In: Accounting
The following list includes all of the account balances from Blue and White Company's general ledger on December 31, 2020, after all the adjusting entries have been posted. The accounts are listed in alphabetical order, and all accounts have a normal balance. This was Blue and White Company's first year in business.
Instructions: Using the information provided above, prepare a multiple-step income statement, statement of owner's equity, and classified balance sheet for Blue and White Company for the fiscal year ending December 31, 2020. Enter your answer in the space provided below on Connect. The accounts in your financial statements should be in the proper format, but you do not need to align amounts in neat columns. DO NOT ABBREVIATE ACCOUNT TITLES.
Accounts payable | $24,499 |
Accounts receivable | 35,689 |
Accumulated depreciation-machinery | 15,000 |
Allowance for doubtful accounts | 3,456 |
Cash | 65,400 |
Cost of goods sold | 458,985 |
General and administrative expenses | 56,804 |
Interest expense | 13,875 |
Machinery | 150,000 |
Merchandise inventory | 50,789 |
Notes payable (due June 30, 2025) | 125,000 |
Office supplies | 421 |
Prepaid rent | 687 |
S. Jones, Capital | 67,941 |
S. Jones, Withdrawals | 35,000 |
Sales | 658,725 |
Sales returns and allowances | 25,980 |
Sales tax payable | 690 |
Selling expenses | 2,486 |
Unearned revenue | 805 |
Multistep Income Statement | ||
Sales | 658,725 | |
Sales returns and allowances | -25,980 | |
Net sales | 632,745 | |
Cost of goods sold | -458,985 | |
Gross profit | 173,760 | |
Operating expenses: | ||
General and administrative expenses | 56,804 | |
Selling expenses | 2,486 | |
Total Operating expenses | -59,290 | |
Operating Profit | 114,470 | |
Other income and expenses | ||
Interest expense | -13,875 | |
Net Income | $100,595 |
Statement of Owners Equity | ||
S. Jones, Capital, beginning | 67,941 | |
Add: Net income | 100,595 | |
Less: S. Jones, Withdrawals | -35,000 | |
65,595 | ||
S. Jones, Capital, ending | $133,536 |
Balance Sheet | ||
Assets | Amount | |
Current Assets: | ||
Cash | 65,400 | |
Merchandise inventory | 50,789 | |
Accounts receivable 35,689 | ||
Less: Allowance for doubtful accounts -3,456 | 32,233 | |
Office Supplies | 421 | |
Prepaid rent | 687 | |
Total Current Assets | 149,530 | |
Plant,Assets : | ||
Machinery | 150,000 | |
Less:Accumulated Depreciation- machinery | -15,000 | |
Total plant asset | 135,000 | |
Total Assets | 284,530 | |
Liabilities and Owners Equity | ||
Current Liabilities: | ||
Accounts payable | 24,499 | |
Unearned revenue | 805 | |
Sales tax payable | 690 | |
Total Current liabilities | 25,994 | |
Long term Liabilities: | ||
Notes payable | 125,000 | |
Total Long term Liabilities | 125,000 | |
Owners Equity: | ||
S. Jones, Capital, ending | 133,536 | |
Total stockholders equity | 133,536 | |
Total Liabilities & Owners Equity | 284,530 |
Please give a positive rating if you are satisfied with this solution and if you have any query kindly ask.
Thanks!!!