In: Accounting
how do I prepare a classified balance sheet, multiple step income statement, and retained earnings please help
|
Accounts payable |
$ 40,000 |
Gain on sale of equipment X |
$ 2,000 |
|
|
Accounts receivable |
50,000 |
Income tax expense X |
5,000 |
|
|
Accumulated depreciation - building |
10,000 |
Inventory |
100,000 |
|
|
Additional paid-in capital |
800,000 |
Interest expense X |
4,000 |
|
|
Allowance for uncollectible accounts |
5,000 |
Land |
200,000 |
|
|
Bonds payable, due in 2029 |
800,000 |
Note payable, due 10/1/20 |
100,000 |
|
|
Building |
641,000 |
Preferred stock |
300,000 |
|
|
Cash |
1,500,000 |
Prepaid insurance |
5,000 |
|
|
Common stock |
500,000 |
Rent expense X |
10,000 |
|
|
Cost of goods sold X |
50,000 |
Retained earnings, 1/1/19 X |
75,000 |
|
|
Current maturities of long-term debt |
40,000 |
Sales revenue X |
120,000 |
|
|
Deferred revenue |
50,000 |
Short-term investments X |
112,000 |
|
|
Depreciation expense X |
5,000 |
Supplies expense X |
15,000 |
|
|
Discount on bonds payable |
30,000 |
Treasury stock |
100,000 |
|
|
Dividends X |
15,000 |
Accounts payable
Accounts receivable
Accumulated depreciation - building
Allowance for uncollectible accounts
Bonds payable, due in 2029
Building
Cash
Common Stock
Cost of goods sold
current marries of long-term debt
deferred revenue
depreciation expense
discount on bonds payable
dividends
gains on sale of equipment
income tax expense
inventory
interest expense
land
note payable due 10/20
preferred stock
prepaid insurance
rent expense
sales revenue
retained earnings
treasury stock
supplies expense
short-term investments
Income Statement:
| Particulars | Amount ($) |
| Sales | 120,000 |
| Cost of Goods Sold | 50,000 |
| Gross Profit | 70,000 |
| Operating Expenses | |
| Depreciation Expense | 5,000 |
| Rent Expense | 10,000 |
| Supplies Expense | 15,000 |
| Income from Operations | 40,000 |
| Non -Operating Income and Expenses | |
| Gain on Sale of Equipment | 2,000 |
| Interest Expense | 4,000 |
| Income Tax Expense | 5,000 |
| Total Non-Operating Income | (7,000) |
| Net Income (40,000-7,000) | 33,000 |
Statement of Retained Earnings:
| Particulars | Common Stock | Retained Earnings |
| Balance at 1 January 2019 | 500,000 | 75,000 |
| Changes in equity during the year | ||
| Additional Paid in Capital | 800,000 | |
| Dividends | (15,000) | |
| Income for the year | 33,000 | |
| Balance at 31 December 2019 | 1,300,000 | 93,000 |
Balance Sheet:
| Assets | Amount ($) |
| Non Current Assets | |
| Land | 200,000 |
| Building | 631,000 |
| Current Assets | |
| Cash | 1,500,000 |
| Inventory | 100,000 |
| Accounts Receivable | 45,000 |
| Short Term Investments | 112,000 |
| Treasury Stock | 100,000 |
| Prepaid Insurance | 5,000 |
| Total Assets | 2,693,000 |
| Equity and Liabilties | |
| Shareholders Equity | |
| Common Stock | 1,300,000 |
| Preferred Stock | 300,000 |
| Retained Earnings | 93,000 |
| Non-Current Liabilities | |
| Bonds payable, due in 2029 | 800,000 |
| Discount on Bonds Payable | (30,000) |
| Current Liabilities | |
| Accounts Payable | 40,000 |
| Current maturities of long-term debt | 40,000 |
| Deferred revenue | 50,000 |
| Note payable, due 10/1/20 | 100,000 |
| Total Equity and Liabilties | 2,693,000 |