is the adjusted trial balance for Dulcinea Corporation at December 31, 2017. Dulcinea CorporationTrial BalanceDecember 31,...

is the adjusted trial balance for Dulcinea Corporation at December 31, 2017. Dulcinea CorporationTrial BalanceDecember 31, 2017DebitCreditCash$26,300 Accounts receivable19,000 Inventory23,000Office supplies700 Prepaid insurance2,400 Land75,000 Building, net153,000 Trademark7,000 Accounts payable46,875 Wages payable12,000 Interest payable 1,250Note payable (due in 4 years) 100,500 Capital stock45,000 Retained earnings66,000 Dividends 4,000 Sales Revenue233,000 Cost of goods sold93,200Selling expenses37,000 Administrative expenses42,400 Interest expense5,025 Income tax expense16,600 $504,625$504,625 Required (15 points):a. Prepare the financial statements for Dulcinea Corporation, including a multiple step income statement, Statement of Stockholders’ Equity and a classified balance sheet. Do not prepare the Statement of Cash Flows. b. Calculate the Current Ratio for Dulcinea Corporation.

Expert Solution

Dulcinea Corporation
Multiple Step Income Statement
31st December 2017

Revenues
Net Sales		$ 233,000.00
Cost of Goods Sold		$ 93,200.00

Gross Profit		$ 139,800.00

Operating Expense:
Selling Expense	$ 37,000.00
Administrative expenses	$ 42,400.00
Total Operating Expense:		$ 79,400.00
Income from Operations		$ 60,400.00
Other Revenue and Expense
Interest Expense		$ 5,025.00
Income before taxes		$ 55,375.00
Income tax expense		$ 16,600.00
Net Income		$ 38,775.00

Dulcinea Corporation
the statement of stockholders equity
31st December 2017
	Common Stock	Retained earnings	Total Stockholders equity
Beginning Balance	$ 45,000.00	$ 66,000.00	$ 111,000.00
Issuance of common stock
Net income		$ 38,775.00	$ 38,775.00
Dividend		$ (4,000.00)	$ (4,000.00)
Closing Balance	$ 45,000.00	$ 100,775.00	$ 145,775.00

Dulcinea Corporation
Classified Balance Sheet
31st December 2017
Assets
Current Assets
Cash	$ 26,300.00
Accounts Receivable	$ 19,000.00
Inventory	$ 23,000.00
Office Supplies	$ 700.00
Prepaid Insurance	$ 2,400.00
Total Current Assets		$ 71,400.00

Non Current Assets
Land	$ 75,000.00
Building, net	$ 153,000.00
Trademark	$ 7,000.00
Total Non Current Assets		$ 235,000.00
TOTAL ASSETS		$ 306,400.00

Liabilities and Equity
Current Liabilities
Accounts Payable	$ 46,875.00
Wages payable	$ 12,000.00
Interest payable	$ 1,250.00
Total Current Liabilities		$60,125.00
Note payable (due in 4 years)		$ 100,500.00
Equity
Common Stock	$ 45,000.00
Retained Earnings	$ 100,775.00
Total Equity		$ 145,775.00
TOTAL LIABILITIES AND EQUITY		$ 306,400.00

b)

Current ratio=Current Assets/Current Liabilites

=71400/60125

=1.19

ekkarill92 answered 1 year ago

The adjusted trial balance of Pacific Scientific Corporation on December 31, 2017, the end of the...

The adjusted trial balance of Pacific Scientific Corporation on December 31, 2017, the end of the company's fiscal year, contained the following income statement items ($ in millions): sales revenue, $2284; cost of goods sold, $1328; selling expenses, $160; general and administrative expenses, $299; interest expense, $60; and gain on sale of investments, $68. Income tax expense has not yet been accrued. The income tax rate is 40%. Determine the amount would appear in a multi-step income statement for net...

Presented below is the adjusted trial balance of Pharoah Corporation at December 31, 2017. Debit Credit...

Presented below is the adjusted trial balance of Pharoah Corporation at December 31, 2017. Debit Credit Cash $ ? Supplies 1,490 Prepaid Insurance 1,290 Equipment 48,290 Accumulated Depreciation-Equipment $ 4,290 Trademarks 1,240 Accounts Payable 10,290 Salaries and Wages Payable 790 Unearned Service Revenue 2,290 Bonds Payable (due 2024) 9,290 Common Stock 10,290 Retained Earnings 25,290 Service Revenue 10,290 Salaries and Wages Expense 9,290 Insurance Expense 1,690 Rent Expense 1,490 Interest Expense 1,190 Total $ ? $ ? Additional information: 1. Net loss for the...

Presented below is the adjusted trial balance of Sunland Corporation at December 31, 2017. Debit Credit...

Presented below is the adjusted trial balance of Sunland Corporation at December 31, 2017. Debit Credit Cash $ ? Supplies 1,560 Prepaid Insurance 1,360 Equipment 48,360 Accumulated Depreciation-Equipment $ 4,360 Trademarks 1,310 Accounts Payable 10,360 Salaries and Wages Payable 860 Unearned Service Revenue 2,360 Bonds Payable (due 2024) 9,360 Common Stock 10,360 Retained Earnings 25,360 Service Revenue 10,360 Salaries and Wages Expense 9,360 Insurance Expense 1,760 Rent Expense 1,560 Interest Expense 1,260 Total $ ? $ ? Additional information: 1....

Presented below is the adjusted trial balance of Martinez Corporation at December 31, 2017. Debit Credit...

Presented below is the adjusted trial balance of Martinez Corporation at December 31, 2017. Debit Credit Cash $ ? Supplies 1,350 Prepaid Insurance 1,150 Equipment 48,150 Accumulated Depreciation-Equipment $ 4,150 Trademarks 1,100 Accounts Payable 10,150 Salaries and Wages Payable 650 Unearned Service Revenue 2,150 Bonds Payable (due 2024) 9,150 Common Stock 10,150 Retained Earnings 25,150 Service Revenue 10,150 Salaries and Wages Expense 9,150 Insurance Expense 1,550 Rent Expense 1,350 Interest Expense 1,050 Total $ ? $ ? Additional information: 1. Net loss for the...

Presented below is the adjusted trial balance of Pina Corporation at December 31, 2017. Debit Credit...

Presented below is the adjusted trial balance of Pina Corporation at December 31, 2017. Debit Credit Cash $ ? Supplies 1,310 Prepaid Insurance 1,110 Equipment 48,110 Accumulated Depreciation-Equipment $ 4,110 Trademarks 1,060 Accounts Payable 10,110 Salaries and Wages Payable 610 Unearned Service Revenue 2,110 Bonds Payable (due 2024) 9,110 Common Stock 10,110 Retained Earnings 25,110 Service Revenue 10,110 Salaries and Wages Expense 9,110 Insurance Expense 1,510 Rent Expense 1,310 Interest Expense 1,010 Total $ ? $ ? Additional information: 1. Net loss for the...

Presented below is the adjusted trial balance of Larkspur Corporation at December 31, 2017. Debit Credit...

Presented below is the adjusted trial balance of Larkspur Corporation at December 31, 2017. Debit Credit Cash $ ? Supplies 1,300 Prepaid Insurance 1,100 Equipment 48,100 Accumulated Depreciation-Equipment $ 4,100 Trademarks 1,050 Accounts Payable 10,100 Salaries and Wages Payable 600 Unearned Service Revenue 2,100 Bonds Payable (due 2024) 9,100 Common Stock 10,100 Retained Earnings 25,100 Service Revenue 10,100 Salaries and Wages Expense 9,100 Insurance Expense 1,500 Rent Expense 1,300 Interest Expense 1,000 Total $ ? $ ? Additional information: 1. Net loss for the...

The adjusted trial balance of Karise Repairs on December 31, 2017, follows.

The adjusted trial balance of Karise Repairs on December 31, 2017, follows. KARISE REPAIRSAdjusted Trial BalanceDecember 31, 2017 No. Account Title Debit Credit 101 Cash $ 113,000 124 Office supplies 1,800 128 Prepaid insurance 2,850 167 Equipment 54,000 168 Accumulated depreciation—Equipment $ 5,400 201 Accounts payable ...

Q2. Both the unadjusted trial balance and adjusted trial balance for Smith Corporation on December 31,...

Q2. Both the unadjusted trial balance and adjusted trial balance for Smith Corporation on December 31, 2013, are listed below: Smith Corporation Trial Balance December 31, 2013 Unadjusted Adjusted Debit Credit Debit Credit Cash Accounts Receivables Supplies Prepaid Insurance Land Vehicles Accumulated Depreciation-Vehicles Notes Payable Wages Payable Common Stock Dividends Revenue Wages Expense Utilities Expense Insurance Expense Rent Expense Depreciation Expense Supplies Expense 8,000 19,000 6,000 10,000 13,000 20,000 4,000 12,000 4,000 0 4,000 0 0 4,000 13,000 0 46,000...

The adjusted trial balance for Tybalt Construction as of December 31, 2017, follows. TYBALT CONSTRUCTION Adjusted...

The adjusted trial balance for Tybalt Construction as of December 31, 2017, follows. TYBALT CONSTRUCTION Adjusted Trial Balance December 31, 2017 No. Account Title Debit Credit 101 Cash $ 7,500 104 Short-term investments 23,000 126 Supplies 8,800 128 Prepaid insurance 7,700 167 Equipment 50,000 168 Accumulated depreciation—Equipment $ 25,000 173 Building 168,000 174 Accumulated depreciation—Building 56,000 183 Land 62,280 201 Accounts payable 16,500 203 Interest payable 2,000 208 Rent payable 3,200 210 Wages payable 2,000 213 Property taxes payable 1,000...

The adjusted trial balance for DVD Concepts at December 31, 2017, as follows: DVD CONCEPTS Adjusted...

The adjusted trial balance for DVD Concepts at December 31, 2017, as follows: DVD CONCEPTS Adjusted Trial Balance Year Ended December 31, 2017 Accounts Debit Credit Cash $ 8,000 Accounts Receivable 16,000 Supplies 6,000 Prepaid Insurance 8,000 Computer Equipment 210,000 Accum. Depreciation—Computer Equipment $ 25,000 Accounts Payable 20,000 Note Payable 71,000 Salaries Payable 3,000 J. Yan, Capital 109,000 J. Yan, Withdrawals 12,000 DVD Rental Revenue 133,000 Advertising Expense 26,000 Depreciation Expense ...

Question