Balance Sheet & Income
Statement Homework
Question 1
Liabilities
Accounts Payable $210,000
Assets
Cash $127,000
Notes Payable $160,000
Total Current Liabilities: $370,000
Accounts Receivable $105,000
Inventory $293,000
Total Current Assets: $525,000
Patents and Copyrights $630,000
Tangible net fixed assets $1,620,000
Total Assets: $2,775,000
Long Term Debt $845,000
Total Liabilities: $1,215,000
Equity
Common Stock $282,000
Accumulated Retained Earnings
$1,278,000
Total Liabilities and Equity: $2,775,000
Question 2
Revenues
Sales $52,000
Total Revenues $52,000
Cost of Goods Sold
Costs $27,300
Total Cost of Goods Sold $27,300
Gross Profit $24,700
Expenses
Depreciation Expense $8,877
Interest Expense $4,900
Total Expenses $4,900
Net Income Before Taxes $10,923
Net Income After Taxes $7,100
Statement of Retained Earnings
Beginning Balance Net Income $7,100
Dividends ($1,800)
Ending Balance + $5,300