20X2 20X1 20X0 Adjusted TB Adjusted TB Adjusted TB Account DR CR DR CR DR CR Cash Accounts Receivable Enventory Prepaid expense Fixed Assets AD Current portion of LTD Accounts Payable 50,000 s0,000 85,900 25,000 58,100 7,500 1,500 2,500 4,000 2,000 1,000 3,000 220,000 110,000 100,000 20,000 10,000 2,500 15,000 80 10,000 10,000 5,000 7,200 1,200 Accrued Expense Deferred revenue 4,000 3,000 2,000 3,000 4,000 60,000 1,500 98,500 Note Payable 45,000 70,000 1,500 98,500 56,100 Common Stock 1,500 APIC Retained eamings Sales Phone Sales 98,500 5,200 225,000 125,000 10,000 5,000 2,500 1,000 Cost of Goods Sold 150,600 50,000 80 Depreciation expense 5,000 14,200 80 Insurance 10,000 5,000 3,000 Interest 1,500 5,000 Property tax 2,500 2,400 1,200 469 600 469 600 328 700 328 700 204 200 204 200

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Question

Prepare a Balance Sheet for the year ended 20X2 from the adjusted trial balance provided. 

20X2
20X1
20X0
Adjusted TB
Adjusted TB
Adjusted TB
Account
DR
CR
DR
CR
DR
CR
Cash
50,000
80,000
85,900
Accounts Receivable
25,000
58,100
7,500
1,500
2,500
Inventory
4,000
2,000
Prepaid expense
1,000
3,000
Fixed Assets
220,000
110,000
100,000
AD
20,000
15,000
80
10,000
Current portion of LTD
Accounts Payable
Accrued Expense
10,000
10,000
7,200
1,200
2,500
5,000
4,000
3,000
Deferred revenue
2,000
3,000
4,000
Note Payable
45,000
60,000
70,000
Common Stock
1,500
1,500
1,500
APIC
Retained earnings
Sales
Phone Sales
98,500
98,500
98,500
56,100
5,200
225,000
125,000
10,000
5,000
2,500
1,000
Cost of Goods Sold
150,600
50,000
80
Depreciation expense
5,000
14,200
80
Insurance
10,000
5,000
3,000
Interest
1,500
5,000
Property tax
2,500
2,400
1,200
469,600
469,600
328,700 328,700
204,200 204,200
Transcribed Image Text:20X2 20X1 20X0 Adjusted TB Adjusted TB Adjusted TB Account DR CR DR CR DR CR Cash 50,000 80,000 85,900 Accounts Receivable 25,000 58,100 7,500 1,500 2,500 Inventory 4,000 2,000 Prepaid expense 1,000 3,000 Fixed Assets 220,000 110,000 100,000 AD 20,000 15,000 80 10,000 Current portion of LTD Accounts Payable Accrued Expense 10,000 10,000 7,200 1,200 2,500 5,000 4,000 3,000 Deferred revenue 2,000 3,000 4,000 Note Payable 45,000 60,000 70,000 Common Stock 1,500 1,500 1,500 APIC Retained earnings Sales Phone Sales 98,500 98,500 98,500 56,100 5,200 225,000 125,000 10,000 5,000 2,500 1,000 Cost of Goods Sold 150,600 50,000 80 Depreciation expense 5,000 14,200 80 Insurance 10,000 5,000 3,000 Interest 1,500 5,000 Property tax 2,500 2,400 1,200 469,600 469,600 328,700 328,700 204,200 204,200
Company, Inc.
Balance Sheet
As of December 31,
20X2
20X1
20X0
Assets
Cash
$ 80,000
85,900
Accounts Receivable
58,100
7,500
1,500
Inventory
Prepaid Expense
2,000
2,500
3,000
Total Current Assets
142,100
98,400
Non Current
Fixed Assets
110,000
100,000
(800)
99,200
AID
(15,000)
Total Non Current Assets
95,000
Total Assets
$ 237,100
$ 197,600
Liabilities
Current portion of LTD
Accounts Payable
Accrued Expense
10,000
10,000
5,000
7,200
3,000
1,200
Deferred Revenue
3,000
4,000
Total Current liabilities
21,000
22.400
Non Current
Notes Payable
60,000
70,000
Total Liabilities
81,000
92,400
Equity
Common Stock, $1par value, 1,500
authorized, shares issued, and
1,500
1,500
APIC
98,500
98,500
Retained Earnings
56,100
56,100
5,200
Total Equity
56,100
156,100
105,200
Total Liabilities and Equity
56,100
$ 237,100
$ 197,600
Transcribed Image Text:Company, Inc. Balance Sheet As of December 31, 20X2 20X1 20X0 Assets Cash $ 80,000 85,900 Accounts Receivable 58,100 7,500 1,500 Inventory Prepaid Expense 2,000 2,500 3,000 Total Current Assets 142,100 98,400 Non Current Fixed Assets 110,000 100,000 (800) 99,200 AID (15,000) Total Non Current Assets 95,000 Total Assets $ 237,100 $ 197,600 Liabilities Current portion of LTD Accounts Payable Accrued Expense 10,000 10,000 5,000 7,200 3,000 1,200 Deferred Revenue 3,000 4,000 Total Current liabilities 21,000 22.400 Non Current Notes Payable 60,000 70,000 Total Liabilities 81,000 92,400 Equity Common Stock, $1par value, 1,500 authorized, shares issued, and 1,500 1,500 APIC 98,500 98,500 Retained Earnings 56,100 56,100 5,200 Total Equity 56,100 156,100 105,200 Total Liabilities and Equity 56,100 $ 237,100 $ 197,600
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Completing the Accounting Cycle
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education