Respuesta :
Answer:
Bramble Corporation
Assets:
Current Assets:
Cash                          $ 201,440
Debt Investments (trading)
(at cost, $145,000) Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â 155,150
Accounts Receivable     437,150 Â
Allowance for
Doubtful Accounts       27,150   410,000
Inventory                       601,440
Total current assets                      $1,368,030
Long-term assets:
Debt Investments (long-term) Â Â Â Â Â 303,440
Equity Investments (long-term) Â Â Â Â 281.440
Land                          262,150
Buildings               1,044,440
Accumulated Depreciation 152,000 892,440
Equipment              602,150
Accumulated Depreciation 60,000 Â 542,150
Franchises                     160,000
Patents                        195,000
Total long-term assets                    $2,636,620
Total assets                            $4,004,650
Liabilities + Equity:
Current Liabilities:
Notes Payable (short-term) Â Â Â Â Â Â Â 92,150
Accounts Payable               457,150
Dividends Payable              140,440
Accrued Liabilities               98,150
Total current liabilities                     $787,890
Notes Payable (long-term) Â Â Â Â Â Â 904,440
Bonds Payable               1,004,440
Total long-term liabilities                 $1,908,880
Total liabilities                         $2,696,770
Common Stock ($5 par) 1,002,150
Treasury Stock          193,150
Net Stock outstanding           809,000
Retained Earnings, December 31 Â Â 414,440
Paid-in Capital in Excess of Par     84,440
Total equity                           $1,307,880
Total liabilities + equity                 $4,004,650
Explanation:
a) Data and Calculations:
                               Debit        Credit
Cash                          $ 201,440
Debt Investments (trading)
(at cost, $145,000) Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â 155,150
Accounts Receivable              437,150 Â
Inventory                       601,440
Sales                                     $ 8,102,150
Cost of Goods Sold             4,800,000
Allowance for Doubtful Accounts                 27,150
Debt Investments (long-term) Â Â Â Â Â 303,440
Equity Investments (long-term) Â Â Â Â 281.440
Notes Payable (short-term) Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â 92,150
Accounts Payable                             457,150
Dividends Payable                            140,440
Accrued Liabilities                             98,150
Notes Payable (long-term) Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â 904,440
Bonds Payable                             1,004,440
Common Stock ($5 par) Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â 1,002,150
Treasury Stock                  193,150
Retained Earnings                            82,440
Paid-in Capital in Excess of Par                  84,440
Investment Revenue                           67,180
Land                          262,150
Buildings                     1,044,440
Accumulated Depreciation-Buildings            152,000
Equipment                     602,150
Accumulated Depreciation Equipment            60,000
Franchises                     160,000
Patents                        195,000
Selling Expenses              2,002,150
Administrative Expenses         904,180
Interest Expense                215,180
Gain                                        84,180
Totals                     $12,358,460   $12,358,460
b) Income Statement for the year ended December 31, 2020:
Sales                        $ 8,102,150
Cost of Goods Sold             4,800,000
Gross profit                  $3,302,150
Investment Revenue               67,180
Gain                            84,180
Total Income before expenses  $3,453,510
Selling Expenses       2,002,150
Administrative Expenses  904,180
Interest Expense         215,180
Total Expenses                (3,121,510)
Net Income                   $332,000
Retained Earnings                82,440
Retained Earnings, December 31 Â $414,440