In: Finance
Using the following accounts, prepare a Balance Sheet
Accounts receivable $ 237,000
Inventory 243,000
Accounts payable 89,000
Notes payable 169,000
Cash 95,000
2,080,976 Sales (Sales = Income)
Interest expense 19,296
Fixed assets 500,000
87,000 Accruals (accumulated)
188,000 Long Term Debt
255,000 Comon stock (common equity)
40% Taxes
212,000 Retained earnings
75,000 Accumulated depreciation
- Preparing the Balance Sheet:-
Assets | Amount in $ |
Cash | 95,000.00 |
Accounts receivables | 237,000.00 |
Inventory | 243,000.00 |
Current Assets | 575,000.00 |
Net Fixed Assets (Note) | 425,000.00 |
Total Assets | 1,000,000.00 |
Liabilities and Equity | |
Accounts payable | 89,000.00 |
Notes Payable | 169,000.00 |
Accruals | 87,000.00 |
Total Current laibilities | 345,000.00 |
Long-term Debt | 188,000.00 |
Common Stock | 255,000.00 |
Accumulated Retained earnings | 212,000.00 |
Total Shareholder's Equity | 467,000.00 |
Total Liabilities and Equity | 1,000,000.00 |
Note 1- Net Fixed Assets = Fixed Assets - Accumulated Depreciation
Net Fixed Assets = $500,000 - $75,000 = $425,000