In: Accounting
110 |
Cash | $2,500.00 | $0.00 |
120 | Accounts Receivable | 2,500.00 | - |
140 | Inventory | 4,200.00 | - |
151 | Prepaid Insurance | 200.00 | - |
161 | Land | 20,000.00 | - |
162 | Building | 50,000.00 | - |
165 | Equipment | 7,500.00 | - |
166 | Vehicles | 8,000.00 | - |
182 | Acc. Dep. Building | - | 13,500.00 |
185 | Acc. Dep. Equipment | - | 5,250.00 |
186 | Acc. Dep. Vehicles | - | 2,000.00 |
200 | Line of Credit | - | 25,000.00 |
210 | Accounts Payable | - | 1,500.00 |
215 | Interest Payable | - | |
224 | Sales Tax Payable | - | 1,100.00 |
230 | Book Deposits | - | - |
241 | Notes Payable | - | - |
310 | Capital | - | 33,000.00 |
311 | Drawing | 5,800.00 | - |
401 | Book Sales | - | 180,500.00 |
405 | Sales Discounts | 2,500.00 | - |
410 | Sales Returns | 2,000.00 | - |
501 | Book Purchases | 110,900.00 | - |
505 | Freight In | 2,000.00 | - |
510 | Purchase Discounts | - | 2,000.00 |
515 | Purchase Returns | 2,000.00 | |
550 | Income Summary | ||
601 | Wages | 20,000.00 | - |
611 | Utilities | 10,000.00 | - |
621 | Advertising | 10,000.00 | - |
640 | Professional Fees | 1,500.00 | - |
672 | Depreciation - Building | - | - |
675 | Depreciation - Equipment | - | - |
676 | Depreciation - Vehicles | - | - |
690 | Insurance | 1,000.00 | - |
760 | Equipment Rent | 1,000.00 | - |
770 | Repairs and Maintenance | 1,000.00 | - |
810 | Interest Income | - | 250.00 |
820 | Interest Expense | 2,500.00 | - |
900 | Personal Property Taxes | 1,000.00 | - |
Totals | $266,100.00 | $266,100.00 | |
need to come up with Income Statement, Balance sheet, and statement of equity
Income Statement
Revenues:
Book Sales
Interest Income
Expenses:
Cost of sales
Wages
Utilities
Advertising
Professional Fees
Depreciation - Building
Depreciation - Equipment
Depreciation - Vehicles
Insurance
Equipment Rent
Repairs and Maintenance
Interest Expense
Personal Property Taxes
Net Income
------------------------------------------
Balance Sheet
Assets:
Cash
Accounts Receivable
Inventory
Prepaid Insurance
Land
Building
Equipment
Vehicles
Total Assets:
Liabilities:
Line of Credit
Accounts Payable
Interest Payable
Sales Tax Payable
Book Deposits
Notes Payable
Total Liabilities
Equity (Capital)
Total Liabilities & Equity
-----------------------------------------
Statement of Equity (Capital)
Beginning Capital
Add: Net Income
Less: Drawing (Dividends)
Ending Capital
1) Income Statement (Amounts in $)
Revenues: | |
Book Sales (net) (180,500-2,500-2,000) (Note 1) | 176,000 |
Interest Income | 250 |
Total Revenue (A) | 176,250 |
Expenses: | |
Cost of Sales (Note 2) (110,900+2,000-2,000-2,000) | 108,900 |
Wages | 20,000 |
Utilities | 10,000 |
Advertising | 10,000 |
Professional Fees | 1,500 |
Depreciation-Building | 0 |
Depreciation-Equipment | 0 |
Depreciation-Vehicles | 0 |
Insurance | 1,000 |
Equipment Rent | 1,000 |
Repair and Maintenance | 1,000 |
Interest Expense | 2,500 |
Personal Property Taxes | 1,000 |
Total Expenses (B) | 156,900 |
Net Income (A-B) | 19,350 |
Notes:-
1) Book sales given in income statement are after deducting sales discounts and sales returns.
2) It is assumed that the inventory given in the ledger account is closing inventory and adjusted from book purchases. Cost of sales is equal to book purchases plus freight in minus purchase returns and purchase discounts.
2) Balance Sheet (Amounts in $)
Assets: | |
Cash | 2,500 |
Accounts Receivable | 2,500 |
Inventory | 4,200 |
Prepaid Insurance | 200 |
Land | 20,000 |
Building (net) (50,000-13,500) | 36,500 |
Equipment (net) (7,500-5,250) | 2,250 |
Vehicles (net) (8,000-2,000) | 6,000 |
Total Assets | 74,150 |
Liabilities: | |
Line of Credit | 25,000 |
Accounts Payable | 1,500 |
Interest Payable | 0 |
Sales Tax Payable | 1,100 |
Book Deposit | 0 |
Notes Payable | 0 |
Total Liabilities | 27,600 |
Equity (Capital) (from part 3) | 46,550 |
Total Liabilities and Equity | 74,150 |
3) Statement of Equity (Capital) (Amounts in $)
Beginning Capital | 33,000 |
Add: Net Income | 19,350 |
Less: Drawing (Dividends) | (5,800) |
Ending Capital | 46,550 |