Based on the scenario below, you will complete a Balance Sheet. Read the scenario. Identify pertinent...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Based on the scenario below, you will complete a Balance Sheet. Read the scenario. Identify pertinent information and use it to fill in numbers on the Balance Sheet below. Not all information may be necessary to complete the statement. Leave any unnecessary boxes empty. Please round all figures to whole dollars. You may need to use scratch paper. You will need these files to complete this: • Wally Widget Income Statement a • Wally Widget Cash Flow Statement • Balance Sheet blank form Wally started a weekend widget stand on his landlord's front lawn with a $2000 inheritance (owner investment). He relied on his brightly-colored stand, drive-by traffic, and word-of-mouth to attract customers. The stand has a market value of $500. Wally paid his landlord $15 up front for a year of lawn space and spent another $150 on the stand, which has a lifespan of 4 years. The city heard about his scheme and charged him $30 for a permit. In his first year of business, Wally acquired 1000 widgets for $1.00 each and sold all but 50 of them at 80% markup. Due to a defect in some of the product, he discounted a total of $10. Additional costs included $30.00 in UPS bills and $10.00 for 1000 bags. Sales tax amounted to $106. The Marginal Tax Rate (MTR) is 25%, Based on the given Wally's Widgets scenario, fill in the numbers below. DO NOT use the dollar sign, numbers only, no decimals. Make sure to include parenthesis when necessary. Wally's Widgets Balance Sheet For the year ended December 31, 20xx Wally's Widgets Cash Flow Statement For the year ended December 31, 20xx Operating Activities Net Sales to Customers 1,806 Accounts Receivable from Customers 20xx Payments for Total Operating Expenses Add Depreciation Expenses Taken (354) 163 Add Accounts Payable for Current Year Payments for prior year Income Taxes Payments for current year Income Taxes Payments for Inventory Net Cash Flows from Operating Activities (126) (1,000) (650) Investing Activities Proceeds from the sale of property, plant, and equipment Purchased Property, Plant, and Equipment (650) Net Cash Flows from Investing Activities (650) Financing Activities Owner Investment 2,000 Owner Withdrawals Repayment of Long-term Debt Net Cash Flows from Financing Activities 2,000 Changes in Cash Balance Net Change in Cash for Current Year Add: Beginning Cash Balance Ending Cash Balance 1,839 1,839 Wally's Widgets Income Statements For the year ended December 31, 20x Revenue Gross Sales 1,816 Less: Sales returns and Discounts (10) 1,806 Net Sales Cost of Goods Sold Beginning Inventory Purchas of Widgets Less: Ending Inventory Less: Cost of Goods Sold 1,000 50 (950) Gross Profit 856 Operating Expenses Selling Expenses Delivery Expenses Advertising Expenses 30 Salaries Miscellaneous Expenses 10 Sales Taxes Paid 106 Total Selling Expenses 146 General Admin. Expenses Rent Expenses Utilities Expenses 15 Insurance Expenses Wages Permits and Licenses 30 Depreciation Expenses 163 Total General and Admin. Expenses 208 Less: Total Operating Expenses 354 Income Before Taxes 502 Less: Income Taxes (@25%) Net Income after Taxes 126 376 Wally's Widgets Balance Sheet As of December 31, 20XX Assets Current Assets Cash and Equivalents i Accounts Receivable M Ending Inventory (at cost) F Total Current Assets Long-term Assets Property, Plant and Equipment G Less Accumulated Depreciation B Other Assets Total Long-Term Assets Total Assets Liabilities and Owners' Equity Current Liabilities Accounts Payable D Employment Taxes Payable D Income Taxes Owed (2010) i Notes Payable Total Current Liabilities Long-term Liabilities Long-term Debt Other Long-term Liabilities Total Long-term Liabilities Total Liabilities Owners' Equity Owner Capital (1/1/2010) Owner Capital Paid in 2010 H Net Income After Taxes for the Year N Less Owner Withdrawals Total Owners' Equityi Total Liabilities and Owners' Equity Based on the scenario below, you will complete a Balance Sheet. Read the scenario. Identify pertinent information and use it to fill in numbers on the Balance Sheet below. Not all information may be necessary to complete the statement. Leave any unnecessary boxes empty. Please round all figures to whole dollars. You may need to use scratch paper. You will need these files to complete this: • Wally Widget Income Statement a • Wally Widget Cash Flow Statement • Balance Sheet blank form Wally started a weekend widget stand on his landlord's front lawn with a $2000 inheritance (owner investment). He relied on his brightly-colored stand, drive-by traffic, and word-of-mouth to attract customers. The stand has a market value of $500. Wally paid his landlord $15 up front for a year of lawn space and spent another $150 on the stand, which has a lifespan of 4 years. The city heard about his scheme and charged him $30 for a permit. In his first year of business, Wally acquired 1000 widgets for $1.00 each and sold all but 50 of them at 80% markup. Due to a defect in some of the product, he discounted a total of $10. Additional costs included $30.00 in UPS bills and $10.00 for 1000 bags. Sales tax amounted to $106. The Marginal Tax Rate (MTR) is 25%, Based on the given Wally's Widgets scenario, fill in the numbers below. DO NOT use the dollar sign, numbers only, no decimals. Make sure to include parenthesis when necessary. Wally's Widgets Balance Sheet For the year ended December 31, 20xx Wally's Widgets Cash Flow Statement For the year ended December 31, 20xx Operating Activities Net Sales to Customers 1,806 Accounts Receivable from Customers 20xx Payments for Total Operating Expenses Add Depreciation Expenses Taken (354) 163 Add Accounts Payable for Current Year Payments for prior year Income Taxes Payments for current year Income Taxes Payments for Inventory Net Cash Flows from Operating Activities (126) (1,000) (650) Investing Activities Proceeds from the sale of property, plant, and equipment Purchased Property, Plant, and Equipment (650) Net Cash Flows from Investing Activities (650) Financing Activities Owner Investment 2,000 Owner Withdrawals Repayment of Long-term Debt Net Cash Flows from Financing Activities 2,000 Changes in Cash Balance Net Change in Cash for Current Year Add: Beginning Cash Balance Ending Cash Balance 1,839 1,839 Wally's Widgets Income Statements For the year ended December 31, 20x Revenue Gross Sales 1,816 Less: Sales returns and Discounts (10) 1,806 Net Sales Cost of Goods Sold Beginning Inventory Purchas of Widgets Less: Ending Inventory Less: Cost of Goods Sold 1,000 50 (950) Gross Profit 856 Operating Expenses Selling Expenses Delivery Expenses Advertising Expenses 30 Salaries Miscellaneous Expenses 10 Sales Taxes Paid 106 Total Selling Expenses 146 General Admin. Expenses Rent Expenses Utilities Expenses 15 Insurance Expenses Wages Permits and Licenses 30 Depreciation Expenses 163 Total General and Admin. Expenses 208 Less: Total Operating Expenses 354 Income Before Taxes 502 Less: Income Taxes (@25%) Net Income after Taxes 126 376 Wally's Widgets Balance Sheet As of December 31, 20XX Assets Current Assets Cash and Equivalents i Accounts Receivable M Ending Inventory (at cost) F Total Current Assets Long-term Assets Property, Plant and Equipment G Less Accumulated Depreciation B Other Assets Total Long-Term Assets Total Assets Liabilities and Owners' Equity Current Liabilities Accounts Payable D Employment Taxes Payable D Income Taxes Owed (2010) i Notes Payable Total Current Liabilities Long-term Liabilities Long-term Debt Other Long-term Liabilities Total Long-term Liabilities Total Liabilities Owners' Equity Owner Capital (1/1/2010) Owner Capital Paid in 2010 H Net Income After Taxes for the Year N Less Owner Withdrawals Total Owners' Equityi Total Liabilities and Owners' Equity
Expert Answer:
Answer rating: 100% (QA)
Answer Wallys Widgets Balance Sheet as on Dec 31 20XX Assets Current Assets C... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
The income statement for the year ended December 31, 2007, for Mayr Melnhof Karton, an Austrian paper and packaging manufacturer, appears in Exhibit 1.11 Mayr Melnhof reports all amounts in thousands...
-
The income statement for the year ended December 31, 2011, and the balance sheets at December 31, 2010, and December 31, 2011, for Craigs Service Company are presented here. Requirements 1. Prepare a...
-
The income statement for the year ended December 31, 2014, as well as the balance sheets as of December 31, 2014, and December 31, 2013, for Lucky Lady Inc. follow. This information is taken from the...
-
1. Calculate the density of O2, in g/L, at STP. 1.62 g/L b. 0,714 g/L 1.43 g/L. d. 1.14 g/L e. 0.810 g/L a. .
-
Name the ten project management knowledge areas and briefly summarize each.
-
If the Finished Goods account decreases during the period, is cost of goods manufactured greater than or less than cost of goods sold? Why?
-
The Largo Gift Hut operates a small souvenir shop in Key Largo, Florida. The shop has two departments, retail sales and mail order. Rent, utilities, and other operating expenses are allocated to the...
-
Winkle, Kotter, and Zale is a small law firm that contains 10 partners and 10 support persons. The firm employs a job-order costing system to accumulate costs chargeable to each client, and it is...
-
11 Mountain Dental Services is a specialized dental practice whose only service is filling cavities. Mountain has recorded the following for the past nine months: Number of 2 points Month January...
-
P has been a 100 percent shareholder a calendar year S corporation since 1998. At the beginning of 2012, P's stock basis is $20,000. At the end of 2003, she receives a cash distribution of $96,000....
-
Credit scoring is typically used as a credit quality assessment for loans to individuals, explain.
-
How long will it take to recover the cost of the renovation for the nursing lounge? A renovation is completed on the unit's nursing lounge to inspire increase morale. Increase morale will lead to...
-
Calculate national income by value added method. Particulars in crores) Value of output in primary sector 2000 Intermediate consumption of primary sector 200 Value of output of secondary sector 2800...
-
The cost of goods sold computations for Crane Company and Bramble Company are shown below. Crane Company Bramble Company Beginning inventory $ 49,000 $ 73,000 Cost of goods purchased 266,080 254,500...
-
John and Talia Tindale are in their early 50s, married to each other for 25 years, and have two children: Marie who is 22; and Mark who is 20. They own a house and have no mortgage. John has worked...
-
Shadee Corp. expects to sell 500 sun visors in May and 320 in June. Each visor sells for $21. Shadee's beginning and ending finished goods inventories for May are 85 and 50 units, respectively....
-
Assume a fiveyear equal payment amortization schedule with an annual interest rate of 9% and annual payments. If the beginning principal is $5,000, then the first interest payment will be how large?...
-
Making use of the tables of atomic masses, find the velocity with which the products of the reaction B10 (n, ) Li7 come apart; the reaction proceeds via interaction of very slow neutrons with...
-
What new services might Key Savings and Loan be able to offer if they go virtual?
-
Do you think that you would want to work in a matrix organization, such as Martha Stewart Living Omni media, where you were assigned simultaneously to multiple units or groups? Why or why not?
-
How is the concept of the value package useful in marketing to consumers and industrial customers? Discuss.
-
Convert 3.2117 to fraction form.
-
Calculate \(\frac{12}{25} \times \frac{10}{21}\).
-
1. Calculate \(\frac{4}{21} \div \frac{6}{35}\). 2. Calculate \(\frac{1}{8} \div \frac{5}{28}\).
Study smarter with the SolutionInn App