Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Can you please solve 6,7&8 4. Prepare a multiple-step income statement on the proper worksheet. Your Income Statement should be in good form (proper titles,

Can you please solve 6,7&8

4. Prepare a multiple-step income statement on the proper worksheet. Your Income Statement should be in good form (proper titles, etc., use examples from your book) and well formatted. Do your best designating between selling and administrative expenses. You should use formulas in all cells, not constant numbers. (That means, your income statement should be linked to the adjusted numbers on your worksheet.)

5. Prepare a Comprehensive Income Statement on the proper worksheet. Accounting Creations uses the Second Income Statement Approach. You should use formulas in all cells, not constant numbers.

6. Prepare a Statement of Changes in Stockholders Equity. You should use formulas in all cells, not constant numbers.

7. Prepare a Classified Balance Sheet on the proper worksheet as of 12/31/18. Your Statement should be formatted. You should use formulas in all cells, not constant numbers.

8. Prepare closing entries on the proper tab. You may close directly to Retained Earnings

Accounting Creations Incorporated
End of Period Worksheet
For the Year Ended December 31, 2018
Unadjusted Adjusted
Account Title Trial Balance Adjustments Trial Balance
DR CR DR CR DR CR
Cash 330,000 - 65,000 265,000
Accounts Receivable 694,980 - 694,980
Allowance for Doubtful Accounts - 17,000 11,500 28,500
Interest Receivable - -
Merchandise Inventory 425,000 - 22,500 12,500 435,000
Prepaid Insurance - - 3,000 3,000
LIFO Reserve - 32,000 22,500 54,500
Prepaid Advertising - - 8,000 8,000
Prepaid Rent 17,000 - 14,167 2,833
Office Supplies 6,000 - 35,385 29,385
Note Receivable 25,000 125 25,125
Available for Sale Securities 375,000 - 84,385 459,385
Office Building 3,750,000 - 350,000 3,400,000
Accumulated Depreciation - Office Building - 87,500 87,500
Storage Building 1,275,000 - 23,833 1,251,167
Accumulated Depreciation - Storage Building - - 23,833 23,833
Land 750,000 - 750,000
Leasehold Improvements 225,000 - 3,515 228,515
Accumulated Depreciation - Leasehold Improvements - - 469 469
Office Equipment 325,000 - 325,000
Accumulated Depreciation - Office Equipment - 65,000 52,000 117,000
Patent 150,000 - 25,000 125,000
Accounts Payable - 345,000 12,000 333,000
Sales Tax Payable - - 343,137 343,137
Salaries Payable - 142,000 142,000
Payroll Taxes Payable - 25,000 25,000
Interest Payable - -
Income Tax Payable - -
Unearned Rent Revenue - - 15,000 15,000
Loan Payable - Onstar Bank - 650,000 26,000 676,000
Loan Payable - Coldstar Bank - 2,000,000 61,000 2,061,000
Common Stock - 650,000 650,000
Additional Paid in Capital - 1,998,750 1,998,750
Retained Earnings - 920,000 920,000
Accumulated Other Comprehensive Income - 25,000 25,000
Dividends 84,750 - 84,750
Sales - 4,528,200 351,637 4,165,927
Sales Returns and Allowances 42,250 - 42,250
Sales Discounts 19,250 - 19,250
Cost of Goods Sold 1,979,500 - 12,500 1,992,000
Sales Salaries Expense 436,400 - 436,400
Office Salaries Expense 274,000 - 274,000
Advertising Expense 16,000 - 8,000 8,000
Depreciation Expense - Office Building -
Depreciation Expense - Leasehold Improvements - - 469 469
Depreciation Expense - Office Equipment - - 52,000 52,000
Leasing Expense - Stores 132,000 - 132,000
Miscellaneous Selling Expense 23,000 - 19,515 3,485
Research & Development Expense 15,000 65,000 80,000
Rent Expense - Storage Facility - - 14,167 14,167
Insurance Expense 15,000 - 3,000 12,000
Office Supplies Expense 35,000 - 35,385 70,385
Miscellaneous Administrative Expense 9,170 - 350,000 359,170
Rent Revenue - 75,000 15,000 60,000
Interest Revenue on Note Receivable - - 125 125
Dividend Revenue on AFS Securities - 25,000 48,385 23,385
Interest Expense - - 71,000 71,000
Bad Debt Expense 35,000 - 3,000 32,000
Amortization Expense - - 25,000 25,000
Income Tax Expense - - 16000 16,000
Payroll Taxes Expense 121,150 - 121,150
11,585,450 11,585,450 1,152,516 1,152,516 11,798,996 11,798,996

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Beyond Compliance Design Of A Quality System Tools And Templates For Integrating Auditing Perspectives

Authors: Janet Bautista Smith, Robert Alvarez

1st Edition

1951058232, 978-1951058234

More Books

Students also viewed these Accounting questions