Transcribed Image Text: Balance Sheet
Income Statement
Statement of Cash Flows
Assets
Liab
Notes Pay
Events
Equity
Acct Rec
Inventory
Building
Аcct Pay
Div Pay
Wages Pay
Retain Earnings
Accum Depr
8,333.00 | $
Cash
Equipment
Land
Common Stock
ΑΡIC
Account Titles
Revenue
Expense
Net Income
Туре
Amount
Beginning Balances as of Dec 31, Year 1
1.Acquired $550,000 by signing a note payable with a local bank
2. Sold 25,000 shares of $22 Common Stock for $1,500,000
3. Purchased Equipment for $300,000
4. Purchased Inventory on Account - 25,000 Units at $1.15 per unit
5a. Sold 15,000 units at $3.50 on Account
17,500.00 | $ 28,000.00
257,000.00 | $
550,000
1,500,000
(300,000)
24
50,000.00 | $
250,000.00
118,000.00
200,000.00 $
100,000.00 | $
176,167.00
Financing
$4
$ 1,500,000
$4
$4
550,000
550,000
550,000 $
Financing
Investing
950,000
$4
28,750
300,000
(300,000)
$4
52,500
28,750
Non Cash
$4
Non Cash
$4
(29,150)
52,500
52,500
52,500
5b. COGS for Sales on Account
(29,150)
$4
(29,150)
$4
29,150 | $
Non Cash
70,000 |$
(117,250)
(70,000)
Operating
Operating
6. Collect $70,000 on AcCount
7. Paid $117,250 of Accounts Payable
8. Purchased Inventory on Account - 170,000 Units at $1.50 per unit
9a. Sold 175,000 units at $3.50 on Account
9b. COGS for Sales on Account
10. Collect $472,500 on Account
11. Paid $218,600 of Accounts Payable
12. Purchased Inventory on Account - 275,000 Units at $1.35 per unit
13a. Sold 200,000 units at $3.50 on Account
70,000
$4
$4
$ (117,250)
(117,250)
255,000
$4
612,500
255,000
Non Cash
$4
$4
612,500
(254,100)
612,500
612,500
(254,100)
Non Cash
(254,100)
254,100 $
Non Cash
472,500 $
(218,600)
Operating
Operating
Non Cash
Non Cash
$4
(218,600)
(472,500)
472,500
$4
$ (218,600.00)
371,250
$4
371,250
$4
$4
$4
(272,850)
700,000
700,000
700,000
700,000
272,850 $
$4
(735,000)
13b. COGS for Sales on Account
(272,850)
(272,850)
$4
Non Cash
735,000| $
14. Collect $735,000 on Account
15. Paid $494,150 of Accounts Payable
16. Purchased Inventory on Account - 300,000 Units at $1.15 per unit
17. Paid Sales & Marketing Expenses of $30,000
18. Paid Operating Expenses of $75,708
19. Record Wages Payable of $40,000
20. Paid Product Line Research & Development Expenses of $150,000
21. Paid Advertising Expenses of $87,500
24
%24
Operating
Operating
735,000
(494,150)
$4
(494,150.00)
(494,150)
345,000
$4
345,000.00
Non Cash
(30,000)
(75,708)
30,000 | $
75,708 |$
$4
(30,000)
$4
(75,708)
(30,000)
(75,708)
(40,000)
(150,000)
(87,500)
(30,000)
(75,708)
(40,000)
(150,000)
(87,500)
Operating
Operating
$4
$4
$4
40,000
$4
40,000 | $
$4
150,000 $
Operating
Operating
(150,000)
(150,000)
$4
(87,500)
$4
87,500 | $
$4
(87,500)
22. Made the yearly required payment on the note payable. The note carries a 7%
$
interest rate and requires payments of $50,000 plus interest each December 31.
38,500 | $
(88,500)
(50,000)
$
(38,500)
$
(38,500)
Operating
(88,500)
23. Record first year of Depreciation on Equipment Purchased in Year 2 with Salvage
Value of $38,000 & useful life of 7 Yrs
24. Declared a $10,000 cash dividend for stockholders
25. Paid a $10,000 cash dividend for stockholders
$
37,429.00
(37,429)
$
37,429 | $
(37,429)
Non Cash
10,000.00
(10,000)
Non Cash
$4
(10,000)
2,012,792 $
2$
$4
(10,000.00)
Financing
Net Change in Cash
$4
(10,000)
$ 1,755,792
$4
Balance at end of Yr 2
105,000 | $
471,900 $ 300,000 | $
50,000 | $
250,000
45,762 $
288,000 | $
500,000 $
40,000 $
750,000 $
1,050,000 $
515,930
1,365,000 $ 1,015,237 $
349,763
Total Assets
$
3,143,930
Total Liabilities & Equity
3,143,930
%2A A A
%24 4
%24
%24
%24
%24
%24
%24
%24
%24
%24 4
%24
%24
%24
%24
%24
%24
%24
%24
%24
%24
%24 4
%24 A
%2A 4
%24
%24
%24
%24
%24
%24
%24
%24
%24
%24
%24
%24
%24
%24 4
%24