Answered step by step
Verified Expert Solution
Question
1 Approved Answer
WINDHEAD CORP BALANCE SHEET For the year ended December 31, 2023 Cash $41,226 Notes Receivable $16,000 Accounts Receivable $38,300
WINDHEAD CORP | ||
BALANCE SHEET | ||
For the year ended December 31, 2023 | ||
Cash | $41,226 | |
Notes Receivable | $16,000 | |
Accounts Receivable | $38,300 | |
Less;Allowance for Doubtful Accounts | -$5,164 | |
Inventories | $78,546 | |
Prepaid Insurance | $540 | |
Prepaid Rent | $4,100 | |
Total Current Assets | $173,548 | |
Non Current Assets | ||
Long-term Investments | ||
Investments in held-for-maturity securities | $52,000 | |
Land held for future development | $45,500 | |
Property, Plant, and Equipment | ||
Land | $100,000 | |
Buildings | $675,000 | |
Less:Accumulated Depreciation | -$200,750 | |
Intangible Assets | ||
Capitalized Development Costs | $8,000 | |
Goodwill | $76,700 | |
Other Identifiable Intangible Assets | $48,000 | |
Total Non-Current Assets | $804,450 | |
Total Assets | $977,998 | |
Current Liabilities | ||
Notes Payable | $120,000 | |
Accounts Payable | $8,040 | |
Income Tax Payable | $11,690 | |
Property Taxes Payable | $6,600 | |
Interest Payable | $1,200 | |
Total Current Liabilities | $147,530 | |
Non-Current Liabilities | ||
Provisions related to pensions | $84,100 | |
Bonds Payable | $300,000 | |
Total Non-Current Liabilities | $384,100 | |
Total Liabilities | $531,630 | |
Stockholders' Equity | ||
Common Stock | $110,000 | |
Preferred Stock | $100,000 | |
Paid-in-capital - Common Stock | $32,500 | |
Paid-in-capital - Preferred Stock | $10,000 | |
Retained Earnings | ? | |
Accumulated Other Comprehensive Income | $5,000 | |
Less: Treasury Stock | -$12,750 | |
Total Stockholder's Equity | $244,750 | |
Total Liabilities and Stockholders' Equity | $923,910 |
Can you help me with the correct:
- Income statement
- Retained earnings
- Balance Sheet
- Cash Flow statement
Please fix what is missing in this financial statement.
WINDHEAD CORP | |||
ADJUSTED TRIAL BALANCE | |||
For year ended 12/31/2023 | |||
Debit | Credit | ||
Cash | 41,226 | ||
Notes Receivable | 16,000 | ||
Accounts Receivable | 38,300 | ||
Less: Allowance for Doubtful Accounts | 5,164 | ||
Inventories | 78,546 | ||
Prepaid Insurance | 540 | ||
Prepaid Rent | 4,100 | ||
Investments in held-for-maturity securities | 52,000 | ||
Land held for future development | 45,500 | ||
Land | 100,000 | ||
Buildings | 675,000 | ||
Less: Accumulated Depreciation | 200,750 | ||
Capitalized Development Costs | 8,000 | ||
Goodwill | 76,700 | ||
Other Indentifiable Intangible Assets | 48,000 | ||
Notes Payable | 120,000 | ||
Accounts Payable | 8,040 | ||
Income Taxes Payable | 11,690 | ||
Property Taxes Payable | 6,600 | ||
Interest Payable | 1,200 | ||
Provisions Related to Pensions | 84,100 | ||
Bonds Payable | 300,000 | ||
Common Stock | 110,000 | ||
Preferred Stock | 100,000 | ||
Paid-in-Capital - Common Stock | 32,500 | ||
Paid-in-Capital - Preferred Stock | 10,000 | ||
Retained Earnings | 153,350 | ||
Accumulated Other Comprehensive Income | 5,000 | ||
Less: Treasury Stock | 12,750 | ||
Freight Out | 2,040 | ||
Sales Revenue | 117,520 | ||
Purchase Discouts | 398 | ||
Sales Returns and Allowances | 100 | ||
Purchase Return | 200 | ||
Sales Discounts | 400 | ||
Bad Debt Expense | 2,164 | ||
Utilities Expense | 11,342 | ||
Interest Expense | 5,700 | ||
Salaries & Wages Expense | 44,000 | ||
Utilities Payable | 1,250 | ||
Depreciation Expense | 13,250 | ||
Federal Income Tax | 3,250 | ||
Cost of Goods Sold | 38,000 | ||
Purchases | 40,146 | ||
Sales | 12,000 | ||
Office Supplies Expense | 500 | ||
Rent Expense | 2,500 | ||
TOTAL | 1,319,908 | 1,319,908 |
Windhead Corp. | |
Income Statement | |
For the Year Ended December 2023 | |
Revenue: | |
Gross Sales | $117,520.00 |
Net Sales | $117,520.00 |
Cost of Goods Sold: | $ (38,000.00) |
Gross Profit | $79,520.00 |
Operating Expenses | |
Bad Debt Expense | $2,164.00 |
Utilities Expense | $11,342.00 |
Interest Expense | $5,700.00 |
Salaries & Wages Expense | $44,000.00 |
Office Expense | $500.00 |
Rent Expense | $2,500.00 |
Total Operating Expenses | $ (66,206.00) |
Net Operating Income | $13,314.00 |
Federal Income Tax | $ (3,250.00) |
Net Income | $10,064.00 |
Windhead Corp. | ||
Statement of Retained Earnings | ||
For the Year Ended December 31, 2023 | ||
Retained Earnings at the beginning of the year | $153,350.00 | |
Add: Net Income | $10,064.00 | |
Subtract: Dividend | 0 | |
Retained Earnings: Ending | $163,414.00 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Windhead Corp Balance Sheet For the year ended December 31 2023 Assets Current Assets Cash 41226 Notes Receivable 16000 Accounts Receivable 38300 Inve...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