Requirment: Prepare a Balance Sheet as at December 31, 2020.
Answer:
<h2>Cullumber Corporation</h2><h3>Balance Sheet as of December 31, 2020:</h3>
<u>Current Assets:</u>
Cash $61,140
Accounts Receivable 60,000
less allowance for doubtful 6,000 54,000
Inventory <u>23,300</u> 138,440
<u>Non-current Assets:</u>
Land 67,200
Buildings 81,700
Accumulated Depreciation <u>28,050</u> 53,650
Equipment 41,000
Accumulated Depreciation <u>17,890</u> <u>23,110</u> 143,960
Total Assets <u>$282,400</u>
Liabilities + Equity:
<u>Current Liabilities:</u>
Accounts Payable 19,500
Interest Payable 4,400
Dividends Payable 5,802
Unearned Rent Revenue <u>1,800
</u> 31,502
<u>Non-current Liabilities:</u>
Bonds Payable (10%) <u>44,000</u> $75,502
<u>Equity:</u>
Common Stock ($10 par) 38,000
Paid-in Capital in Excess of Par—Common 10,240
Preferred Stock ($20 par) 20,000
Paid-in Capital in Excess of Par—Preferred 3,000
Retained Earnings 138,258
Treasury Stock <u>(2,600)</u> <u>206,898</u>
Total Liabilities + Equity <u>$282,400</u>
<u></u>
Explanation:
a) Cullumber Corporation's Unadjusted Trial Balance as of December 31, 2020:
Debit Credit
Cash $26,100
Accounts Receivable 60,000
Inventory 23,300
Land 67,200
Buildings 81,700
Equipment 41,000
Allowance for Doubtful Accounts $470
Accumulated Depreciation—Buildings 25,500
Accumulated Depreciation—Equipment 14,200
Accounts Payable 19,500
Interest Payable –0–
Dividends Payable –0–
Unearned Rent Revenue 7,200
Bonds Payable (10%) 44,000
Common Stock ($10 par) 28,000
Paid-in Capital in Excess of Par—Common Stock 5,600
Preferred Stock ($20 par) –0–
Paid-in Capital in Excess of Par—Preferred Stock –0–
Retained Earnings 65,330
Treasury Stock –0–
Cash Dividends –0–
Sales Revenue 570,000
Rent Revenue –0–
Bad Debt Expense –0–
Interest Expense –0–
Cost of Goods Sold 380,000
Depreciation Expense –0–
Other Operating Expenses 36,900
Salaries and Wages Expense 63,600
Total $779,800 $779,800
b) Cullumber Corporation's Adjusted Trial Balance as of December 31, 2020:
Debit Credit
Cash $61,140
Accounts Receivable 60,000
Inventory 23,300
Land 67,200
Buildings 81,700
Equipment 41,000
Allowance for Doubtful Accounts $6,000
Accumulated Depreciation—Buildings 28,050
Accumulated Depreciation—Equipment 17,890
Accounts Payable 19,500
Interest Payable 4,400
Dividends Payable 5,802
Unearned Rent Revenue 1,800
Bonds Payable (10%) 44,000
Common Stock ($10 par) 38,000
Paid-in Capital in Excess of Par—Common Stock 10,240
Preferred Stock ($20 par) 20,000
Paid-in Capital in Excess of Par—Preferred Stock 3,000
Retained Earnings 65,330
Treasury Stock 2,600
Cash Dividends 5,802
Sales Revenue 570,000
Rent Revenue 5,400
Bad Debt Expense 5,530
Interest Expense 4,400
Cost of Goods Sold 380,000
Depreciation Expense 6,240
Other Operating Expenses 36,900
Salaries and Wages Expense 63,600
Total $839,412 $839,412
c) Cash Account Adjustment:
Balance as per Trial Balance $26,100
Preferred Stock 23,000
Common Stock 24,000
Treasury Stock (11,960)
Adjusted Cash balance $61,140
d) Income Statement
Sales Revenue $570,000
Cost of goods sold 380,000
Gross profit $190,000
Rent Revenue 5,400
Total $195,400
less expenses:
Bad Debt Expense 5,530
Interest Expense 4,400
Depreciation Expense 6,240
Other Operating Expenses 36,900
Salaries and Wages Expense 63,600 116,670
Net Income $78,730
Retained Earnings 65,330
Dividends (5802)
Retained Earnings carried forward $138,258
