You are on page 1of 57

Computer Accounting with QuickBooks 2015 by Donna Kay

Go Digital Reports
Save your QuickBooks reports using the following steps.
Step 1 Go to www.My-QuickBooks.com.
Step 2 Select QB 2015.
Step 3 Download the Go Digital Excel REPORTS template for the assignment
you are completing (Chapter or Case).
Step 4 Open the Excel workbook. Select File > Save As.
Step 5 Rename the Excel file: IMPORTANT! To receive credit for your work, use
the filename: [YourLastName FirstName] [CH/CASE][No] REPORTS.
Example: YourLastName FirstName CH1 REPORTS
Step 6 Close your Excel workbook.
Step 7 When your Computer Accounting with QuickBooks text asks you to print or
export a report, use the Report Center to display the report on your
Step 8 screen.
With the report displayed onscreen, select Excel.

Step 9 Select Create New Worksheet.


Step 10 Select Replace an existing worksheet.

Step 11 Browse for the Excel REPORTS template with your name in the filename.
Step 12 Select the correct sheetname from the drop-down list.
Step 13 Select Advanced.

Step
Step
Step
Step
Step
Step

14
15
16
17
18
19

Uncheck Space between columns.


Uncheck Include QuickBooks Export Guide worksheet with helpful
Select Show report header: On printed report and screen.
Click OK.
Click Export.
If the Export Report Alert window appears, select Do not display this
message in the future.

Step 20 Select Yes to continue. Excel software should open on your screen with
your QuickBooks report inserted into the correct sheet.
Step 21 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-.your Excel workbook using the appropriate file name. Select File >
Step 22 Save
Save As. IMPORTANT! To receive credit for your work, use the
filename: [YourLastName FirstName] [CH/CASE][No] REPORTS.
Example: YourLastName FirstName CH1 REPORTS (Note: With some Excel
versions, you must close the workbook before inserting the next report.)
Step 23 Ask your instructor if you should email the Excel spreadsheet or upload to
your courseware .

Kay

Computer Accounting with QuickBooks 2015 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

15 by Donna Kay

Nick Stoddard QB Case 9 Tuscany Landscapes

Account Listing
January 1, 2020
Account

Type

Checking

Bank

14000 Mower

Fixed Asset

14000 Mower:14100 Mower Cost

Fixed Asset

14000 Mower:14200 Accumulated Depreciation Mo Fixed Asset


15000 Furniture and Equipment

Fixed Asset

15800 Landscaping Equipment

Fixed Asset

17000 Accumulated Depreciation

Fixed Asset

18000 Trimmer Equipment

Fixed Asset

18000 Trimmer Equipment:18100 Trimmer EquipmeFixed Asset


18000 Trimmer Equipment:18200 Accumulated Dep Fixed Asset
30000 Opening Balance Equity

Equity

30800 Owners Draw

Equity

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

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 7 of 57

11:15 PM
04/16/2016
Balance Total

Description

Accnt. #

0.00

Tax Line
<Unassigned>

0.00 Mower

14000

<Unassigned>

0.00 Mower Cost

14100

<Unassigned>

0.00 Accumulated Depreciation Mower

14200

<Unassigned>

0.00 Furniture and equipment with useful life exceeding on 15000

<Unassigned>

0.00 Landscaping and lawn equipment

15800

<Unassigned>

0.00 Accumulated depreciation on equipment, buildings a

17000

<Unassigned>

0.00 Trimmer Equipment

18000

<Unassigned>

0.00 Trimmer Equipment Cost

18100

<Unassigned>

0.00 Accumulated Depr Trimmer

18200

<Unassigned>

0.00 Opening balances during setup post to this account. T 30000

<Unassigned>

0.00 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

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 8 of 57

Nick Stoddard QB Case 9 Tuscany Landscapes

Customer & Job List


January 1, 2020
Active Status

Customer

Balance

Active

Beneficio, Katrina

0.00

Active

Beneficio, Katrina:Mow/Trim Lawn

0.00

Active

Rock Castle Construction

0.00

Active

Rock Castle Construction:Mow/Trim Lawn & Shrubs

0.00

Active

Whalen, Tom

0.00

Active

Whalen, Tom:Mow/Trim Lawn

0.00

Page 9 of 57

Balance Total

Company

Mr./Ms./...

First Name

M.I.

Last Name

Primary Contact

Main Phone

0.00

Katrina

Beneficio

415-555-1818

0.00

Katrina

Beneficio

415-555-1818

0.00 Rock Castle Construction

Rock

Castle

415-555-7878

0.00 Rock Castle Construction

Rock

Castle

415-555-7878

0.00

Tom

Whalen

415-555-1234

0.00

Tom

Whalen

415-555-1234

Fax

Page 10 of 57

Alt. Phone

Secondary Contact

Job Title

Main Email

Bill to 1

Bill to 2

Bill to 3

Katrina Beneficio

10 Pico Blvd

Bayshore, CA 94326

Katrina Beneficio

10 Pico Blvd

Bayshore, CA 94326

Rock Castle Construction

Rock Castle

1735 Country Road

Rock Castle Construction

Rock Castle

1735 Country Road

Tom Whalen

100 Sunset Drive

Bayshore, CA 94326

Tom Whalen

100 Sunset Drive

Bayshore, CA 94326

Page 11 of 57

Bill to 4

Bill to 5

Ship to 1

Ship to 2

Ship to 3

Ship to 4

Ship to 5

Customer Type

Terms

Residential

Net 30

Residential

Net 30

Bayshore, CA 94326

Commercial

Net 30

Bayshore, CA 94326

Commercial

Net 30

Residential

Net 30

Residential

Net 30

Rep

Page 12 of 57

Sales Tax Code

Tax item

Resale Num

Account No.

Credit Limit

Job Status

Job Type

Job Description

3001
3001

Awarded

Lawn

Mow/Trim Lawn

Awarded

Lawn & Shrubs

Mow/Trim Lawn & Shrubs

Awarded

Lawn

Mow/Trim Lawn

3003
3003
3002
3002

Page 13 of 57

11:26 PM
04/16/2016
Start Date

Projected End

End Date

Page 14 of 57

Nick Stoddard QB Case 9 Tuscany Landscapes

Vendor List
April 16, 2016
Active Status

Vendor

Balance

Balance Total

Active

AB Gas Station

0.00

0.00

Active

Mower Sales & Repair

0.00

0.00

Page 15 of 57

Company

Mr./Ms./...

First Name

M.I.

Last Name

Bill from 1

Bill from 2

AB Gas Station

Norm

AB Gas Station

100 Manchester Road

Mower Sales & Repair

Teresa

Mower Sales & Repair

650 Manchester Road

Page 16 of 57

Bill from 3

Bill from 4

Bill from 5

Ship from 1

Ship from 2

Ship from 3

Ship from 4

Ship from 5

Bayshore, CA 94326
Bayshore, CA 94326

Page 17 of 57

11:34 PM
04/16/2016
Primary Contact

Job Title

Main Phone

Fax

Alt. Phone

Secondary Contact

415-555-7844
415-555-8222

Page 18 of 57

Nick Stoddard QB Case 9 Tuscany Landscapes

Item Listing
January 1, 2020
Item

Description

Type

Cost

Price

Mowing

Lawn Mowing

Service

0.00 25.00

Trim Shrubs

Trim Shrubs

Service

0.00 30.00

Sales Tax Code

Page 19 of 57

11:36 PM
04/16/2016
Preferred Vendor

Page 20 of 57

Nick Stoddard QB Case 9 Tuscany Landscapes

Deposit Detail
January through December 2020
Type

Num

Deposit

Date

Name

01/01/2020

Account
Checking

Tomaso Moltissimo

30000 Opening Balance Equity

TOTAL
Deposit

05/15/2020

Checking

Payment 755

05/15/2020 Beneficio, Katrina:Mow/Trim Lawn & Shrubs

12000 Undeposited Funds

Payment 645

05/15/2020 Whalen, Tom:Mow/Trim Lawn & Shrubs

12000 Undeposited Funds

Payment 1068

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

12000 Undeposited Funds

Deposit

06/15/2020

Checking

Payment 895

06/15/2020 Beneficio, Katrina:Mow/Trim Lawn & Shrubs

12000 Undeposited Funds

Payment 698

06/15/2020 Whalen, Tom:Mow/Trim Lawn & Shrubs

12000 Undeposited Funds

Payment 1100

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

12000 Undeposited Funds

Deposit

07/15/2020

Checking

Payment 910

07/15/2020 Beneficio, Katrina:Mow/Trim Lawn & Shrubs

12000 Undeposited Funds

Payment 715

07/15/2020 Whalen, Tom:Mow/Trim Lawn & Shrubs

12000 Undeposited Funds

Payment 1200

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

12000 Undeposited Funds

Deposit

08/15/2020

Checking

Payment 935

08/15/2020 Beneficio, Katrina:Mow/Trim Lawn & Shrubs

12000 Undeposited Funds

Payment 742

08/15/2020 Whalen, Tom:Mow/Trim Lawn & Shrubs

12000 Undeposited Funds

Payment 1300

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

12000 Undeposited Funds

Deposit

09/15/2020

Checking

Payment 934

09/15/2020 Beneficio, Katrina:Mow/Trim Lawn & Shrubs

12000 Undeposited Funds

Deposit

09/15/2020

Checking

Payment 746

09/15/2020 Whalen, Tom:Mow/Trim Lawn & Shrubs

12000 Undeposited Funds

Deposit

09/15/2020

Checking

Payment 1400

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

12000 Undeposited Funds

TOTAL

TOTAL

TOTAL

TOTAL

TOTAL

TOTAL

TOTAL

Page 21 of 57

Type

Num

Date

Name

Account

Deposit

10/15/2020

Checking

Payment 956

10/15/2020 Beneficio, Katrina:Mow/Trim Lawn & Shrubs

12000 Undeposited Funds

Deposit

10/15/2020

Checking

Payment 755

10/15/2020 Whalen, Tom:Mow/Trim Lawn & Shrubs

12000 Undeposited Funds

Deposit

10/15/2020

Checking

Payment 1500

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

12000 Undeposited Funds

Deposit

11/15/2020

Checking

Payment 967

11/15/2020 Beneficio, Katrina:Mow/Trim Lawn & Shrubs

12000 Undeposited Funds

Deposit

11/15/2020

Checking

Payment 765

11/15/2020 Whalen, Tom:Mow/Trim Lawn & Shrubs

12000 Undeposited Funds

Deposit

11/15/2020

Checking

Payment 1600

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

12000 Undeposited Funds

TOTAL

TOTAL

TOTAL

TOTAL

TOTAL

TOTAL

Page 22 of 57

Nick Stoddard
8:25 PM QB Case 9 Tuscany Landscapes

Deposit
Detail
04/17/2016
January through December 2020
Amount
1,500.00
-1,500.00
TOTAL

-1,500.00
900.00
-300.00
-200.00
-400.00

TOTAL

-900.00
900.00
-300.00
-200.00
-400.00

TOTAL

-900.00
1,470.00
-510.00
-290.00
-670.00

TOTAL

-1,470.00
900.00
-300.00
-200.00
-400.00

TOTAL

-900.00
300.00
-300.00

TOTAL

-300.00
200.00
-200.00

TOTAL

-200.00
400.00
-400.00

TOTAL

-400.00

Page 23 of 57

Amount
300.00
-300.00
TOTAL

-300.00
200.00
-200.00

TOTAL

-200.00
400.00
-400.00

TOTAL

-400.00
510.00
-510.00

TOTAL

-510.00
290.00
-290.00

TOTAL

-290.00
670.00
-670.00

TOTAL

-670.00

Page 24 of 57

Nick Stoddard QB Case 9 Tuscany Landscapes

Check Detail
January through December 2020
Type
Check

Num
501

Date

Name

02/01/2020 Mower Sales & Repair

Item

Account
Checking
14100 Mower Cost

TOTAL

-800.00
-800.00

Bill Pmt -Check

502

Bill

03/20/2020 AB Gas Station

Checking

03/01/2020

64800 Supplies Expense

TOTAL

-100.00
-100.00

Bill Pmt -Check

503

Bill

03/20/2020 Mower Sales & Repair

Checking

02/20/2020

18100 Trimmer Equipment Cost

TOTAL

-200.00
-200.00

Bill Pmt -Check

504

Bill

05/30/2020 AB Gas Station

Checking

05/01/2020

64800 Supplies Expense

TOTAL

-100.00
-100.00

Bill Pmt -Check

505

Bill

06/30/2020 AB Gas Station

Checking

06/01/2020

64800 Supplies Expense

TOTAL

-100.00
-100.00

Bill Pmt -Check

506

Bill

07/31/2020 AB Gas Station

Checking

07/01/2020

64800 Supplies Expense

TOTAL

-100.00
-100.00

Bill Pmt -Check

507

Bill

08/31/2020 AB Gas Station

Checking

08/01/2020

64800 Supplies Expense

TOTAL

-100.00
-100.00

Bill Pmt -Check

508

Bill

09/30/2020 AB Gas Station

Checking

09/01/2020

64800 Supplies Expense

TOTAL

-100.00
-100.00

Bill Pmt -Check


Bill
TOTAL

Paid Amount

509

10/31/2020 AB Gas Station

Checking

10/01/2020

64800 Supplies Expense

-50.00
-50.00

Page 25 of 57

Nick Stoddard8:27
QB
PMCase 9 Tuscany Landscapes

Check Detail
04/17/2016
January through December 2020
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
50.00

TOTAL

50.00

Page 26 of 57

Nick Stoddard QB Case 9 Tuscany Landscapes

8:33 PM

Adjusting Journal Entries

04/17/2016

December 31, 2020


Date

Num

12/31/2020 ADJ1

Accrual Basis
Name

Memo

Account
62400 Depreciation Expense

Debit

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

200.00

100.00
100.00
300.00

100.00
300.00

Page 27 of 57

Nick Stoddard QB Case 9 Tuscany Landscapes

Adjusted Trial Balance


December 31, 2020
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

14000 Mower:14100 Mower Cost

800.00

800.00

14000 Mower:14200 Accumulated Depreciation Mower


18000 Trimmer Equipment:18100 Trimmer Equipment Cost

200.00
200.00

200.00

18000 Trimmer Equipment:18200 Accumulated Depr Trimmer


20000 Accounts Payable

100.00
0.00

0.00

30000 Opening Balance Equity

1,500.00

45700 Maintenance Services

7,440.00

62400 Depreciation Expense


64800 Supplies Expense
TOTAL

300.00

300.00

650.00
650.00
8,940.00 8,940.00 300.00 300.00 9,240.00

Page 28 of 57

Nick Stoddard QB Case 9 Tuscany Landscapes

Adjusted Trial Balance


December 31, 2020

8:34 PM
04/17/2016
Accrual Basis
Adjusted Balance
Credit

Checking
11000 Accounts Receivable
12000 Undeposited Funds
14000 Mower:14100 Mower Cost
14000 Mower:14200 Accumulated Depreciation Mower

200.00

18000 Trimmer Equipment:18100 Trimmer Equipment Cost


18000 Trimmer Equipment:18200 Accumulated Depr Trimmer

100.00

20000 Accounts Payable


30000 Opening Balance Equity

1,500.00

45700 Maintenance Services

7,440.00

62400 Depreciation Expense


64800 Supplies Expense
TOTAL

9,240.00

Page 29 of 57

Nick Stoddard QB Case 9 Tuscany Landscapes

General Ledger
As of December 31, 2020
Type

Date

Num Adj

Checking
Deposit

01/01/2020

Check

02/01/2020 501

Bill Pmt -Check

03/20/2020 502

Bill Pmt -Check

03/20/2020 503

Deposit

05/15/2020

Bill Pmt -Check

05/30/2020 504

Deposit

06/15/2020

Bill Pmt -Check

06/30/2020 505

Deposit

07/15/2020

Bill Pmt -Check

07/31/2020 506

Deposit

08/15/2020

Bill Pmt -Check

08/31/2020 507

Deposit

09/15/2020

Deposit

09/15/2020

Deposit

09/15/2020

Bill Pmt -Check

09/30/2020 508

Deposit

10/15/2020

Deposit

10/15/2020

Deposit

10/15/2020

Bill Pmt -Check

10/31/2020 509

Deposit

11/15/2020

Deposit

11/15/2020

Deposit

11/15/2020

Invoice

04/30/2020 1

Invoice

04/30/2020 2

Invoice

04/30/2020 3

Payment

05/15/2020 755

Payment

05/15/2020 645

Payment

05/15/2020 1068

Invoice

05/30/2020 4

Invoice

05/30/2020 5

Invoice

05/30/2020 6

Payment

06/15/2020 895

Payment

06/15/2020 698

Payment

06/15/2020 1100

Invoice

06/30/2020 7

Invoice

06/30/2020 8

Invoice

06/30/2020 9

Payment

07/15/2020 910

Payment

07/15/2020 715

Payment

07/15/2020 1200

Invoice

07/31/2020 10

Invoice

07/31/2020 11

Invoice

07/31/2020 12

Payment

08/15/2020 935

Total Checking
11000 Accounts Receivable

Page 30 of 57

Type

Date

Num Adj

Payment

08/15/2020 742

Payment

08/15/2020 1300

Invoice

08/31/2020 13

Invoice

08/31/2020 14

Invoice

08/31/2020 15

Payment

09/15/2020 934

Payment

09/15/2020 746

Payment

09/15/2020 1400

Invoice

09/30/2020 16

Invoice

09/30/2020 17

Invoice

09/30/2020 18

Payment

10/15/2020 956

Payment

10/15/2020 755

Payment

10/15/2020 1500

Invoice

10/31/2020 19

Invoice

10/31/2020 20

Invoice

10/31/2020 21

Payment

11/15/2020 967

Payment

11/15/2020 765

Payment

11/15/2020 1600

Payment

05/15/2020 755

Payment

05/15/2020 645

Payment

05/15/2020 1068

Deposit

05/15/2020 755

Deposit

05/15/2020 645

Deposit

05/15/2020 1068

Payment

06/15/2020 895

Payment

06/15/2020 698

Payment

06/15/2020 1100

Deposit

06/15/2020 895

Deposit

06/15/2020 698

Deposit

06/15/2020 1100

Payment

07/15/2020 910

Payment

07/15/2020 715

Payment

07/15/2020 1200

Deposit

07/15/2020 910

Deposit

07/15/2020 715

Deposit

07/15/2020 1200

Payment

08/15/2020 935

Payment

08/15/2020 742

Payment

08/15/2020 1300

Deposit

08/15/2020 935

Deposit

08/15/2020 742

Deposit

08/15/2020 1300

Payment

09/15/2020 934

Payment

09/15/2020 746

Payment

09/15/2020 1400

Deposit

09/15/2020 934

Deposit

09/15/2020 746

Deposit

09/15/2020 1400

Total 11000 Accounts Receivable


12000 Undeposited Funds

Page 31 of 57

Type

Date

Num Adj

Payment

10/15/2020 956

Payment

10/15/2020 755

Payment

10/15/2020 1500

Deposit

10/15/2020 956

Deposit

10/15/2020 755

Deposit

10/15/2020 1500

Payment

11/15/2020 967

Payment

11/15/2020 765

Payment

11/15/2020 1600

Deposit

11/15/2020 967

Deposit

11/15/2020 765

Deposit

11/15/2020 1600

Check

02/01/2020 501

General Journal

12/31/2020 ADJ1

Bill

02/20/2020

General Journal

12/31/2020 ADJ2

Bill

02/20/2020

Bill

03/01/2020

Bill Pmt -Check

03/20/2020 502

Bill Pmt -Check

03/20/2020 503

Bill

05/01/2020

Bill Pmt -Check

05/30/2020 504

Bill

06/01/2020

Bill Pmt -Check

06/30/2020 505

Bill

07/01/2020

Bill Pmt -Check

07/31/2020 506

Bill

08/01/2020

Bill Pmt -Check

08/31/2020 507

Bill

09/01/2020

Bill Pmt -Check

09/30/2020 508

Bill

10/01/2020

Bill Pmt -Check

10/31/2020 509

Deposit

01/01/2020

Total 12000 Undeposited Funds


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

Total 14200 Accumulated Depreciation Mower


Total 14000 Mower
18000 Trimmer Equipment
18100 Trimmer Equipment Cost
Total 18100 Trimmer Equipment Cost
18200 Accumulated Depr Trimmer

Total 18200 Accumulated Depr Trimmer


Total 18000 Trimmer Equipment
20000 Accounts Payable

Total 20000 Accounts Payable


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

Page 32 of 57

Type

Date

Num Adj

Invoice

04/30/2020 1

Invoice

04/30/2020 1

Invoice

04/30/2020 2

Invoice

04/30/2020 2

Invoice

04/30/2020 3

Invoice

04/30/2020 3

Invoice

05/30/2020 4

Invoice

05/30/2020 4

Invoice

05/30/2020 5

Invoice

05/30/2020 5

Invoice

05/30/2020 6

Invoice

05/30/2020 6

Invoice

06/30/2020 7

Invoice

06/30/2020 7

Invoice

06/30/2020 7

Invoice

06/30/2020 8

Invoice

06/30/2020 8

Invoice

06/30/2020 8

Invoice

06/30/2020 9

Invoice

06/30/2020 9

Invoice

06/30/2020 9

Invoice

07/31/2020 10

Invoice

07/31/2020 10

Invoice

07/31/2020 11

Invoice

07/31/2020 11

Invoice

07/31/2020 12

Invoice

07/31/2020 12

Invoice

08/31/2020 13

Invoice

08/31/2020 13

Invoice

08/31/2020 14

Invoice

08/31/2020 14

Invoice

08/31/2020 15

Invoice

08/31/2020 15

Invoice

09/30/2020 16

Invoice

09/30/2020 16

Invoice

09/30/2020 17

Invoice

09/30/2020 17

Invoice

09/30/2020 18

Invoice

09/30/2020 18

Invoice

10/31/2020 19

Invoice

10/31/2020 19

Invoice

10/31/2020 19

Invoice

10/31/2020 20

Invoice

10/31/2020 20

Invoice

10/31/2020 20

Invoice

10/31/2020 21

Invoice

10/31/2020 21

Invoice

10/31/2020 21

General Journal

12/31/2020 ADJ1

General Journal

12/31/2020 ADJ2

Total 45700 Maintenance Services


62400 Depreciation Expense

Page 33 of 57

Type

Date

Num Adj

Total 62400 Depreciation Expense


64800 Supplies Expense
Bill

03/01/2020

Bill

05/01/2020

Bill

06/01/2020

Bill

07/01/2020

Bill

08/01/2020

Bill

09/01/2020

Bill

10/01/2020

Total 64800 Supplies Expense


TOTAL

Page 34 of 57

Nick Stoddard QB Case 9 Tuscany Landscapes

General Ledger
As of December 31, 2020
Name
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 Checking
11000 Accounts Receivable
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs

Page 35 of 57

Name
Whalen, Tom:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Total 11000 Accounts Receivable
12000 Undeposited Funds
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs

Page 36 of 57

Name
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Total 12000 Undeposited Funds
14000 Mower
14100 Mower Cost
Mower Sales & Repair
Total 14100 Mower Cost
14200 Accumulated Depreciation Mower
Total 14200 Accumulated Depreciation Mower
Total 14000 Mower
18000 Trimmer Equipment
18100 Trimmer Equipment Cost
Mower Sales & Repair
Total 18100 Trimmer Equipment Cost
18200 Accumulated Depr Trimmer
Total 18200 Accumulated Depr Trimmer
Total 18000 Trimmer Equipment
20000 Accounts Payable
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
Tomaso Moltissimo
Total 30000 Opening Balance Equity
45700 Maintenance Services

Page 37 of 57

Name
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Beneficio, Katrina:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Rock Castle Construction:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Whalen, Tom:Mow/Trim Lawn & Shrubs
Total 45700 Maintenance Services
62400 Depreciation Expense

Page 38 of 57

Name
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 57

Nick Stoddard QB Case 9 Tuscany Landscapes

General Ledger
As of December 31, 2020
Memo
Checking
Deposit
4002
4001
4002
Deposit
4001
Deposit
4001
Deposit
4001
Deposit
4001
Deposit
Deposit
Deposit
4001
Deposit
Deposit
Deposit
4001
Deposit
Deposit
Deposit
Total Checking
11000 Accounts Receivable

Page 40 of 57

Memo

Total 11000 Accounts Receivable


12000 Undeposited Funds

Deposit
Deposit
Deposit

Deposit
Deposit
Deposit

Deposit
Deposit
Deposit

Deposit
Deposit
Deposit

Deposit
Deposit
Deposit

Page 41 of 57

Memo

Deposit
Deposit
Deposit

Deposit
Deposit
Deposit
Total 12000 Undeposited Funds
14000 Mower
14100 Mower Cost
4002
Total 14100 Mower Cost
14200 Accumulated Depreciation Mower
Total 14200 Accumulated Depreciation Mower
Total 14000 Mower
18000 Trimmer Equipment
18100 Trimmer Equipment Cost
Total 18100 Trimmer Equipment Cost
18200 Accumulated Depr Trimmer
Total 18200 Accumulated Depr Trimmer
Total 18000 Trimmer Equipment
20000 Accounts Payable

4001
4002
4001
4001
4001
4001
4001
Gasoline
4001
Total 20000 Accounts Payable
30000 Opening Balance Equity
Invested $1,500 in business
Total 30000 Opening Balance Equity
45700 Maintenance Services

Page 42 of 57

Memo
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Trim Shrubs
Lawn Mowing
Lawn Mowing
Trim Shrubs
Lawn Mowing
Lawn Mowing
Trim Shrubs
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Lawn Mowing
Trim Shrubs
Lawn Mowing
Lawn Mowing
Trim Shrubs
Lawn Mowing
Lawn Mowing
Trim Shrubs
Lawn Mowing
Total 45700 Maintenance Services
62400 Depreciation Expense

Page 43 of 57

Memo
Total 62400 Depreciation Expense
64800 Supplies Expense

Gasoline
Total 64800 Supplies Expense
TOTAL

Page 44 of 57

Nick Stoddard QB Case 9 Tuscany Landscapes

General Ledger
As of December 31, 2020
Split

Debit

Credit

Checking
30000 Opening Balance Equity

1,500.00

14100 Mower Cost

800.00

20000 Accounts Payable

100.00

20000 Accounts Payable


-SPLIT-

200.00
900.00

20000 Accounts Payable


-SPLIT-

100.00
900.00

20000 Accounts Payable


-SPLIT-

100.00
1,470.00

20000 Accounts Payable


-SPLIT-

100.00
900.00

20000 Accounts Payable

100.00

12000 Undeposited Funds

300.00

12000 Undeposited Funds

200.00

12000 Undeposited Funds

400.00

20000 Accounts Payable

100.00

12000 Undeposited Funds

300.00

12000 Undeposited Funds

200.00

12000 Undeposited Funds

400.00

20000 Accounts Payable

50.00

12000 Undeposited Funds

510.00

12000 Undeposited Funds

290.00

12000 Undeposited Funds


Total Checking

670.00
8,940.00

1,650.00

11000 Accounts Receivable


-SPLIT-

300.00

-SPLIT-

400.00

-SPLIT-

200.00

12000 Undeposited Funds

300.00

12000 Undeposited Funds

200.00

12000 Undeposited Funds

400.00

-SPLIT-

300.00

-SPLIT-

400.00

-SPLIT-

200.00

12000 Undeposited Funds

300.00

12000 Undeposited Funds

200.00

12000 Undeposited Funds

400.00

-SPLIT-

510.00

-SPLIT-

670.00

-SPLIT-

290.00

12000 Undeposited Funds

510.00

12000 Undeposited Funds

290.00

12000 Undeposited Funds

670.00

-SPLIT-

300.00

-SPLIT-

400.00

-SPLIT-

200.00

12000 Undeposited Funds

300.00

Page 45 of 57

Split

Debit

12000 Undeposited Funds

Credit
200.00

12000 Undeposited Funds

400.00

-SPLIT-

300.00

-SPLIT-

400.00

-SPLIT-

200.00

12000 Undeposited Funds

300.00

12000 Undeposited Funds

200.00

12000 Undeposited Funds

400.00

-SPLIT-

300.00

-SPLIT-

400.00

-SPLIT-

200.00

12000 Undeposited Funds

300.00

12000 Undeposited Funds

200.00

12000 Undeposited Funds

400.00

-SPLIT-

510.00

-SPLIT-

670.00

-SPLIT-

290.00

12000 Undeposited Funds

510.00

12000 Undeposited Funds

290.00

12000 Undeposited Funds


Total 11000 Accounts Receivable

670.00
7,440.00

7,440.00

12000 Undeposited Funds


11000 Accounts Receivable

300.00

11000 Accounts Receivable

200.00

11000 Accounts Receivable

400.00

Checking

300.00

Checking

200.00

Checking

400.00

11000 Accounts Receivable

300.00

11000 Accounts Receivable

200.00

11000 Accounts Receivable

400.00

Checking

300.00

Checking

200.00

Checking

400.00

11000 Accounts Receivable

510.00

11000 Accounts Receivable

290.00

11000 Accounts Receivable

670.00

Checking

510.00

Checking

290.00

Checking

670.00

11000 Accounts Receivable

300.00

11000 Accounts Receivable

200.00

11000 Accounts Receivable

400.00

Checking

300.00

Checking

200.00

Checking

400.00

11000 Accounts Receivable

300.00

11000 Accounts Receivable

200.00

11000 Accounts Receivable

400.00

Checking

300.00

Checking

200.00

Checking

400.00

Page 46 of 57

Split

Debit

11000 Accounts Receivable

300.00

11000 Accounts Receivable

200.00

11000 Accounts Receivable

400.00

Credit

Checking

300.00

Checking

200.00

Checking

400.00

11000 Accounts Receivable

510.00

11000 Accounts Receivable

290.00

11000 Accounts Receivable

670.00

Checking

510.00

Checking

290.00

Checking
Total 12000 Undeposited Funds

670.00
7,440.00

7,440.00

14000 Mower
14100 Mower Cost
Checking
Total 14100 Mower Cost

800.00
800.00

0.00

14200 Accumulated Depreciation Mower


62400 Depreciation Expense
Total 14200 Accumulated Depreciation Mower
Total 14000 Mower

200.00
0.00

200.00

800.00

200.00

18000 Trimmer Equipment


18100 Trimmer Equipment Cost
20000 Accounts Payable
Total 18100 Trimmer Equipment Cost

200.00
200.00

0.00

18200 Accumulated Depr Trimmer


62400 Depreciation Expense
Total 18200 Accumulated Depr Trimmer
Total 18000 Trimmer Equipment

100.00
0.00

100.00

200.00

100.00

20000 Accounts Payable


18100 Trimmer Equipment Cost

200.00

64800 Supplies Expense

100.00

Checking

100.00

Checking

200.00

64800 Supplies Expense


Checking

100.00
100.00

64800 Supplies Expense


Checking

100.00
100.00

64800 Supplies Expense


Checking

100.00
100.00

64800 Supplies Expense


Checking

100.00
100.00

64800 Supplies Expense


Checking

100.00
100.00

64800 Supplies Expense


Checking
Total 20000 Accounts Payable

50.00
50.00
850.00

850.00

30000 Opening Balance Equity


Checking
Total 30000 Opening Balance Equity

1,500.00
0.00

1,500.00

45700 Maintenance Services

Page 47 of 57

Split

Debit

Credit

11000 Accounts Receivable

150.00

11000 Accounts Receivable

150.00

11000 Accounts Receivable

200.00

11000 Accounts Receivable

200.00

11000 Accounts Receivable

100.00

11000 Accounts Receivable

100.00

11000 Accounts Receivable

150.00

11000 Accounts Receivable

150.00

11000 Accounts Receivable

200.00

11000 Accounts Receivable

200.00

11000 Accounts Receivable

100.00

11000 Accounts Receivable

100.00

11000 Accounts Receivable

150.00

11000 Accounts Receivable

210.00

11000 Accounts Receivable

150.00

11000 Accounts Receivable

200.00

11000 Accounts Receivable

270.00

11000 Accounts Receivable

200.00

11000 Accounts Receivable

100.00

11000 Accounts Receivable

90.00

11000 Accounts Receivable

100.00

11000 Accounts Receivable

150.00

11000 Accounts Receivable

150.00

11000 Accounts Receivable

200.00

11000 Accounts Receivable

200.00

11000 Accounts Receivable

100.00

11000 Accounts Receivable

100.00

11000 Accounts Receivable

150.00

11000 Accounts Receivable

150.00

11000 Accounts Receivable

200.00

11000 Accounts Receivable

200.00

11000 Accounts Receivable

100.00

11000 Accounts Receivable

100.00

11000 Accounts Receivable

150.00

11000 Accounts Receivable

150.00

11000 Accounts Receivable

200.00

11000 Accounts Receivable

200.00

11000 Accounts Receivable

100.00

11000 Accounts Receivable

100.00

11000 Accounts Receivable

150.00

11000 Accounts Receivable

210.00

11000 Accounts Receivable

150.00

11000 Accounts Receivable

200.00

11000 Accounts Receivable

270.00

11000 Accounts Receivable

200.00

11000 Accounts Receivable

100.00

11000 Accounts Receivable

90.00

11000 Accounts Receivable

100.00

Total 45700 Maintenance Services

0.00

7,440.00

62400 Depreciation Expense


14200 Accumulated Depreciation Mower

200.00

18200 Accumulated Depr Trimmer

100.00

Page 48 of 57

Split
Total 62400 Depreciation Expense

Debit
300.00

Credit
0.00

64800 Supplies Expense

Total 64800 Supplies Expense


TOTAL

20000 Accounts Payable

100.00

20000 Accounts Payable

100.00

20000 Accounts Payable

100.00

20000 Accounts Payable

100.00

20000 Accounts Payable

100.00

20000 Accounts Payable

100.00

20000 Accounts Payable

50.00
650.00
0.00
26,620.00 26,620.00

Page 49 of 57

Nick Stoddard QB Case 9 Tuscany Landscapes


8:50 PM

General Ledger
As of December 31, 2020

04/17/2016
Accrual Basis
Balance

Checking

0.00
1,500.00
700.00
600.00
400.00
1,300.00
1,200.00
2,100.00
2,000.00
3,470.00
3,370.00
4,270.00
4,170.00
4,470.00
4,670.00
5,070.00
4,970.00
5,270.00
5,470.00
5,870.00
5,820.00
6,330.00
6,620.00
7,290.00

Total Checking
11000 Accounts Receivable

7,290.00
0.00
300.00
700.00
900.00
600.00
400.00
0.00
300.00
700.00
900.00
600.00
400.00
0.00
510.00
1,180.00
1,470.00
960.00
670.00
0.00
300.00
700.00
900.00
600.00

Page 50 of 57

Balance
400.00
0.00
300.00
700.00
900.00
600.00
400.00
0.00
300.00
700.00
900.00
600.00
400.00
0.00
510.00
1,180.00
1,470.00
960.00
670.00
0.00
Total 11000 Accounts Receivable
12000 Undeposited Funds

0.00
0.00
300.00
500.00
900.00
600.00
400.00
0.00
300.00
500.00
900.00
600.00
400.00
0.00
510.00
800.00
1,470.00
960.00
670.00
0.00
300.00
500.00
900.00
600.00
400.00
0.00
300.00
500.00
900.00
600.00
400.00
0.00

Page 51 of 57

Balance
300.00
500.00
900.00
600.00
400.00
0.00
510.00
800.00
1,470.00
960.00
670.00
0.00
Total 12000 Undeposited Funds

0.00

14000 Mower

0.00

14100 Mower Cost

0.00
800.00

Total 14100 Mower Cost


14200 Accumulated Depreciation Mower

800.00
0.00
-200.00

Total 14200 Accumulated Depreciation Mower


Total 14000 Mower
18000 Trimmer Equipment
18100 Trimmer Equipment Cost

-200.00
600.00
0.00
0.00
200.00

Total 18100 Trimmer Equipment Cost


18200 Accumulated Depr Trimmer

200.00
0.00
-100.00

Total 18200 Accumulated Depr Trimmer


Total 18000 Trimmer Equipment
20000 Accounts Payable

-100.00
100.00
0.00
-200.00
-300.00
-200.00
0.00
-100.00
0.00
-100.00
0.00
-100.00
0.00
-100.00
0.00
-100.00
0.00
-50.00
0.00

Total 20000 Accounts Payable


30000 Opening Balance Equity

0.00
0.00
-1,500.00

Total 30000 Opening Balance Equity


45700 Maintenance Services

-1,500.00
0.00

Page 52 of 57

Balance
-150.00
-300.00
-500.00
-700.00
-800.00
-900.00
-1,050.00
-1,200.00
-1,400.00
-1,600.00
-1,700.00
-1,800.00
-1,950.00
-2,160.00
-2,310.00
-2,510.00
-2,780.00
-2,980.00
-3,080.00
-3,170.00
-3,270.00
-3,420.00
-3,570.00
-3,770.00
-3,970.00
-4,070.00
-4,170.00
-4,320.00
-4,470.00
-4,670.00
-4,870.00
-4,970.00
-5,070.00
-5,220.00
-5,370.00
-5,570.00
-5,770.00
-5,870.00
-5,970.00
-6,120.00
-6,330.00
-6,480.00
-6,680.00
-6,950.00
-7,150.00
-7,250.00
-7,340.00
-7,440.00
Total 45700 Maintenance Services
62400 Depreciation Expense

-7,440.00
0.00
200.00
300.00

Page 53 of 57

Balance
Total 62400 Depreciation Expense
64800 Supplies Expense

300.00
0.00
100.00
200.00
300.00
400.00
500.00
600.00
650.00

Total 64800 Supplies Expense


TOTAL

650.00
0.00

Page 54 of 57

Nick Stoddard QB Case 9 Tuscany L

Profit & Loss


January through December 2020

8:51 PM
04/17/2016
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
62400 Depreciation Expense

300.00

64800 Supplies Expense

650.00

Total Expense
Net Ordinary Income
Net Income

950.00
6,490.00
6,490.00

Page 55 of 57

Nick Stoddard QB Case 9 Tuscany Landsc

Balance Sheet
As of December 31, 2020

8:52 PM
04/17/2016
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 56 of 57

Nick Stoddard QB Case 9 Tuscany Landscapes

Statement of Cash Flows

8:53 PM
04/17/2016

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 57 of 57

You might also like