Question

Complete a Balance Sheet ABC Corporation
Income Statement
For the Year Ended December 31, 2014
	Sales Revenue		792,845
	Less: Operating Expenses
	Wages Expense	80,350
	Office Expense	21,700
	Utilities Expense	31,000
	Advertising Expense	$       8,400
	Insurance Expense	82,000
	Employee Compensation Expense	10,000
	Bad Debt Expense	25,000
	Pension Expense	40,000
	Depreciation Expense	33,759
	Total Operating Expenses		332,209
	Income from Operations		460,636
	Other Revenue/Expenses
	Rent Revenue	12,000
	Interest Income	19,561
	Interest Expense	(1,175)	30,386
	Income before Taxes		491,021
	Income Tax Expense		(63,800)
	Net Income		427,221

ABC Corporation
Adjusted Trial Balance
December 31, 2014
	Debit	Credit
Accounts Payable		$           65,340
Accounts Receivable	190,300
Accumulated Depreciation: Building		$             5,400
Accumulated Depreciation: Equipment		29,359
Accumulated Other Comprehensive Income		15,000
Additional Paid in Capital - Treasury Stock		21,000
Advertising Expense	8,400
Allowance for Doubtful Accounts		25,000
Bad Debt Expense	25,000
Bonds Interest Expense	43,088
Bonds Payable		1,600,000
Building	150,000
Cash	1,270,676
Common Stock		101,000
Depreciation Expense	33,759
Dividends	41,000
Employee Compensation Expense	10,000
Employee Stock Option Outstanding Account		10,000
Equipment	50,000
Fair value adjustment (Trading)	(8,000)
Income Taxes Expense	63,800
Income Taxes Payable		63,800
Insurance Expense	82,000
Interest Expense	1,175
Interest Income		19,561
Interest Receivable	16,000
Inventory	-
Investment in Bonds of Intuit Corp	200,000
Investment in Bonds of Intuit Corp - Discount		18,615
Land	75,000
Lease Equipment	43,796
Lease Liability		33,293
LT (Debt) Investments (HTM)	177,824
Notes Payable		236,175
Office Expense	21,700
Patent	37,500
Pension Expense	40,000
Pension-Related Asset	10,000
PIC in Excess of Par - Common Stock		33,000
Premium on Bonds Payable		118,630
Prepaid Insurance	17,400
Purchases	350,000
Rent Revenue		12,000
Retained Earnings		-
Sales Revenue		792,845
Short-term Investments	167,000
Treasury Stock	-
Unearned Rent Revenue		24,000
Unrealized Holding Gains and Losses	8,000
Utilities Expense	31,000
Wages Expense	80,350
Wages Payable		$           12,750
Total	$        3,236,768	$       3,236,768

ABC Corporation
Statement of Retained Earnings
For the Year Ended December 31, 2014
Beginning Balance
Add: Net Income		$           427,221
Less: Dividends		41,000
Ending Balance		$           386,221

Answer 1

ABC Corporation
Balance Sheet
As of December 31, 2014
	Amount
Assets
Current Assets:
Cash		$1,270,676
Accounts Receivables	$190,300
Less: Allowance for Doubtful debts	($25,000)	$165,300
Interest receivable		$16,000
Prepaid Insurance		$17,400
Short term investments		$167,000
Total Current Assets			$1,636,376
Long term Investments:
Investment in Bonds of Intuit Corp	$200,000
Less: Investment in Bonds of Intuit Corp-Discount	($18,615)	$181,385
LT (debt) Investments (HTM)		$177,824	$359,209
Property, Plant and Equipment:
Building	$150,000
Less: Accumulated Depreciation-building	($5,400)	$144,600
Equipment	$50,000
Less: Accumulated Depreciation-equipment	($29,359)	$20,641
Land		$75,000
Lease Equipment		$43,796	$284,037
Patent			$37,500
Pension related Asset			$10,000
Total Assets			$2,327,122
Liabilities and Stockholder's Equity
Current Liabilities:
Accounts payable		$65,340
Income tax payable		$63,800
Unearned Rent revenue		$24,000
Wages payable		$12,750
Total Current Liabilities			$165,890
Long term Liabilities:
Bonds Payable	$1,600,000
Add: Premium on bonds payable	$118,630	$1,718,630
Lease liability		33293
Notes payable		236175
Total Long term Liabilities			$1,988,098
Stockholder's Equity
Common Stock		101000
PIC in excess of Par-Common Stock		33000
Additional paid in capital-Treasury stock		21000
Retained Earnings		-6866
Accumulated Other comprehensive income		15000
Employee stock option outstanding		10000
Total Stockholder's Equity			173134
Total Liabilities and Stockholder's Equity			$2,327,122
Note:
Purchases	$350,000
Bonds Interest expense	$43,088
Total	$393,088
Need to be debited to Income statement, thus profit for the year will be
Net Profit	$427,222
Less:Adjustment	$393,088
Net Profit after adjustment	$34,134
Less: Dividends	$41,000
Ending Retained Earnings	($6,866)