Question

Income Statement data:
Advertising expense	$ 150,000
Cost of goods sold	3,700,000
Delivery expense	30,000
Depreciation expense-office buildings and equipment	30,000
Depreciation expense-store buildings and equipment	100,000
Income tax expense	140,500
Interest expense	21,000
Interest revenue	30,000
Miscellaneous administrative expense	7,500
Miscellaneous selling expense	14,000
Office rent expense	50,000
Office salaries expense	170,000
Office supplies expense	10,000
Sales	5,313,000
Sales commissions	185,000
Sales salaries expense	385,000
Store supplies expense	21,000

Retained earnings and balance sheet data:
Accounts payable	$ 194,300
Accounts receivable	545,000
Accumulated depreciation—office buildings and equipment	1,580,000
Accumulated depreciation—store buildings and equipment	4,126,000
Allowance for doubtful accounts	8,450
Bonds payable, 5%, due in 10 years	500,000
Cash	282,850
Common stock, $20 par
(400,000 shares authorized; 100,000 shares issued, 94,600 outstanding)	2,000,000
Dividends:
Cash dividends for common stock	155,120
Cash dividends for preferred stock	100,000
Goodwill	700,000
Income tax payable	44,000
Interest receivable	1,200
Inventory (December 31, 20Y8),
at lower of cost (FIFO) or market	778,000
Office buildings and equipment	4,320,000
Paid-in capital from sale of treasury stock	13,000
Excess of issue price over par:
-Common	886,800
-Preferred	150,000
Preferred 5% stock, $80 par
(30,000 shares authorized; 20,000 shares issued)	1,600,000
Premium on bonds payable	19,000
Prepaid expenses	27,400
Retained earnings, January 1, 20Y8	8,197,220
Store buildings and equipment	12,560,000
Treasury stock
(5,400 shares of common stock at cost of $33 per share)	178,200

prepare a balance sheet.

2.

c. Prepare a balance sheet in report form as of December 31, 20Y8. You are not required to present the details of Preferred and Common Stock (i.e., number of shares authorized, issued and outstanding). • Refer to the Chart of Accounts for exact wording of account titles. • Refer to the Labels and Amount Descriptions for exact wording of text entries. • Recall that current assets are to be reported in order of liquidity. • Report fixed assets and paid-in capital accounts in account-number order. • Omit the description of bonds and stocks (i.e., percentage rates, due date, number of shares, etc.) • For those boxes in which you must enter subtracted or negative numbers use a minus sign.

Equinox Products, Inc.

Balance Sheet

1	Assets
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22	Liabilities
23
24
25
26
27
28
29
30
31
32	Stockholders’ Equity
33
34
35
36
37
38
39
40
41
42
43
44
45

Answer 1

Equinox Products, Inc.
Balance Sheet
At Dec 31, 20Y8
Assets
Current Assets
Cash		282,850.00
Accounts Receivable	545,000.00
Allowance for Doubtful Accounts	(8,450.00)	536,550.00
Inventory		778,000.00
Interest Receivable		1,200.00
Prepaid Expenses		27,400.00
Total Current Assets			1,626,000.00
Property, Plant & Equipment
Office Buildings & Equipment	4,320,000.00
Accumulated Dep. - Office Buildings & Equipment	(1,580,000.00)	2,740,000.00
Store Buildings & Equipment	12,560,000.00
Accumulated Dep. - Store Buildings & Equipment	(4,126,000.00)	8,434,000.00
Total Property, Plant & Equipment			11,174,000.00
Intangible Assets
Goodwill			700,000.00
Total Assets			13,500,000.00
Liabilities & Stockholders' Equity
Liabilities
Current Liabilities
Accounts Payable		194,300.00
Income Tax Payable		44,000.00
Total Current Liabilities			238,300.00
Long-Term Liabilities
Bonds Payable	500,000.00
Premium on Bonds Payable	19,000.00	519,000.00
Total Long-Term Liabilities			519,000.00
Total Liabilities			757,300.00
Total Shareholders' Equity
Paid-in Capital
Preferred Stock		1,600,000.00
Common Stock		2,000,000.00
Excess of Issue Price Over Par
Common Stock	886,800.00
Preferred Stock	150,000.00
Paid-in Capital From Sale of Trearury Stock	13,000.00	1,049,800.00
Total Paid In Capital		4,649,800.00
Retained Earnings		8,271,100.00
Sub-total		12,920,900.00
Treasury Stock		(178,200.00)
Total Stockholders Equity			12,742,700.00
Total Liabilities & Stockholders' Equity			13,500,000.00
Equinox Products, Inc.
Statement of Retained Earnings
For the Year Ended Dec 31, 20Y8
Beginning Balance - Jan 1, 20Y8		8,197,220.00
Dividends:
Cash Dividends for Common Stock	(155,120.00)
Cash Dividends for Preferred Stock	(100,000.00)	(255,120.00)
Sub-Total		7,942,100.00
Net Income		329,000.00
Ending Balance - Dec 31, 20Y8		8,271,100.00
Income Statement
For the Year Ended Dec 31, 20Y8
Sales		5,313,000.00
Cost of Goods Sold		3,700,000.00
Gross Income		1,613,000.00
Less Expenses
Advertising expense	150,000.00
Delivery Expense	30,000.00
Dep. Exp. - Ofice Building & Equipment	30,000.00
Dep. Exp. - Store Building & Equipment	100,000.00
Misc Administrative Expense	7,500.00
Misc Selling expense	14,000.00
Office Rent Expense	50,000.00
Office Salaries Expense	170,000.00
Office Supplies Expense	10,000.00
Sales Commission	185,000.00
Sales Salaries Expense	385,000.00
Store Supplies Expense	21,000.00	1,152,500.00
Net Operating Income		460,500.00
Other Income or Expense:
Interest Expense	21,000.00
Interest Revenue	30,000.00	9,000.00
Net Income before Tax		469,500.00
Income Tax Expense		140,500.00
Net Income		329,000.00