In: Accounting
Falcon Consultants, Inc., has provided the following list of assets, liabilities, revenues, and expenses from its December 31, 2017, accounting records. The beginning retained earnings as of January 1, 2017, was $45,000 and the owner, Lucky Falcon, received dividends of $14,000 during the year.
Required:
Prepare the income statement, the statement of retained earnings and the balance sheet for Falcon Consultants, Inc., as of December 31, 2017.
Accounts receivable $16,300 Service revenue $67,500
Interest expense 2,800 Cash 30,000
Supplies 2,750 Note payable 19,400
Accounts payable 5,450 Salary expense 22,000
Utilities expense 4,500 Interest payable 1,600
Furniture 20,000 Rent expense 13,200
Salary payable 3,600 Automobiles 24,900
Common stock 40,200 Land 36,000
Service Revenue |
$ 67,500.00 |
Expenses: |
|
Salary Expenses |
$ 22,000.00 |
Rent Expense |
$ 13,200.00 |
Utilities expenses |
$ 4,500.00 |
Interest Expense |
$ 2,800.00 |
Total Expenses |
$ 42,500.00 |
Net Income |
$ 25,000.00 |
Beginning Balance |
$ 45,000.00 |
|
Add: Net Income |
$ 25,000.00 |
|
Less: Dividend |
$ 14,000.00 |
|
Net Increase (decrease) |
$ 11,000.00 |
|
Ending Balance |
$ 56,000.00 |
ASSETS |
||
Current Assets: |
||
Cash |
$ 30,000.00 |
|
Accounts receivables |
$ 16,300.00 |
|
Less: Allowance for doubtful Accounts [balancing figure] |
$ (3,700.00) |
|
Supplies |
$ 2,750.00 |
|
Total Current Assets |
$ 45,350.00 |
|
Property, Plant & Equipment: |
||
Land |
$ 36,000.00 |
|
Automobiles |
$ 24,900.00 |
|
Furniture |
$ 20,000.00 |
|
Total PPE |
$ 80,900.00 |
|
Total Assets |
$ 126,250.00 |
|
LIABILITIES |
||
Current Liabilities: |
||
Accounts Payable |
$ 5,450.00 |
|
Salary Payable |
$ 3,600.00 |
|
Interest payable |
$ 1,600.00 |
|
Total Current Liabilities |
$ 10,650.00 |
|
Notes Payable |
$ 19,400.00 |
|
Total Liabilities |
$ 30,050.00 |
|
STOCKHOLDERS' EQUITY |
||
Common Stock |
$ 40,200.00 |
|
Retained earnings - Ending balance |
$ 56,000.00 |
|
Total Stockholder's Equity |
$ 96,200.00 |
|
Total Liabilities & Stockholder's Equity |
$ 126,250.00 |