Answer:
Acme Company
1. Acme Company
Balance Sheet
As of January 6, 2021 (amounts in thousands)
Cash 13,819
Accounts Receivable 3,188
Inventory 5,100
Property Plant & Equipment 15,445
Other Assets 800
Total Assets 38,352
Liabilities and Equity:
Accounts Payable 2,000
Bank Payable 67
Debt 3,600
Other Liabilities 900
Total Liabilities 6,567
Equity:
Paid-In Capital 7,285
Retained Earnings 24,500
Total Equity 31,785
Total Liabilities & Equity 38,352
2. The final amount in Accounts Payable remains $2,000,000, but the Bank Payable increased from zero to $67,000.
Explanation:
a) Data and Calculations:
Acme Company
Balance Sheet
As of January 5, 2021 (amounts in thousands)
Cash 13,700
Accounts Receivable 3,200
Inventory 5,100
Property Plant & Equipment 15,400
Other Assets 800
Total Assets 38,200
Liabilities and Equity:
Accounts Payable 2,000
Debt 3,600
Other Liabilities 900
Total Liabilities 6,500
Equity:
Paid-In Capital 7,200
Retained Earnings 24,500
Total Equity 31,700
Total Liabilities & Equity 38,200
Transaction Analysis:
1. Cash $12 Accounts receivable $12
2. Equipment $45 Cash $45
3. Cash $85 Paid-in Capital $85
4. Cash $67 Bank payable $67
Cash
Beginning balance 13,700
Accounts receivable 12
2. Equipment (45)
3. Paid-in Capital 85
4. Bank payable 67
Ending balance 13,819
