Notes Pay Wages Pay Common Stock 200,000.00 $ 24 Revenue APIC Retain Earnings 176,167.00 Account Titles Expense Net Income Туре Amoun 100,000.00 | $ 550.000 Financing Financing Investing Non Cash 550.0 $ 1,500,0 (300,0 550.000 950,000 52,500 52,500 52,500 (29,150) Non Cash (29,150) 29,150 $ Non Cash Operating Operating Non Cash Non Cash 70,0 I$ (117.2 612,500 (254,100) 612.500 612.500 254,100 $ (254,100) Non Cash Operating Operating Non Cash Non Cash 472.5 (218.6 700,000 (272,850) 700,000 700,000 (272,850) 272,850 $ Non Cash Operating Operating Non Cash Operating Operating 735,0 8 (494,1= (30,000) (75,708) (40,000) (150,000) (87,500) 30,000 S 75,708 S 40,000 S 150,000 $ (150,000) 87,500 S (30,000) (75,708) (40,000) (30,0 (75,7 40,000 Operating Operating $ (150,01 (87,5 (87,500) 24 (50,000) $ (38,500) 2$ 38,500 $ (38,500) Operating 24 (88,5 $ (37,429) 2$ 37,429 $ (37,429) Non Cash (10,000) Non Cash Financing (10.0

Financial Accounting: The Impact on Decision Makers
10th Edition
ISBN:9781305654174
Author:Gary A. Porter, Curtis L. Norton
Publisher:Gary A. Porter, Curtis L. Norton
Chapter7: Receivables And Investments
Section: Chapter Questions
Problem 7.11E
icon
Related questions
Question

whats the stockholders equity for this equation

Equity
APIC
100,000.00 $
Liab
Notes Pay
Wages Pay
Retain Earnings
176,167.00
Common Stock
Account Titles
Revenue
Expense
Net Income
Туре
Amount
200.000,00 $
550,000
Financing
550,000
$ 1,500,000
550,000 $
950,000
Financing
Investing
(300,000)
Non Cash
52,500
52,500
52,500
Non Cash
(29,150)
29.150 $
(29,150)
Non Cash
Operating
70,000
Operating
Non Cash
$ (117,250)
612.500
612,500
612,500
Non Cash
(254,100)
254,100
(254,100)
Non Cash
Operating
Operating
472,500
$ (218,600)
Non Cash
700,000
700,000
700,000
Non Cash
(272,850)
272,850 $ (272,850)
Non Cash
735,000
(494,150)
Operating
Operating
Non Cash
Operating
Operating
30,000 $
75,708 $
40,000 $
150,000 $ (150,000)
87,500 $
(30,000)
(75,708)
(30,000)
(30,000)
(75,708)
(40,000)
(150,000)
(87,500)
(75,708)
40,000
(40,000)
Operating
Operating
$ (150,000)
(87,500)
(87,500)
$
(50,000)
(38,500)
38,500 $
(38,500)
Operating
(88,500)
(37,429)
$
37,429 $
(37,429)
Non Cash
(10,000)
Non Cash
Financing
Net Change in Cash
(10,000)
500,000 $
40,000 $
750,000 $
1,050,000 $
515,930
1,365,000 $ 1,015,237 $
349,763
$ 1,755,792
Transcribed Image Text:Equity APIC 100,000.00 $ Liab Notes Pay Wages Pay Retain Earnings 176,167.00 Common Stock Account Titles Revenue Expense Net Income Туре Amount 200.000,00 $ 550,000 Financing 550,000 $ 1,500,000 550,000 $ 950,000 Financing Investing (300,000) Non Cash 52,500 52,500 52,500 Non Cash (29,150) 29.150 $ (29,150) Non Cash Operating 70,000 Operating Non Cash $ (117,250) 612.500 612,500 612,500 Non Cash (254,100) 254,100 (254,100) Non Cash Operating Operating 472,500 $ (218,600) Non Cash 700,000 700,000 700,000 Non Cash (272,850) 272,850 $ (272,850) Non Cash 735,000 (494,150) Operating Operating Non Cash Operating Operating 30,000 $ 75,708 $ 40,000 $ 150,000 $ (150,000) 87,500 $ (30,000) (75,708) (30,000) (30,000) (75,708) (40,000) (150,000) (87,500) (75,708) 40,000 (40,000) Operating Operating $ (150,000) (87,500) (87,500) $ (50,000) (38,500) 38,500 $ (38,500) Operating (88,500) (37,429) $ 37,429 $ (37,429) Non Cash (10,000) Non Cash Financing Net Change in Cash (10,000) 500,000 $ 40,000 $ 750,000 $ 1,050,000 $ 515,930 1,365,000 $ 1,015,237 $ 349,763 $ 1,755,792
Balance Sheet
Assets
Equipment
Li
Div Pay
Events
Land
$ 50,000.00 $
Accum Depr
8,333.00 $
Cash
Acct Rec
Inventory
Building
250.000.00
Acct Pay
257,000.00 $ 17,500.00 $ 28,000.00
Beginning Balances as of Dec 31, Year 1
Acquired $550,000 by signing a note payable with a local bank
2. Sold 25,000 shares of $22 Common Stock for $1,500,000
3. Purchased Equipment for $300,000
.Purchased Inventory on Account - 25,000 Units at $1.15 per unit
5a. Sold 15,000 units at $3.50 on Account
5b. COGS for Sales on Account
6. Collect $70,000 on Account
7. Paid $117,250 of Accounts Payable
8. Purchased Inventory on Account - 170,000 Units at $1.50 per unit
9a. Sold 175,000 units at $3.50 on Account
9b. COGS for Sales on Account
10. Collect $472,500 on Account
11. Paid $218,600 of Accounts Payable
12. Purchased Invenfory on Account - 275,000 Units at $1.35 per unit
13a. Sold 200,000 units at $3.50 on Account
13b. COGS for Sales on Account
14. Collect $735,000 on Account
15. Paid $494,150 of Accounts Payable
16. Purchased Inventory on Account - 300,000 Units at $1.15 per unit
17. Paid Sales & Marketing Expenses of $30,000
18. Paid Operating Expenses of $75,708
19. Record Wages Payable of $40,000
20. Paid Product Line Research & Development Expenses of $150,000
|21. Paid Advertising Expenses of $87,500
24
118,000.00
550,000
1,500,000
(300,000)
$ 300,000
28,750
28,750
52,500
(29,150)
70,000 $
(117,250)
(70,000)
(117,250)
255,000
255.000
612,500
(254,100)
472,500 $
(472,500)
(218,600)
$ (218,600.00)
371,250
371,250
700.000
(272,850)
|-
735,000 $
(735,000)
|-
(494.150)
|-
$ (494,150.00)
345,000
345.000.00
(30,000)
(75,708)
-
(150,000)
(87,500)
22. Made the yearly required payment on the note payable. The note caries a 7%
$
interest rate and requires payments of $50,000 plus interest each December 31.
(88,500)
23. Record first year of Depreciation on Equipment Purchased in Year 2 with Salvage
Value of $38,000 & useful life of 7 Yrs
24. Declared a $10,000 cash dividend for stockholders
25. Paid a $10,000 cash dividend for stockholders
Balance at end of Yr 2
37,429.00
10,000.00
(10,000)
2,012,792 $
(10,000.00)
105,000 $
471,900 $ 300,000 $
50,000 S
250,000 -$
45,762 $
288,000 $
Total Assets
3.143.930
Total Liabilities & Equity
3,143,930
Transcribed Image Text:Balance Sheet Assets Equipment Li Div Pay Events Land $ 50,000.00 $ Accum Depr 8,333.00 $ Cash Acct Rec Inventory Building 250.000.00 Acct Pay 257,000.00 $ 17,500.00 $ 28,000.00 Beginning Balances as of Dec 31, Year 1 Acquired $550,000 by signing a note payable with a local bank 2. Sold 25,000 shares of $22 Common Stock for $1,500,000 3. Purchased Equipment for $300,000 .Purchased Inventory on Account - 25,000 Units at $1.15 per unit 5a. Sold 15,000 units at $3.50 on Account 5b. COGS for Sales on Account 6. Collect $70,000 on Account 7. Paid $117,250 of Accounts Payable 8. Purchased Inventory on Account - 170,000 Units at $1.50 per unit 9a. Sold 175,000 units at $3.50 on Account 9b. COGS for Sales on Account 10. Collect $472,500 on Account 11. Paid $218,600 of Accounts Payable 12. Purchased Invenfory on Account - 275,000 Units at $1.35 per unit 13a. Sold 200,000 units at $3.50 on Account 13b. COGS for Sales on Account 14. Collect $735,000 on Account 15. Paid $494,150 of Accounts Payable 16. Purchased Inventory on Account - 300,000 Units at $1.15 per unit 17. Paid Sales & Marketing Expenses of $30,000 18. Paid Operating Expenses of $75,708 19. Record Wages Payable of $40,000 20. Paid Product Line Research & Development Expenses of $150,000 |21. Paid Advertising Expenses of $87,500 24 118,000.00 550,000 1,500,000 (300,000) $ 300,000 28,750 28,750 52,500 (29,150) 70,000 $ (117,250) (70,000) (117,250) 255,000 255.000 612,500 (254,100) 472,500 $ (472,500) (218,600) $ (218,600.00) 371,250 371,250 700.000 (272,850) |- 735,000 $ (735,000) |- (494.150) |- $ (494,150.00) 345,000 345.000.00 (30,000) (75,708) - (150,000) (87,500) 22. Made the yearly required payment on the note payable. The note caries a 7% $ interest rate and requires payments of $50,000 plus interest each December 31. (88,500) 23. Record first year of Depreciation on Equipment Purchased in Year 2 with Salvage Value of $38,000 & useful life of 7 Yrs 24. Declared a $10,000 cash dividend for stockholders 25. Paid a $10,000 cash dividend for stockholders Balance at end of Yr 2 37,429.00 10,000.00 (10,000) 2,012,792 $ (10,000.00) 105,000 $ 471,900 $ 300,000 $ 50,000 S 250,000 -$ 45,762 $ 288,000 $ Total Assets 3.143.930 Total Liabilities & Equity 3,143,930
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Balance Sheet Analysis
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
Financial Accounting: The Impact on Decision Make…
Financial Accounting: The Impact on Decision Make…
Accounting
ISBN:
9781305654174
Author:
Gary A. Porter, Curtis L. Norton
Publisher:
Cengage Learning
College Accounting, Chapters 1-27
College Accounting, Chapters 1-27
Accounting
ISBN:
9781337794756
Author:
HEINTZ, James A.
Publisher:
Cengage Learning,
Century 21 Accounting Multicolumn Journal
Century 21 Accounting Multicolumn Journal
Accounting
ISBN:
9781337679503
Author:
Gilbertson
Publisher:
Cengage
Managerial Accounting
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Financial Reporting, Financial Statement Analysis…
Financial Reporting, Financial Statement Analysis…
Finance
ISBN:
9781285190907
Author:
James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:
Cengage Learning
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning