Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

How do you find the income statement and the balance sheet? I am confused. This is the two tables we need to use to answer

How do you find the income statement and the balance sheet? I am confused.

This is the two tables we need to use to answer for the income statement:

CAPTAIN JET INC.
INCOME STATEMENT
FOR THE YEAR ENDED DECEMBER 31, 2016
Sales Revenue
Less: Sales Return
Plus: sales discount forfeited
Net Sales
Cost of Goods Sold
Gross Profit
Freight-out
purchase discount lost
Utilities Expenses
Salary and Wages Expenses
Rent Expenses
Depreciation Expenses
Interest Expenses
Supplies Expenses
Bad Debt Expenses
Total Expenses
Earnings before Income Taxes
Income Tax Expenses
Earnings after Income Taxes

CAPTAIN JET INC.

INCOME STATEMENT
FOR THE YEAR ENDED DECEMBER 31, 2016
Retained Earnings, Beginning of the year
plus: Net Income/Loss
Minus: Dividends Payment
Retained Earnings, End of the year

and this is the table needed to answer for the balance sheet:

CAPTAIN JET INC.
BALANCE SHEET
AS OF DECEMBER 31, 2016
Current Assets
Cash
Notes Receivable
Accounts Receivable
Less: Allowance for Doubtful Accounts
Inventories
Prepaid Insurance
Prepaid Rent
Total Current Assets
Non-Current Assets
Long-term Investments
Investments in held-for-maturity securities
Land held for future development
Property, Plant, and Equipment
Land
Buildings
Less: Accumulated Depreciation
Intangible Assets
Capitalized Development Costs
Goodwill
Other Identifiable Intangible Assets
Total Non-Current Assets
Total Assets
Current Liabilities
Unearned Revenue
Property Tax Payable
Salary and Wages Payable
Interest Payable
Accounts Payable
Utilities Payable
Income Tax Payable
Total Current Liabilities
Non-Current Liabilities
Notes payable
Provisions Related to Pensions
Bonds Payable
Total Non-Current Liabilities
Total Liabilities
Stockholders' Equity
Common Stock
Preferred Stock
Paid-in-capital - Common Stock
Paid-in-capital - Preferred Stock
Retained Earnings
Accumulated Other Comprehensive Income
Less: Treasury Stock
Total Stockholders' Equity
Total Liabilities and Stockholders' Equity

and this is the balance sheet for 2015:

CAPTAIN JET INC.
BALANCE SHEET
DECEMBER 31, 2015
Current Assets
Cash 41,200
Notes Receivable 16,000
Accounts Receivable 41,800
Less: Allowance for Doubtful Accounts (3,000)
Inventories 40,000
Prepaid Insurance 540
Prepaid Rent 500
Total Current Assets 137,040
Non-Current Assets
Long-term Investments
Investments in held-for-maturity securities 51,000
Land held for future development 45,500
Property, Plant, and Equipment
Land 85,000
Buildings 675,000
Less: Accumulated Depreciation (187,500)
Intangible Assets
Capitalized Development Costs 8,000
Goodwill 76,000
Other Identifiable Intangible Assets 48,000
Total Non-Current Assets 801,000
Total Assets 938,040
Current Liabilities
Notes Payable 110,000
Accounts Payable 33,500
Unearned Revenues 12,000
Income Taxes Payable 8,440
Property Taxes Payable 6,600
Interest Payable 1,500
Total Current Liabilities 172,040
Non-Current Liabilities
Provisions Related to Pensions 84,000
Bonds Payable 300,000
Total Non-Current Liabilities 384,000
Total Liabilities 556,040
Stockholders' Equity
Common Stock 100,000
Preferred Stock 100,000
Paid-in-capital - Common Stock 27,500
Paid-in-capital - Preferred Stock 10,000
Retained Earnings 152,250
Accumulated Other Comprehensive Income 5,000
Less: Treasury Stock (12,750)
Total Stockholders' Equity 382,000
Total Liabilities and Stockholders' Equity 938,040

Okay, I deleted the transactions and have included the combined trial balance for 2015 and 2016:

Combined TRIAL BALANCE SHEET Yr. ended Dec 31,2015 Yr. ended Dec 31,2016 Combined
Debit Credit Debit Credit Debit Credit
Cash 41200 9176 50376
Notes Receivable 16000 16000
Accounts Receivable 41800 -13,480 28320
Allowance for Doubtful Accounts 3000 3000
Inventories 40000 38,292 78292
Prepaid Insurance 540 540
Prepaid Rent 500 4500 5000
Investments in held-for-maturity securities 51000 51000
Land held for future development 45500 45500
Land 85000 15000 100000
Buildings 675000 675000
Accumulated Depreciation 187500 187500
Capitalized Development Costs 8000 8000
Goodwill 76000 76000
Other Identifiable Intangible Assets 48000 48000
Salary and Wages Payable 1500 1500
Interest Payable 1500 -1500
Accounts Payable 33500 -19,710 13790
Utilities Payable 1250 1250
Income Tax Payable 8440 8440
Property Tax Payable 6600 6600
Notes Payable 110000 10000 120000
Unearned Revenues 12000 12000
Provisions Related to Pensions 84000 84000
Bonds Payable 300000 300000
Common Stock 100000 10000 110000
Preferred Stock 100000 100000
Paid-in-capital - Common Stock 27500 27500
Paid-in-capital - Preferred Stock 10000 10000
Retained Earnings 152250 152250
Accumulated Other Comprehensive Income 5000 5000
Treasury Stock 12750 12750
Sales Revenue 115500 115500
Cash Dividends 900 900
Utilities Expenses 12,152 12152
Sales Return 400 400
Sales Discount forfeited 120 120
Interest Expenses 4500 4500
Salary and Wages Expenses 45500 45500
Supplies Expenses 400 400
Rent Expenses 1500 1500
Depreciation Expenses
Income Tax Expenses
Cost of Goods Sold
Bad Debt Expenses 1300 1300
Freight-out 1700 1700
purchase discount lost
Gain on purchase of land 5,000 5000
Freight-in 320 320
Total 1141290 1141290 122160 122160 1263450 1263450

But quick question about the trial balance to add in, if you can answer real quick, is the final trial balance the COMBINED trial balance for both 2015 and 2016?

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

Step: 3

blur-text-image

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

Management Systems Audit Risk Mitigation

Authors: Mr Indulis L Svikis

1st Edition

B084DGQJJ5, 979-8607031909

More Books

Students also viewed these Accounting questions