In: Accounting
|
Complete a Balance Sheet ABC Corporation |
|||
| Income Statement | |||
| For the Year Ended December 31, 2014 | |||
| Sales Revenue | 792,845 | ||
| Less: Operating Expenses | |||
| Wages Expense | 80,350 | ||
| Office Expense | 21,700 | ||
| Utilities Expense | 31,000 | ||
| Advertising Expense | $ 8,400 | ||
| Insurance Expense | 82,000 | ||
| Employee Compensation Expense | 10,000 | ||
| Bad Debt Expense | 25,000 | ||
| Pension Expense | 40,000 | ||
| Depreciation Expense | 33,759 | ||
| Total Operating Expenses | 332,209 | ||
| Income from Operations | 460,636 | ||
| Other Revenue/Expenses | |||
| Rent Revenue | 12,000 | ||
| Interest Income | 19,561 | ||
| Interest Expense | (1,175) | 30,386 | |
| Income before Taxes | 491,021 | ||
| Income Tax Expense | (63,800) | ||
| Net Income | 427,221 | ||
| ABC Corporation | ||
| Adjusted Trial Balance | ||
| December 31, 2014 | ||
| Debit | Credit | |
| Accounts Payable | $ 65,340 | |
| Accounts Receivable | 190,300 | |
| Accumulated Depreciation: Building | $ 5,400 | |
| Accumulated Depreciation: Equipment | 29,359 | |
| Accumulated Other Comprehensive Income | 15,000 | |
| Additional Paid in Capital - Treasury Stock | 21,000 | |
| Advertising Expense | 8,400 | |
| Allowance for Doubtful Accounts | 25,000 | |
| Bad Debt Expense | 25,000 | |
| Bonds Interest Expense | 43,088 | |
| Bonds Payable | 1,600,000 | |
| Building | 150,000 | |
| Cash | 1,270,676 | |
| Common Stock | 101,000 | |
| Depreciation Expense | 33,759 | |
| Dividends | 41,000 | |
| Employee Compensation Expense | 10,000 | |
| Employee Stock Option Outstanding Account | 10,000 | |
| Equipment | 50,000 | |
| Fair value adjustment (Trading) | (8,000) | |
| Income Taxes Expense | 63,800 | |
| Income Taxes Payable | 63,800 | |
| Insurance Expense | 82,000 | |
| Interest Expense | 1,175 | |
| Interest Income | 19,561 | |
| Interest Receivable | 16,000 | |
| Inventory | - | |
| Investment in Bonds of Intuit Corp | 200,000 | |
| Investment in Bonds of Intuit Corp - Discount | 18,615 | |
| Land | 75,000 | |
| Lease Equipment | 43,796 | |
| Lease Liability | 33,293 | |
| LT (Debt) Investments (HTM) | 177,824 | |
| Notes Payable | 236,175 | |
| Office Expense | 21,700 | |
| Patent | 37,500 | |
| Pension Expense | 40,000 | |
| Pension-Related Asset | 10,000 | |
| PIC in Excess of Par - Common Stock | 33,000 | |
| Premium on Bonds Payable | 118,630 | |
| Prepaid Insurance | 17,400 | |
| Purchases | 350,000 | |
| Rent Revenue | 12,000 | |
| Retained Earnings | - | |
| Sales Revenue | 792,845 | |
| Short-term Investments | 167,000 | |
| Treasury Stock | - | |
| Unearned Rent Revenue | 24,000 | |
| Unrealized Holding Gains and Losses | 8,000 | |
| Utilities Expense | 31,000 | |
| Wages Expense | 80,350 | |
| Wages Payable | $ 12,750 | |
| Total | $ 3,236,768 | $ 3,236,768 |
AS PER GIVEN DATA OF ABC CORPORATION BELOW IS THE BALANCE SHEET OF ABC CORPORATION FOR THE YEAR ENDING DECEMBER ,2014
|
ABC CORPORATION |
|||||||
|
BALANCE SHEET |
|||||||
|
AS OF DECEMBER 31, 2014 |
|||||||
|
Amount |
|||||||
|
Assets |
|||||||
|
Current Assets: |
|||||||
|
Cash |
$1,270,676 |
||||||
|
Accounts Receivables |
$190,300 |
||||||
|
Less: Allowance for Doubtful debts |
($25,000) |
$165,300 |
|||||
|
Interest receivable |
$16,000 |
||||||
|
Prepaid Insurance |
$17,400 |
||||||
|
Short term investments |
$167,000 |
||||||
|
Total Current Assets |
$1,636,376 |
||||||
|
Long term Investments: |
|||||||
|
Investment in Bonds of Intuit Corp |
$200,000 |
||||||
|
Less: Investment in Bonds of Intuit Corp-Discount |
($18,615) |
$181,385 |
|||||
|
LT (debt) Investments (HTM) |
$177,824 |
$359,209 |
|||||
|
Property, Plant and Equipment: |
|||||||
|
Building |
$150,000 |
||||||
|
Less: Accumulated Depreciation-building |
($5,400) |
$144,600 |
|||||
|
Equipment |
$50,000 |
||||||
|
Less: Accumulated Depreciation-equipment |
($29,359) |
$20,641 |
|||||
|
Land |
$75,000 |
||||||
|
Lease Equipment |
$43,796 |
$284,037 |
|||||
|
Patent |
$37,500 |
||||||
|
Pension related Asset |
$10,000 |
||||||
|
TOTAL ASSETS |
$2,327,122 |
||||||
|
Liabilities and Stockholder's Equity |
|||||||
|
Current Liabilities: |
|||||||
|
Accounts payable |
$65,340 |
||||||
|
Income tax payable |
$63,800 |
||||||
|
Unearned Rent revenue |
$24,000 |
||||||
|
Wages payable |
$12,750 |
||||||
|
Total Current Liabilities |
$165,890 |
||||||
|
Long term Liabilities: |
|||||||
|
Bonds Payable |
$1,600,000 |
||||||
|
Add: Premium on bonds payable |
$118,630 |
$1,718,630 |
|||||
|
Lease liability |
33293 |
||||||
|
Notes payable |
236175 |
||||||
|
Total Long term Liabilities |
$1,988,098 |
||||||
|
Stockholder's Equity |
|||||||
|
Common Stock |
101000 |
||||||
|
PIC in excess of Par-Common Stock |
33000 |
||||||
|
Additional paid in capital-Treasury stock |
21000 |
||||||
|
Retained Earnings |
-6866 |
||||||
|
Accumulated Other comprehensive income |
15000 |
||||||
|
Employee stock option outstanding |
10000 |
||||||
|
Total Stockholder's Equity |
173134 |
||||||
|
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY |
$2,327,122 |
||||||