Answered step by step
Verified Expert Solution
Link Copied!

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
Cash41,226  
Notes Receivable16,000  
Accounts Receivable38,300  
Less: Allowance for Doubtful Accounts  5,164
Inventories78,546  
Prepaid Insurance540  
Prepaid Rent4,100  
Investments in held-for-maturity securities52,000  
Land held for future development45,500  
Land100,000  
Buildings675,000  
Less: Accumulated Depreciation  200,750
Capitalized Development Costs8,000  
Goodwill76,700  
Other Indentifiable Intangible Assets48,000  
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 Stock12,750  
    
Freight Out2,040  
Sales Revenue  117,520
Purchase Discouts  398
Sales Returns and Allowances100  
Purchase Return  200
Sales Discounts400  
Bad Debt Expense2,164  
Utilities Expense11,342  
Interest Expense5,700  
Salaries & Wages Expense44,000  
Utilities Payable  1,250
    
Depreciation Expense13,250  
Federal Income Tax3,250  
Cost of Goods Sold38,000  
Purchases  40,146
Sales  12,000
Office Supplies Expense500  
Rent Expense2,500  
    
TOTAL1,319,908 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... 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

Intermediate Accounting

Authors: Donald E. Kieso, Jerry J. Weygandt, Terry D. Warfield.

9th Canadian Edition, Volume 2

470964731, 978-0470964736, 978-0470161012

More Books

Students also viewed these Finance questions