Question
Hank has asked HQ Company for a budgeted balance sheet ended December 31, 2020. The cash budget shows an expected cash balance of $18,750 at
Hank has asked HQ Company for a budgeted balance sheet ended December 31, 2020.
The cash budget shows an expected cash balance of $18,750 at December 31, 2020
The 2020 sales budget shows total annual sales of $200,000. All sales are made on account and accounts receivable at December 31, 2020 are expected to be 10% of annual sales.
The merchandise purchases budget shows budgeted cost of goods sold of $150,000 and ending merchandise inventory of $23,750. 20% of the ending inventory is expected to have not yet been paid at December 31, 2020
The December 31, 2019 balance sheet includes the following balances:
Equipment: $73,500
Accumulated Depreciation: $34,250
Common Stock: $67,500
Retained Earnings: $24,250
The budgeted income statement for 2020 includes the following:
Depreciation of Equipment: $3,750
Federal Income Tax: $5,250
Net Income: $12,250
The Net Income Taxes will not be paid until 2020.
In 2020, management does not expect to purchase additional equipment or to declare any dividends. It does expect to pay all operating expenses, other than depreciation, in cash.
Prepare an unclassified balance sheet
| A |
|
| B |
|
| C |
|
| Assets |
|
D |
| ($) E |
F |
| G |
H |
| i |
J | ($) K |
|
L | M |
|
|
| n |
Assets |
| ($) o |
P |
|
|
| Liabilities and Stockholders Equity |
|
|
| ($) q |
R |
| s |
T |
| u |
V |
| w |
| Liabilities and Stockholders Equity | ($) x |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered 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