In: Accounting
These items are taken from the financial statements of Oriole
Company at December 31, 2017.
Buildings | $122,728 | |
Accounts receivable | 14,616 | |
Prepaid insurance | 3,712 | |
Cash | 13,734 | |
Equipment | 95,584 | |
Land | 70,992 | |
Insurance expense | 905 | |
Depreciation expense | 6,148 | |
Interest expense | 3,016 | |
Common stock | 69,600 | |
Retained earnings (January 1, 2017) | 46,400 | |
Accumulated depreciation—buildings | 52,896 | |
Accounts payable | 11,020 | |
Notes payable | 108,576 | |
Accumulated depreciation—equipment | 21,715 | |
Interest payable | 4,176 | |
Service revenue | 17,052 |
Prepare a classified balance sheet. Assume that $15,776 of the note
payable will be paid in 2018. (List current assets in
order of liquidity and property plant and equipment in order of
land, buildings and equipment.)
Oriole Company BALANCE SHEET AS ON December 31, 2017 |
|||
Asset | |||
cash | 13734 | ||
Accounts receivable | 14616 | ||
Prepaid insurance | 3712 | ||
Total current asset | 32062 | ||
Non current asset | |||
Land | 70992 | ||
Building | 122728 | ||
less:Accumulated depreciation | (52896) | 69832 | |
Equipment | 95584 | ||
Less:Accumulated depreciation -equipment | (21715) | 73869 | |
Total non current asset | 214693 | ||
Total asset | 246755 | ||
Liabilities and stockholders equity | |||
Accounts payable | 11020 | ||
Note payable (short term) | 15776 | ||
Interest payable | 4176 | ||
Total current liabilities | 30972 | ||
Non current liabilities | |||
Note payable (long term) [108576-15776] | 92800 | ||
Total liabilities | 123772 | ||
Stockholders equity | |||
Common stock | 69600 | ||
Retained earning ** | 53383 | ||
Total stockholders equity | 122983 | ||
Total Liabilities and stockholders equity | 246755 |
**Net income = Revenue -expense
= 17052-905-6148-3016
=6983
Retained earning as on December 31 =Beginning balance+net income -dividend
= 46400+6983-0
= 53383