Katrina:Mow/Trim Lawn
Whalen, Tom:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
-MULTIPLEBeneficio, Katrina:Mow/Trim Lawn
Whalen, Tom:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
-MULTIPLEBeneficio, Katrina
Whalen, Tom
Rock Castle Construction:Mow/Trim Lawn & Shrubs
-MULTIPLEBeneficio, Katrina:Mow/Trim Lawn
Whalen, Tom:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
-MULTIPLEBeneficio, Katrina:Mow/Trim Lawn
Whalen, Tom:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
-MULTIPLEBeneficio, Katrina:Mow/Trim Lawn
Whalen, Tom:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
-MULTIPLEBeneficio, Katrina
Whalen, Tom:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
-MULTIPLETotal 12000 Undeposited Funds
14000 Mower
14200 Accumulated Depreciation Mower
Total 14200 Accumulated Depreciation Mower
14000 Mower - Other

Page 37 of 50

9:12 PM
04/27/15
Accrual Basis

Emily Rufener QB Case 9 Tuscany Landscapes

General Ledger

As of December 31, 2018


Name
Mower Sales & Repair

Total 14000 Mower - Other


Total 14000 Mower
18000 Trimmer Equipment
18200 Accumulated Depr Trimmer
Total 18200 Accumulated Depr Trimmer
18000 Trimmer Equipment - Other
Mower Sales & Repair
Total 18000 Trimmer Equipment - Other
Total 18000 Trimmer Equipment
20000 Accounts Payable
Mower Sales & Repair
Mower Sales & Repair
Mower Sales & Repair
AB Gas Station
AB Gas Station
Mower Sales & Repair
AB Gas Station
AB Gas Station
AB Gas Station
AB Gas Station
AB Gas Station
AB Gas Station
AB Gas Station
AB Gas Station
AB Gas Station
AB Gas Station
AB Gas Station
AB Gas Station
Total 20000 Accounts Payable
30000 Opening Balance Equity
Moltissimo, Tomaso
Total 30000 Opening Balance Equity
45700 Maintenance Services
Beneficio, Katrina:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn
Beneficio, Katrina:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn
Beneficio, Katrina:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn

Page 38 of 50

9:12 PM
04/27/15
Accrual Basis

Emily Rufener QB Case 9 Tuscany Landscapes

General Ledger

As of December 31, 2018


Name
Beneficio, Katrina:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn
Beneficio, Katrina:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn
Beneficio, Katrina:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn
Beneficio, Katrina:Mow/Trim Lawn
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn

Total 45700 Maintenance Services


62400 Depreciation Expense

Total 62400 Depreciation Expense


64800 Supplies Expense
AB Gas Station
AB Gas Station
AB Gas Station
AB Gas Station
AB Gas Station
AB Gas Station
AB Gas Station
Total 64800 Supplies Expense
TOTAL

Page 39 of 50

9:12 PM
04/27/15
Accrual Basis

Emily Rufener QB Case 9 Tuscany Landscapes

General Ledger

As of December 31, 2018


Memo

Split

Emily Rufener Checking


Deposit

30000 Opening Balance Equity

4002

20000 Accounts Payable

4001

20000 Accounts Payable

4002

20000 Accounts Payable

Deposit

-SPLIT-

4001

20000 Accounts Payable

Deposit

-SPLIT-

4001

20000 Accounts Payable

Deposit

-SPLIT-

4001

20000 Accounts Payable

Deposit

-SPLIT-

4001

20000 Accounts Payable

Deposit

-SPLIT-

4001

20000 Accounts Payable

Deposit

-SPLIT-

4001

20000 Accounts Payable

Deposit

-SPLIT-

Total Emily Rufener Checking


11000 Accounts Receivable
-SPLIT-SPLIT-SPLIT12000 Undeposited Funds
12000 Undeposited Funds
12000 Undeposited Funds
-SPLIT-SPLIT-SPLIT12000 Undeposited Funds
12000 Undeposited Funds
12000 Undeposited Funds
-SPLIT-SPLIT-SPLIT12000 Undeposited Funds
12000 Undeposited Funds
12000 Undeposited Funds
-SPLIT-SPLIT-SPLIT12000 Undeposited Funds
12000 Undeposited Funds
12000 Undeposited Funds
-SPLIT-SPLIT-SPLIT12000 Undeposited Funds
12000 Undeposited Funds
12000 Undeposited Funds

Page 40 of 50

9:12 PM
04/27/15
Accrual Basis

Emily Rufener QB Case 9 Tuscany Landscapes

General Ledger

As of December 31, 2018


Memo

Split
-SPLIT-SPLIT-SPLIT12000 Undeposited Funds
12000 Undeposited Funds
12000 Undeposited Funds
-SPLIT-SPLIT-SPLIT12000 Undeposited Funds
12000 Undeposited Funds
12000 Undeposited Funds

Total 11000 Accounts Receivable


12000 Undeposited Funds
11000 Accounts Receivable
11000 Accounts Receivable
11000 Accounts Receivable
Deposit

Emily Rufener Checking


11000 Accounts Receivable
11000 Accounts Receivable
11000 Accounts Receivable

Deposit

Emily Rufener Checking


11000 Accounts Receivable
11000 Accounts Receivable
11000 Accounts Receivable

Deposit

Emily Rufener Checking


11000 Accounts Receivable
11000 Accounts Receivable
11000 Accounts Receivable

Deposit

Emily Rufener Checking


11000 Accounts Receivable
11000 Accounts Receivable
11000 Accounts Receivable

Deposit

Emily Rufener Checking


11000 Accounts Receivable
11000 Accounts Receivable
11000 Accounts Receivable

Deposit

Emily Rufener Checking


11000 Accounts Receivable
11000 Accounts Receivable
11000 Accounts Receivable

Deposit

Emily Rufener Checking

Mower Depreciation

62400 Depreciation Expense

Total 12000 Undeposited Funds


14000 Mower
14200 Accumulated Depreciation Mower
Total 14200 Accumulated Depreciation Mower
14000 Mower - Other

Page 41 of 50

9:12 PM
04/27/15
Accrual Basis

Emily Rufener QB Case 9 Tuscany Landscapes

General Ledger

As of December 31, 2018


Memo

Split
20000 Accounts Payable

Total 14000 Mower - Other


Total 14000 Mower
18000 Trimmer Equipment
18200 Accumulated Depr Trimmer
Trimmer Depreciation

62400 Depreciation Expense

Total 18200 Accumulated Depr Trimmer


18000 Trimmer Equipment - Other
20000 Accounts Payable
Total 18000 Trimmer Equipment - Other
Total 18000 Trimmer Equipment
20000 Accounts Payable
14000 Mower
4002

Emily Rufener Checking


18000 Trimmer Equipment
64800 Supplies Expense

4001

Emily Rufener Checking

4002

Emily Rufener Checking


64800 Supplies Expense

4001

Emily Rufener Checking


64800 Supplies Expense

4001

Emily Rufener Checking


64800 Supplies Expense

4001

Emily Rufener Checking


64800 Supplies Expense

4001

Emily Rufener Checking


64800 Supplies Expense

4001

Emily Rufener Checking


64800 Supplies Expense

4001

Emily Rufener Checking

Invested $1500 in business

Emily Rufener Checking

Lawn Mowing

11000 Accounts Receivable

Lawn Mowing

11000 Accounts Receivable

Lawn Mowing

11000 Accounts Receivable

Lawn Mowing

11000 Accounts Receivable

Lawn Mowing

11000 Accounts Receivable

Lawn Mowing

11000 Accounts Receivable

-MULTIPLE-

11000 Accounts Receivable

-MULTIPLE-

11000 Accounts Receivable

-MULTIPLE-

11000 Accounts Receivable

Total 20000 Accounts Payable


30000 Opening Balance Equity
Total 30000 Opening Balance Equity
45700 Maintenance Services

Page 42 of 50

9:12 PM
04/27/15
Accrual Basis

Emily Rufener QB Case 9 Tuscany Landscapes

General Ledger

As of December 31, 2018


Memo

Split

Lawn Mowing

11000 Accounts Receivable

Lawn Mowing

11000 Accounts Receivable

Lawn Mowing

11000 Accounts Receivable

Lawn Mowing

11000 Accounts Receivable

Lawn Mowing

11000 Accounts Receivable

Lawn Mowing

11000 Accounts Receivable

Lawn Mowing

11000 Accounts Receivable

Lawn Mowing

11000 Accounts Receivable

Lawn Mowing

11000 Accounts Receivable

-MULTIPLE-

11000 Accounts Receivable

-MULTIPLE-

11000 Accounts Receivable

-MULTIPLE-

11000 Accounts Receivable

Mower Depreciation

14200 Accumulated Depreciation Mower

Trimmer Depreciation

18200 Accumulated Depr Trimmer

Total 45700 Maintenance Services


62400 Depreciation Expense

Total 62400 Depreciation Expense


64800 Supplies Expense
20000 Accounts Payable
20000 Accounts Payable
20000 Accounts Payable
20000 Accounts Payable
20000 Accounts Payable
20000 Accounts Payable
20000 Accounts Payable
Total 64800 Supplies Expense
TOTAL

Page 43 of 50

9:12 PM
04/27/15
Accrual Basis

Emily Rufener QB Case 9 Tuscany Landscapes

General Ledger

As of December 31, 2018


Debit

Credit

Emily Rufener Checking

0.00
1,500.00

1,500.00
800.00

700.00

100.00

600.00

200.00
900.00
100.00

1,200.00
2,100.00

100.00
1,470.00

2,000.00
3,470.00

100.00
900.00

3,370.00
4,270.00

100.00
900.00

4,170.00
5,070.00

100.00
900.00

4,970.00
5,870.00

50.00
1,470.00
8,940.00

400.00
1,300.00

900.00

Total Emily Rufener Checking

Balance

5,820.00
7,290.00

1,650.00

11000 Accounts Receivable

7,290.00
0.00

300.00

300.00

400.00

700.00

200.00

900.00
300.00

600.00

200.00

400.00

400.00

0.00

300.00

300.00

400.00

700.00

200.00

900.00
300.00

600.00

200.00

400.00

400.00

0.00

510.00

510.00

670.00

1,180.00

290.00

1,470.00
510.00

960.00

290.00

670.00

670.00

0.00

300.00

300.00

400.00

700.00

200.00

900.00
300.00

600.00

200.00

400.00

400.00

0.00

300.00

300.00

400.00

700.00

200.00

900.00
300.00

600.00

200.00

400.00

400.00

0.00

Page 44 of 50

9:12 PM
04/27/15
Accrual Basis

Emily Rufener QB Case 9 Tuscany Landscapes

General Ledger

As of December 31, 2018


Debit

Credit

300.00

400.00

700.00

200.00

900.00
300.00

600.00

200.00

400.00

400.00

510.00

670.00

1,180.00

7,440.00

1,470.00
510.00

960.00

290.00

670.00

670.00

0.00

7,440.00

0.00

12000 Undeposited Funds

0.00
300.00

300.00

200.00

500.00

400.00

900.00
900.00

300.00

200.00

500.00
900.00
900.00

510.00
290.00

800.00

670.00

1,470.00
0.00

300.00

300.00

200.00

500.00

400.00

900.00
900.00

0.00

300.00

300.00

200.00

500.00

400.00

900.00
900.00

0.00

300.00

300.00

200.00

500.00

400.00

900.00
900.00

510.00

0.00
510.00

290.00

800.00

670.00

1,470.00

7,440.00

1,470.00

0.00

7,440.00

0.00

14000 Mower

0.00

14200 Accumulated Depreciation Mower

0.00
16.67

14000 Mower - Other

0.00
510.00

1,470.00

Total 14200 Accumulated Depreciation Mower

0.00

300.00
400.00

Total 12000 Undeposited Funds

0.00

510.00
290.00

Total 11000 Accounts Receivable

Balance

300.00

16.67

16.67
0.00

16.67
0.00

Page 45 of 50

9:12 PM
04/27/15
Accrual Basis

Emily Rufener QB Case 9 Tuscany Landscapes

General Ledger

As of December 31, 2018


Debit

Credit

800.00
Total 14000 Mower - Other
Total 14000 Mower

800.00

800.00

0.00

800.00

816.67

0.00

816.67

18000 Trimmer Equipment

0.00

18200 Accumulated Depr Trimmer

0.00
8.33

Total 18200 Accumulated Depr Trimmer

8.33

8.33
0.00

18000 Trimmer Equipment - Other

Total 18000 Trimmer Equipment

200.00

200.00

0.00

200.00

208.33

0.00

208.33

800.00

-800.00

200.00

-200.00

100.00

-300.00

20000 Accounts Payable

0.00
800.00

0.00

100.00

-200.00

200.00

0.00
100.00

-100.00

100.00

-100.00

100.00

0.00

100.00

0.00
100.00

-100.00

100.00

-100.00

100.00

-100.00

50.00

-50.00

100.00

0.00

100.00

0.00

100.00

0.00

50.00
Total 20000 Accounts Payable

8.33
0.00

200.00
Total 18000 Trimmer Equipment - Other

Balance

1,650.00

0.00
1,650.00

30000 Opening Balance Equity

0.00
0.00

1,500.00 -1,500.00
Total 30000 Opening Balance Equity

0.00

1,500.00 -1,500.00

45700 Maintenance Services

0.00
300.00

-300.00

400.00

-700.00

200.00

-900.00

300.00 -1,200.00
400.00 -1,600.00
200.00 -1,800.00
510.00 -2,310.00
670.00 -2,980.00
290.00 -3,270.00

Page 46 of 50

9:12 PM
04/27/15
Accrual Basis

Emily Rufener QB Case 9 Tuscany Landscapes

General Ledger

As of December 31, 2018


Debit

Credit

Balance

300.00 -3,570.00
400.00 -3,970.00
200.00 -4,170.00
300.00 -4,470.00
400.00 -4,870.00
200.00 -5,070.00
300.00 -5,370.00
400.00 -5,770.00
200.00 -5,970.00
510.00 -6,480.00
670.00 -7,150.00
290.00 -7,440.00
Total 45700 Maintenance Services

0.00

7,440.00 -7,440.00

62400 Depreciation Expense

Total 62400 Depreciation Expense

0.00

0.00

16.67

-16.67

8.33

-25.00

25.00

-25.00

64800 Supplies Expense

0.00
100.00

100.00

100.00

200.00

100.00

300.00

100.00

400.00

100.00

500.00

100.00

600.00

50.00
Total 64800 Supplies Expense
TOTAL

650.00

650.00
0.00

650.00

27,145.00 27,145.00

0.00

Page 47 of 50

Emily Rufener QB Case 9 Tuscany Landscapes

9:13 PM
04/27/15
Accrual Basis

Profit & Loss

January through December 2018


Jan - Dec 18

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

7,440.00
7,440.00
7,440.00

Expense
62400 Depreciation Expense

-25.00

64800 Supplies Expense

650.00

Total Expense
Net Ordinary Income
Net Income

625.00
6,815.00
6,815.00

Page 48 of 50

9:14 PM
04/27/15
Accrual Basis

Emily Rufener QB Case 9 Tuscany Landscapes

Balance Sheet

As of December 31, 2018


Dec 31, 18

ASSETS
Current Assets
Checking/Savings
Emily Rufener Checking
Total Checking/Savings
Total Current Assets

7,290.00
7,290.00
7,290.00

Fixed Assets
14000 Mower
14200 Accumulated Depreciation Mower
14000 Mower - Other
Total 14000 Mower

16.67
800.00
816.67

18000 Trimmer Equipment


18200 Accumulated Depr Trimmer

8.33

18000 Trimmer Equipment - Other

200.00

Total 18000 Trimmer Equipment


Total Fixed Assets
TOTAL ASSETS

208.33
1,025.00
8,315.00

LIABILITIES & EQUITY


Equity
30000 Opening Balance Equity

1,500.00

Net Income

6,815.00

Total Equity
TOTAL LIABILITIES & EQUITY

8,315.00
8,315.00

Page 49 of 50

Emily Rufener QB Case 9 Tuscany Landscapes

9:15 PM
04/27/15

Statement of Cash Flows


January through December 2018

Jan - Dec 18
OPERATING ACTIVITIES
Net Income
Net cash provided by Operating Activities

6,815.00
6,815.00

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

-800.00
-16.67
-200.00
-8.33
-1,025.00

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 50 of 50

Anda mungkin juga menyukai