In: Accounting
1. Presented below is the adjusted trial balance of Winding, Inc. at August 31, 2020:
|
Debits |
Credits |
|
|
Cash |
$295,000 |
|
|
Sales |
$12,150,000 |
|
|
Debt Securities - Trading |
200,000 |
|
|
Cost of Goods Sold |
7,200,000 |
|
|
Long-term Investments in Bonds |
448,000 |
|
|
Long-term Investments in Stocks |
416,000 |
|
|
Notes Payable due in April, 2021 |
135,000 |
|
|
Accounts Payable |
682,000 |
|
|
Selling Expenses |
3,000,000 |
|
|
Interest Revenue |
95,000 |
|
|
Land |
390,000 |
|
|
Buildings |
1,560,000 |
|
|
Prepaid Rent |
30,000 |
|
|
Dividends Payable |
204,000 |
|
|
Other Current Liabilities |
124,000 |
|
|
Accounts Receivable |
652,000 |
|
|
Accumulated Depreciation—Buildings |
228,000 |
|
|
Allowance for Doubtful Accounts |
38,000 |
|
|
Administrative Expenses |
1,350,000 |
|
|
Interest Expense |
317,000 |
|
|
Inventory Premium on Bonds Payable |
895,000 |
150,000 |
|
Gain on Sale of Land |
120,000 |
|
|
Notes Payable due in May, 2023 |
1,200,000 |
|
|
Equipment |
900,000 |
|
|
Bonds Payable |
1,500,000 |
|
|
Accumulated Depreciation – Equipment |
90,000 |
|
|
Patent |
240,000 |
|
|
Unearned Revenue |
20,000 |
|
|
Common Stock ($5 par) |
1,500,000 |
|
|
Treasury Stock |
287,000 |
|
|
Goodwill |
293,000 |
|
|
Retained Earnings |
117,000 |
|
|
Paid-in Capital in Excess of Par Value |
_________ |
120,000 |
|
Totals |
$18,473,000 |
$18,473,000 |
Use the form provided to prepare a classified Balance Sheet for Winding, Inc. Ignore income
BALANCE SHEET
WINDING INC
AS ON AUG 31 2020
| S.NO | Particulars | Details ($) | Amount ($) |
Assets
| 1. | current assets | ||
| 2. | cash | 295000 | |
| 3. | short term investment (debt securities)) | 200000 | |
| 4. | accounts receivable | 652000 | |
| 5. | less:allowance for uncollectable accounts | (38000) | |
| 6. | accounts receivable net (4-5) | 614000 | |
| 7. | inventory | 895000 | |
| 8. | prepaid rent | 30000 | |
| 9. | total current assets (2+3+6+7+8) | 2034000 | |
| 10. | investments: | ||
| 11. | longterm investment in bonds | 448000 | |
| 12. | longterm investment in stocks | 416000 | |
| 13. | total investmnets (11+12) | 864000 | |
| 14. | property,plant and equipment | ||
| 15. | land | 390000 | |
| 16. | building | 1560000 | |
| 17. | less:depreciation | (228000) | 1332000 |
| 18. | equipment | 900000 | |
| 19. | less:depreciation | (90000) | 810000 |
| 20. | net property,plant and equipment (15+17+19) | 2532000 | |
| 21. | intangible assets: | ||
| 22. | goodwill | 293000 | |
| 23. | patent | 240000 | |
| 24. |
total assets (9+13+20+22+23) |
5963000 |
Liabilities & Shareholders Equity
| 25. | Current liabilities: | ||
| 26. | accounts payable | 682000 | |
| 27. | notes payable | 135000 | |
| 28. | dividend payable | 204000 | |
| 29. | other current liabilities | 124000 | |
| 30. | unearned revenue | 20000 | |
| 31. | total current liabilities (26+27+28+29+30) | 1165000 | |
| 32. | longterm liabilities: | ||
| 33. | notes payable | 1200000 | |
| 34. | bond payable | 1500000 | |
| 35. | premium on bond payable | 150000 | |
| 36. | total longterm liabilities (33+34+35) | 2850000 | |
| 37. | shareholders equity: | ||
| 38. | common stock (300000 shares @ 5) | 1500000 | |
| 39. | add:paid in capital excess of par | 120000 | |
| 40. | retained earnings | 117000 | |
| 41. | add:net income | 498000 | |
| 42. | less:treasury stock | (287000) | |
| 43. | total share holders equity (38+39+40+41-42) | 1948000 | |
| 44. | total liabilities and shareholders equity (31+36+43) | 5963000 |
----------HOPE THIS IS HELPFUL