BALANCE SHEET ASSIGNMENT
We're continuing to analyze the same company as in Modules 1 and 2.
Additional information added in Module 2
• One client indicated that they were interested in purchasing $42,500 worth of products. However, the client has not actually committed to the purchase.
• The bookkeeper already corrected the sales account. However, the bookkeeper may have made a mistake when computing cost of goods sold. She included total production costs for 2014 and did not adjust ending inventory for the $42,500 worth of units left at the end of the year. The amount of ending inventory was determined using a physical count.
Additional information for Module 3
• The company made a secondary offering of stock and raised an additional $180,000 which includes $150,000 of Paid-in Capital.
• The company had already paid $15,000 in dividends before deciding on the offering.
• The company now has cash to invest in a piece of raw land on which to build in the future. The investment takes place before year end. The cost of the land is $400,000, the down payment is $40,000 and a note to the bank covers the rest.
|
Nybrostrand Company
|
|
31-Dec-14
|
|
Trial Balance (accounts in alphabetical order)
|
|
|
Debit
|
Credit
|
|
Accounts payable
|
|
$ 78,000
|
|
Accounts receivable
|
$ 36,500
|
|
|
Cash
|
30,000
|
|
|
Common stock
|
|
10,000
|
|
Depreciation expense
|
24,350
|
|
|
Cost of goods sold
|
307,000
|
|
|
Equipment (net of depreciation)
|
415,000
|
|
|
Insurance
|
1,400
|
|
|
Inventory
|
34,000
|
|
|
Long-term debt
|
|
127,000
|
|
Marketing
|
4,500
|
|
|
Paid-in capital
|
|
50,000
|
|
Property taxes
|
16,900
|
|
|
Rent
|
28,000
|
|
|
Retained earnings
|
|
?
|
|
Revenues
|
|
586,000
|
|
Salaries
|
78,500
|
|
|
Utilities
|
6,700
|
|
|
Total
|
982,850
|
982,850
|
SLP Assignment Expectations
Prepare a balance sheet for the company in good format. Update the balance sheet for the changes to income in Module 2 and also consider the effect of paying the dividend. You do not need to include the income statement.
The submission should be 2- to 4-pages and need to include answers to all the questions listed above. Show computations, discuss the results, and include references in APA format.