In: Accounting
Presented below is the trial balance of Sandhill Corporation at December 31, 2020.
Debit |
Credit |
|||
Cash | $289,100 | |||
Sales Revenue | $11,907,000 | |||
Debt Investments (trading) (at cost, $218,000) | 225,400 | |||
Cost of Goods Sold | 7,056,000 | |||
Debt Investments (long-term) | 439,040 | |||
Equity Investments (long-term) | 407,680 | |||
Notes Payable (short-term) | 132,300 | |||
Accounts Payable | 668,360 | |||
Selling Expenses | 2,940,000 | |||
Investment Revenue | 93,100 | |||
Land | 382,200 | |||
Buildings | 1,528,800 | |||
Dividends Payable | 199,920 | |||
Accrued Liabilities | 141,120 | |||
Accounts Receivable | 638,960 | |||
Accumulated Depreciation–Buildings | 223,440 | |||
Allowance for Doubtful Accounts | 37,240 | |||
Administrative Expenses | 1,323,000 | |||
Interest Expense | 310,660 | |||
Inventory | 877,100 | |||
Gain | 117,600 | |||
Notes Payable (long-term) | 1,323,000 | |||
Equipment | 882,000 | |||
Bonds Payable | 1,470,000 | |||
Accumulated Depreciation–Equipment | 88,200 | |||
Franchises | 235,200 | |||
Common Stock ($5 par) | 1,470,000 | |||
Treasury Stock | 281,260 | |||
Patents | 287,140 | |||
Retained Earnings | 114,660 | |||
Paid-in Capital in Excess of Par | 117,600 | |||
Totals | $18,103,540 | $18,103,540 |
Compute each of the following:
1. | Total current assets | $ | ||
2. | Total property, plant, and equipment | $ | ||
3. | Total assets | $ | ||
4. | Total liabilities | $ | ||
5. | Total stockholders’ equity | $ |
Working Notes: | ||||
Sales Revenue | $ 11,907,000 | |||
Gain | $ 117,600 | |||
Investment Revenue | $ 93,100 | |||
Total Revenue | $ 12,117,700 | |||
Less: Expenses | ||||
Cost of Goods Sold | $ 7,056,000 | |||
Selling expenses | $ 2,940,000 | |||
Administrative Expenses | $ 1,323,000 | |||
Interest Expenses | $ 310,660 | |||
Total Expenses | $ 11,629,660 | |||
Net Income | $ 488,040 | |||
Solution: 1 | ||||
AMOUNT | AMOUNT | |||
CURRENT ASSETS: | ||||
Cash | $ 289,100 | |||
Account Receivable | $ 638,960 | |||
Less: Allowance for Doubtfull Accouts | $ 37,240 | |||
Net Account Receivable | $ 601,720 | |||
Inventory | $ 877,100 | |||
debt Investment | $ 225,400 | |||
Total Current Assets | $ 1,993,320 | |||
Solution: 2 | ||||
PROPERTY PLANT & EQUIPMENT | ||||
Franchises | $ 235,200 | |||
Patents | $ 287,140 | |||
Equipment | $ 882,000 | |||
Less: Accumulated Depreciation - Equipment | $ 88,200 | |||
Net Equipment | $ 793,800 | |||
Land | $ 382,200 | |||
Building | $ 1,528,800 | |||
Less: Accumulated Depreciation - Building | $ 223,440 | $ 1,305,360 | ||
Total Property Plant & Equipment | $ 3,003,700 | |||
Solution: 3 | ||||
TOTAL OF ASSETS | ||||
Current Assets | $ 1,993,320 | |||
Property Plan & Equipment | $ 3,003,700 | |||
Add: Equity Investment | $ 407,680 | |||
Add: Debt investment (Long Term) | $ 439,040 | |||
Total of Assets | $ 5,843,740 | |||
Solution: 4 | AMOUNT | |||
TOTAL LIABILITIES | ||||
Account Payable | $ 668,360 | |||
Dividends Payable | $ 199,920 | |||
Accrued Liabilities | $ 141,120 | |||
Note Payable (Short Term) | $ 132,300 | |||
Notes Payable (Long Term) | $ 1,323,000 | |||
Bonds Payable | $ 1,470,000 | |||
Total Liabilities | $ 3,934,700 | |||
Solution: 5 | ||||
SHAREHOLDER'S EQUITY | ||||
Common Stock | $ 1,470,000 | |||
Paid in Capital in excess of par | $ 117,600 | |||
Retained Earnings | ||||
Beginning Balance | $ 114,660 | |||
Add: Net Income of the year | $ 488,040 | |||
Total Retained Earnings | $ 602,700 | |||
Treasury Stock | $ (281,260) | |||
Total Shareholder's Equity | $ 1,909,040 | |||