In: Accounting
accounts payable | $10,600 |
accounts receivable |
$11,100 |
accumulated depreciation | $24,000 |
advertising expense | $19,600 |
cash | $46,500 |
common stock | $30,000 |
cost of goods sold | 355,500 |
dividends | 5,000 |
depreciation expense | 9,000 |
equipment | 175,000 |
income tax expense | 19,875 |
income tax payable | - |
insurance expense | 4,500 |
interest expense | 3,600 |
interest revenue | 2,500 |
inventory | 29,000 |
notes payable (due in 9 months) | 15,000 |
prepaid insurance | 3,625 |
rent expense | 24,000 |
retained earnings (beg. bal) | 91,000 |
salaries expense -gen/admin | 20,000 |
salaries expense-selling | 34,000 |
sales revenue | 605,100 |
utilities expense | 18,000 |
What would the classified balance sheet in good form look like?
Classified Balance Sheet | Amount in $ | |
Assets | ||
Non-Current Assets | ||
Equipment | 175,000 | |
Less: Accumulated Depreciation | 24,000 | 151,000 |
Current Assets | ||
Cash | 46,500 | |
Accounts Receivable | 11,100 | |
Prepaid Insurance | 3,625 | |
Inventory | 29,000 | |
Total Assets | 241,225 | |
Current Liabilities | ||
Accounts Payable | 10,600 | |
Note payable ( due in 9 months ) | 15,000 | |
Stockholder's Equity | ||
Common Stock | 30,000 | |
Retained earnings | 185,525 | |
(91,000 + *99,525 - 5,000 ) | ||
Total Liabilities & Stockholder's Equity | 241,125 |
Working | |
*Net income | 99,525 |
(605,100-18,000-34,000-20,000-24,000+2,500-3,600-4,500-19,875-9,000-355,500-19,600 ) |