XYZ Company - Balance Sheet As of12/31/2014
Assets
Current Assets
Cash
$ 50,000
Accounts Receivable
$ 35,000
Total Current Assets
$85,000
Long-term Investments
Investments in Hokie Co. - AFS
$25,000
Property Plant and Equipment
Printing Equipment
$100,000
less Accumulated Depreciation
$ (40,000)
$60,000
Building
$ 110,000
less Accumulated Depreciation
$ (3,667)
$106,333
Intangible Assets
Trademark
$10,000
Total Assets
$ 286,333
Liabilities and Stockholdersâ Equity
Current Liabilities
Accounts Payable
$115,000
Unearned Revenue
$45,000
Total Current Liabilities
$160,000
Total Liabilities
$ 160,000
Stockholder's Equity
Capital Stock:
Common Stock ($1 par value 10,000 shares issued)
$10,000
Additional Paid in Capital
$50,000
Total Paid in Capital
$ 60,000
Retained Earnings
$ 66,333
Total Stockholder's Equity
$126,333
Total Liabilities and Stockholder's Equity
$286,333
The Following Events Happened in 2015
1. On Jan. 1 XYZ Co. issued1000 shares of 6% $10 par preferred stock for $20,000.
2. XYZ Co. had $150,000 insales ($100,000 cash and $50,000 on account).
3. On Jan. 1 XYZ. paid$20,000 to rent a building for the next 12 months
4. XYZ purchased suppliesfor $10,000 on account
5. XYZ Co. collected $35,000in cash for settlement of outstanding accounts receivable
6. XYZ Co. provided servicesto earn all unearned revenue in 2015.
7. At the end of the yearonly $2000 of supplies remained
8. On 12-31 XYZ Companydeclared and paid preferred dividends
Other Information:
The Building has a useful life of 10 years and a salvage valueof 10,000. The company uses straight linedepreciation.
The Printing Equipment has a useful life of 10 years and asalvage value of 50,000. The company uses straight linedepreciation.
XYZ Co's Income Tax Rate is 30 percent and taxes will not bepaid until 2016.
1:What would XYZ Company report for revenue onthe 2015 Income Statement?
2:What would XYZ Company report for total operatingexpenses on the 2015 Income Statement?
3:What would XYZ Company report for Net Incomeon the 2015 Income Statement?
4: What would XYZ Company report for total currentassets on the 2015 Balance Sheet?
5: What would XYZ Company report for totalliabilities on the 2015 Balance Sheet?
6: What would XYZ Company report for additional paid incapital for preferred stock on the 2015 Balance Sheet?
7: What would XYZ Company report for total stockholders'equity on the 2015 Balance Sheet?
8: After closing entries, howdoes Event #2 affect stockholders' equity?
Event #2: XYZ Co. had $150,000 in sales ($100,000 cash and$50,000 on account).
9: After closing, how does Event #6 affect the BalanceSheet?
Event #6: Blazer Co. provided services to earn allunearned revenue in 2015.
10: After closing entries, how doesEvent #7 affect the Balance Sheet?
Event #7: At the end of the year only $2000 of suppliesremained
XYZ Company - Balance Sheet As of12/31/2014 | ||||||||
Assets | ||||||||
Current Assets | ||||||||
Cash | $ 50,000 | |||||||
Accounts Receivable | $ 35,000 | |||||||
Total Current Assets | $85,000 | |||||||
Long-term Investments | ||||||||
Investments in Hokie Co. - AFS | $25,000 | |||||||
Property Plant and Equipment | ||||||||
Printing Equipment | $100,000 | |||||||
less Accumulated Depreciation | $ (40,000) | $60,000 | ||||||
Building | $ 110,000 | |||||||
less Accumulated Depreciation | $ (3,667) | $106,333 | ||||||
Intangible Assets | ||||||||
Trademark | $10,000 | |||||||
Total Assets | $ 286,333 | |||||||
Liabilities and Stockholdersâ Equity | ||||||||
Current Liabilities | ||||||||
Accounts Payable | $115,000 | |||||||
Unearned Revenue | $45,000 | |||||||
Total Current Liabilities | $160,000 | |||||||
Total Liabilities | $ 160,000 | |||||||
Stockholder's Equity | ||||||||
Capital Stock: | ||||||||
Common Stock ($1 par value 10,000 shares issued) | $10,000 | |||||||
Additional Paid in Capital | $50,000 | |||||||
Total Paid in Capital | $ 60,000 | |||||||
Retained Earnings | $ 66,333 | |||||||
Total Stockholder's Equity | $126,333 | |||||||
Total Liabilities and Stockholder's Equity | $286,333 |
The Following Events Happened in 2015 | ||||||||
1. On Jan. 1 XYZ Co. issued1000 shares of 6% $10 par preferred stock for $20,000. | ||||||||
2. XYZ Co. had $150,000 insales ($100,000 cash and $50,000 on account). | ||||||||
3. On Jan. 1 XYZ. paid$20,000 to rent a building for the next 12 months | ||||||||
4. XYZ purchased suppliesfor $10,000 on account | ||||||||
5. XYZ Co. collected $35,000in cash for settlement of outstanding accounts receivable | ||||||||
6. XYZ Co. provided servicesto earn all unearned revenue in 2015. | ||||||||
7. At the end of the yearonly $2000 of supplies remained | ||||||||
8. On 12-31 XYZ Companydeclared and paid preferred dividends | ||||||||
Other Information: | ||||||||
The Building has a useful life of 10 years and a salvage valueof 10,000. The company uses straight linedepreciation. | ||||||||
The Printing Equipment has a useful life of 10 years and asalvage value of 50,000. The company uses straight linedepreciation. | ||||||||
XYZ Co's Income Tax Rate is 30 percent and taxes will not bepaid until 2016. |
1:What would XYZ Company report for revenue onthe 2015 Income Statement?
2:What would XYZ Company report for total operatingexpenses on the 2015 Income Statement?
3:What would XYZ Company report for Net Incomeon the 2015 Income Statement?
4: What would XYZ Company report for total currentassets on the 2015 Balance Sheet?
5: What would XYZ Company report for totalliabilities on the 2015 Balance Sheet?
6: What would XYZ Company report for additional paid incapital for preferred stock on the 2015 Balance Sheet?
7: What would XYZ Company report for total stockholders'equity on the 2015 Balance Sheet?
8: After closing entries, howdoes Event #2 affect stockholders' equity?
Event #2: XYZ Co. had $150,000 in sales ($100,000 cash and$50,000 on account).
9: After closing, how does Event #6 affect the BalanceSheet?
Event #6: Blazer Co. provided services to earn allunearned revenue in 2015.
10: After closing entries, how doesEvent #7 affect the Balance Sheet?
Event #7: At the end of the year only $2000 of suppliesremained