question archive Prepare a balance sheet and income statement for TNT, Inc
Prepare a balance sheet and income statement for TNT, Inc
Subject:AccountingPrice:3.87 Bought7
Prepare a balance sheet and income statement for TNT, Inc., from the following scrambled list of items:
Depreciation expense $ 99,000
Cash 337,500
Long-term debt 501,000
Sales 859,500
Accounts payable 153,000
General and administrative expense 118,500
Buildings and equipment 1,342,500
Notes payable 112,500
Accounts receivable 251,250
Interest expense 7,125
Accrued expenses 11,850
Common stock 433,500
Cost of goods sold 445,500
Inventory 148,950
Taxes 75,750
Accumulated depreciation 394,500
Taxes payable 21,750
Retained earnings 79,500
Purchase A New Answer
Custom new solution created by our subject matter experts
GET A QUOTE
Answer Preview
Ans : There is a difference in Trial Balance , which is placed in Suspense A/c (dr) = 258975
|
Difference in B/S ( Liab – Asset) |
2,58,975.00 |
|
|
TB |
DR |
2826075 |
|
CR |
2567100 |
|
|
Diff |
258975 |
|
Income statement |
|
|
|
Current Yr |
||
|
Sales |
859500 |
|
|
Total Revenue (A) |
859500 |
|
|
Expenses: |
||
|
COGS |
445500 |
|
|
Dep |
99,000 |
|
|
Int |
7125 |
|
|
Operat. Exp |
118500 |
|
|
Taxes |
75750 |
|
|
Total Expense (B) |
745875 |
|
|
Net Income (A-B) |
113625 |
|
|
Retained earnings |
||
|
Op bal |
79500 |
|
|
Add: Net Income |
113625 |
|
|
Closing bal |
193125 |
|
|
|
BALANCE SHEET |
|
|
|
ASSETS |
Current Yr |
|
LIAB |
Current Yr |
|
CASH |
3,37,500.00 |
C.L. |
||
|
INVENTORY |
148950.00 |
Accounts payable |
1,53,000.00 |
|
|
ACCOUNTS RECV |
251250.00 |
Accruals |
11,850.00 |
|
|
TOTAL C.A. |
7,37,700.00 |
Notes payable |
1,12,500.00 |
|
|
FIXED ASSETS |
Taxes Payable |
21,750.00 |
||
|
Net fixed assets |
13,42,500.00 |
TOTAL C.L. |
2,99,100.00 |
|
|
Less: Acc dep |
-3,94,500.00 |
9,48,000.00 |
||
|
L.T.Liab: |
||||
|
Long-term debt |
5,01,000.00 |
|||
|
Total liab |
8,00,100.00 |
|||
|
Shareholder's Equity |
||||
|
Common Stock |
4,33,500.00 |
|||
|
Retained earnings |
1,93,125.00 |
|||
|
Total Shareholder's Equity |
6,26,625.00 |
|||
|
Total assets |
16,85,700.00 |
Total Liab n sh/h fund |
14,26,725.00 |
