whats the balance sheet for this?

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

whats the balance sheet for this?

Equity
APIC
100,000.00 $
Liab
Notes Pay
Wages Pay
Retain Earnings
176,167.00
Common Stock
Account Titles
Revenue
Expense
Net Income
Туре
Amount
200.000,00 $
550,000
Financing
550,000
$ 1,500,000
550,000 $
950,000
Financing
Investing
(300,000)
Non Cash
52,500
52,500
52,500
Non Cash
(29,150)
29.150 $
(29,150)
Non Cash
Operating
70,000
Operating
Non Cash
$ (117,250)
612.500
612,500
612,500
Non Cash
(254,100)
254,100
(254,100)
Non Cash
Operating
Operating
472,500
$ (218,600)
Non Cash
700,000
700,000
700,000
Non Cash
(272,850)
272,850 $ (272,850)
Non Cash
735,000
(494,150)
Operating
Operating
Non Cash
Operating
Operating
30,000 $
75,708 $
40,000 $
150,000 $ (150,000)
87,500 $
(30,000)
(75,708)
(30,000)
(30,000)
(75,708)
(40,000)
(150,000)
(87,500)
(75,708)
40,000
(40,000)
Operating
Operating
$ (150,000)
(87,500)
(87,500)
$
(50,000)
(38,500)
38,500 $
(38,500)
Operating
(88,500)
(37,429)
$
37,429 $
(37,429)
Non Cash
(10,000)
Non Cash
Financing
Net Change in Cash
(10,000)
500,000 $
40,000 $
750,000 $
1,050,000 $
515,930
1,365,000 $ 1,015,237 $
349,763
$ 1,755,792
Transcribed Image Text:Equity APIC 100,000.00 $ Liab Notes Pay Wages Pay Retain Earnings 176,167.00 Common Stock Account Titles Revenue Expense Net Income Туре Amount 200.000,00 $ 550,000 Financing 550,000 $ 1,500,000 550,000 $ 950,000 Financing Investing (300,000) Non Cash 52,500 52,500 52,500 Non Cash (29,150) 29.150 $ (29,150) Non Cash Operating 70,000 Operating Non Cash $ (117,250) 612.500 612,500 612,500 Non Cash (254,100) 254,100 (254,100) Non Cash Operating Operating 472,500 $ (218,600) Non Cash 700,000 700,000 700,000 Non Cash (272,850) 272,850 $ (272,850) Non Cash 735,000 (494,150) Operating Operating Non Cash Operating Operating 30,000 $ 75,708 $ 40,000 $ 150,000 $ (150,000) 87,500 $ (30,000) (75,708) (30,000) (30,000) (75,708) (40,000) (150,000) (87,500) (75,708) 40,000 (40,000) Operating Operating $ (150,000) (87,500) (87,500) $ (50,000) (38,500) 38,500 $ (38,500) Operating (88,500) (37,429) $ 37,429 $ (37,429) Non Cash (10,000) Non Cash Financing Net Change in Cash (10,000) 500,000 $ 40,000 $ 750,000 $ 1,050,000 $ 515,930 1,365,000 $ 1,015,237 $ 349,763 $ 1,755,792
Balance Sheet
Assets
Equipment
Li
Div Pay
Events
Land
$ 50,000.00 $
Accum Depr
8,333.00 $
Cash
Acct Rec
Inventory
Building
250.000.00
Acct Pay
257,000.00 $ 17,500.00 $ 28,000.00
Beginning Balances as of Dec 31, Year 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
.Purchased Inventory on Account - 25,000 Units at $1.15 per unit
5a. Sold 15,000 units at $3.50 on Account
5b. COGS for Sales on Account
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 Invenfory on Account - 275,000 Units at $1.35 per unit
13a. Sold 200,000 units at $3.50 on Account
13b. COGS for Sales on Account
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
118,000.00
550,000
1,500,000
(300,000)
$ 300,000
28,750
28,750
52,500
(29,150)
70,000 $
(117,250)
(70,000)
(117,250)
255,000
255.000
612,500
(254,100)
472,500 $
(472,500)
(218,600)
$ (218,600.00)
371,250
371,250
700.000
(272,850)
|-
735,000 $
(735,000)
|-
(494.150)
|-
$ (494,150.00)
345,000
345.000.00
(30,000)
(75,708)
-
(150,000)
(87,500)
22. Made the yearly required payment on the note payable. The note caries a 7%
$
interest rate and requires payments of $50,000 plus interest each December 31.
(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
Balance at end of Yr 2
37,429.00
10,000.00
(10,000)
2,012,792 $
(10,000.00)
105,000 $
471,900 $ 300,000 $
50,000 S
250,000 -$
45,762 $
288,000 $
Total Assets
3.143.930
Total Liabilities & Equity
3,143,930
Transcribed Image Text:Balance Sheet Assets Equipment Li Div Pay Events Land $ 50,000.00 $ Accum Depr 8,333.00 $ Cash Acct Rec Inventory Building 250.000.00 Acct Pay 257,000.00 $ 17,500.00 $ 28,000.00 Beginning Balances as of Dec 31, Year 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 .Purchased Inventory on Account - 25,000 Units at $1.15 per unit 5a. Sold 15,000 units at $3.50 on Account 5b. COGS for Sales on Account 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 Invenfory on Account - 275,000 Units at $1.35 per unit 13a. Sold 200,000 units at $3.50 on Account 13b. COGS for Sales on Account 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 24 118,000.00 550,000 1,500,000 (300,000) $ 300,000 28,750 28,750 52,500 (29,150) 70,000 $ (117,250) (70,000) (117,250) 255,000 255.000 612,500 (254,100) 472,500 $ (472,500) (218,600) $ (218,600.00) 371,250 371,250 700.000 (272,850) |- 735,000 $ (735,000) |- (494.150) |- $ (494,150.00) 345,000 345.000.00 (30,000) (75,708) - (150,000) (87,500) 22. Made the yearly required payment on the note payable. The note caries a 7% $ interest rate and requires payments of $50,000 plus interest each December 31. (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 Balance at end of Yr 2 37,429.00 10,000.00 (10,000) 2,012,792 $ (10,000.00) 105,000 $ 471,900 $ 300,000 $ 50,000 S 250,000 -$ 45,762 $ 288,000 $ Total Assets 3.143.930 Total Liabilities & Equity 3,143,930
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps with 1 images

Blurred answer
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