Answered step by step
Verified Expert Solution
Question
1 Approved Answer
ABC Corporation Statement of Financial Position 31-Dec Assets Current Assets 2019 2018 Cash $15,000 $57,500 Accounts Receivable 12,000 52,000 Prepaid Expenses 4,000 7,000 Office Supplies
ABC Corporation | ||||||
Statement of Financial Position | ||||||
31-Dec | ||||||
Assets | ||||||
Current Assets | 2019 | 2018 | ||||
Cash | $15,000 | $57,500 | ||||
Accounts Receivable | 12,000 | 52,000 | ||||
Prepaid Expenses | 4,000 | 7,000 | ||||
Office Supplies | 1,000 | 500 | ||||
Inventory | 10,000 | 30,000 | ||||
Total Current Assets | $42,000 | $147,000 | ||||
Property, Plant, and Equipment | ||||||
Building | $420,000 | $370,000 | ||||
Accumulated Depreciation - Building | 40,000 | 29,000 | ||||
Total Property, Plant, and Equipment | 380,000 | 341,000 | ||||
Intangible Assets | ||||||
Trademarks | 50,000 | 50,000 | ||||
Total Assets | $472,000 | $538,000 | ||||
Liabilities | ||||||
Current Liabilities | ||||||
Accounts Payable | $6,000 | $4,000 | ||||
Wages Payable | 18,000 | 13,000 | ||||
Unearned Revenues | 2,000 | 1,000 | ||||
Current Portion of LT Note Payable | 50,000 | 50,000 | ||||
Total Current Liabilities | $76,000 | $68,000 | ||||
Non-Current Liabilities | ||||||
Long Term Notes Payable (less current portion) | 200,000 | 300,000 | ||||
Total Liabilities | $276,000 | $368,000 | ||||
Equity | ||||||
Common Shares | $140,200 | $120,000 | ||||
Retained Earnings | 55,800 | 50,000 | ||||
Total Equity | 196,000 | 170,000 | ||||
Total Liabilities and Equity | $472,000 | $538,000 | ||||
ABC Corporation | ||||||
Income Statement | ||||||
For the Year Ended December 31, 2019 | ||||||
Revenues | $150,000 | |||||
Cost of Goods Sold | $50,000 | |||||
Gross Profit | $100,000 | |||||
Operating Expenses: | ||||||
Office Supplies Expense | $8,000 | |||||
Depreciation Expense | $11,000 | |||||
Wages Expense | $55,000 | $74,000 | ||||
Profit from Operations | $26,000 | |||||
Other Revenues and Expenses: Interest Expense | ($12,500) | |||||
Profit Before Tax | $13,500 | |||||
Income Tax Expense | $2,700 | |||||
Profit (Loss) | $10,800 | |||||
ABC Corporation | ||||||
Statement of Changes in Equity | ||||||
For the Year Ended December 31, 2019 | ||||||
Common Shares | Retained Earnings | Total | ||||
Balance, January 1, 20XX | $120,000 | $50,000 | $170,000 | |||
Issuance of Common Shares | $20,200 | $0 | $20,200 | |||
Profit (Loss) | $0 | $10,800 | $10,800 | |||
Dividends | $0 | ($5,000) | ($5,000) | |||
Balance, December 31, 20XX | $140,200 | $55,800 | $196,000 |
Question
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started