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 | |||