Based on the scenario below, you will complete a Balance Sheet. Read the scenario. Identify pertinent...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Based on the scenario below, you will complete a Balance Sheet. Read the scenario. Identify pertinent information and use it to fill in numbers on the Balance Sheet below. Not all information may be necessary to complete the statement. Leave any unnecessary boxes empty. Please round all figures to whole dollars. You may need to use scratch paper. You will need these files to complete this: • Wally Widget Income Statement a • Wally Widget Cash Flow Statement • Balance Sheet blank form Wally started a weekend widget stand on his landlord's front lawn with a $2000 inheritance (owner investment). He relied on his brightly-colored stand, drive-by traffic, and word-of-mouth to attract customers. The stand has a market value of $500. Wally paid his landlord $15 up front for a year of lawn space and spent another $150 on the stand, which has a lifespan of 4 years. The city heard about his scheme and charged him $30 for a permit. In his first year of business, Wally acquired 1000 widgets for $1.00 each and sold all but 50 of them at 80% markup. Due to a defect in some of the product, he discounted a total of $10. Additional costs included $30.00 in UPS bills and $10.00 for 1000 bags. Sales tax amounted to $106. The Marginal Tax Rate (MTR) is 25%, Based on the given Wally's Widgets scenario, fill in the numbers below. DO NOT use the dollar sign, numbers only, no decimals. Make sure to include parenthesis when necessary. Wally's Widgets Balance Sheet For the year ended December 31, 20xx Wally's Widgets Cash Flow Statement For the year ended December 31, 20xx Operating Activities Net Sales to Customers 1,806 Accounts Receivable from Customers 20xx Payments for Total Operating Expenses Add Depreciation Expenses Taken (354) 163 Add Accounts Payable for Current Year Payments for prior year Income Taxes Payments for current year Income Taxes Payments for Inventory Net Cash Flows from Operating Activities (126) (1,000) (650) Investing Activities Proceeds from the sale of property, plant, and equipment Purchased Property, Plant, and Equipment (650) Net Cash Flows from Investing Activities (650) Financing Activities Owner Investment 2,000 Owner Withdrawals Repayment of Long-term Debt Net Cash Flows from Financing Activities 2,000 Changes in Cash Balance Net Change in Cash for Current Year Add: Beginning Cash Balance Ending Cash Balance 1,839 1,839 Wally's Widgets Income Statements For the year ended December 31, 20x Revenue Gross Sales 1,816 Less: Sales returns and Discounts (10) 1,806 Net Sales Cost of Goods Sold Beginning Inventory Purchas of Widgets Less: Ending Inventory Less: Cost of Goods Sold 1,000 50 (950) Gross Profit 856 Operating Expenses Selling Expenses Delivery Expenses Advertising Expenses 30 Salaries Miscellaneous Expenses 10 Sales Taxes Paid 106 Total Selling Expenses 146 General Admin. Expenses Rent Expenses Utilities Expenses 15 Insurance Expenses Wages Permits and Licenses 30 Depreciation Expenses 163 Total General and Admin. Expenses 208 Less: Total Operating Expenses 354 Income Before Taxes 502 Less: Income Taxes (@25%) Net Income after Taxes 126 376 Wally's Widgets Balance Sheet As of December 31, 20XX Assets Current Assets Cash and Equivalents i Accounts Receivable M Ending Inventory (at cost) F Total Current Assets Long-term Assets Property, Plant and Equipment G Less Accumulated Depreciation B Other Assets Total Long-Term Assets Total Assets Liabilities and Owners' Equity Current Liabilities Accounts Payable D Employment Taxes Payable D Income Taxes Owed (2010) i Notes Payable Total Current Liabilities Long-term Liabilities Long-term Debt Other Long-term Liabilities Total Long-term Liabilities Total Liabilities Owners' Equity Owner Capital (1/1/2010) Owner Capital Paid in 2010 H Net Income After Taxes for the Year N Less Owner Withdrawals Total Owners' Equityi Total Liabilities and Owners' Equity Based on the scenario below, you will complete a Balance Sheet. Read the scenario. Identify pertinent information and use it to fill in numbers on the Balance Sheet below. Not all information may be necessary to complete the statement. Leave any unnecessary boxes empty. Please round all figures to whole dollars. You may need to use scratch paper. You will need these files to complete this: • Wally Widget Income Statement a • Wally Widget Cash Flow Statement • Balance Sheet blank form Wally started a weekend widget stand on his landlord's front lawn with a $2000 inheritance (owner investment). He relied on his brightly-colored stand, drive-by traffic, and word-of-mouth to attract customers. The stand has a market value of $500. Wally paid his landlord $15 up front for a year of lawn space and spent another $150 on the stand, which has a lifespan of 4 years. The city heard about his scheme and charged him $30 for a permit. In his first year of business, Wally acquired 1000 widgets for $1.00 each and sold all but 50 of them at 80% markup. Due to a defect in some of the product, he discounted a total of $10. Additional costs included $30.00 in UPS bills and $10.00 for 1000 bags. Sales tax amounted to $106. The Marginal Tax Rate (MTR) is 25%, Based on the given Wally's Widgets scenario, fill in the numbers below. DO NOT use the dollar sign, numbers only, no decimals. Make sure to include parenthesis when necessary. Wally's Widgets Balance Sheet For the year ended December 31, 20xx Wally's Widgets Cash Flow Statement For the year ended December 31, 20xx Operating Activities Net Sales to Customers 1,806 Accounts Receivable from Customers 20xx Payments for Total Operating Expenses Add Depreciation Expenses Taken (354) 163 Add Accounts Payable for Current Year Payments for prior year Income Taxes Payments for current year Income Taxes Payments for Inventory Net Cash Flows from Operating Activities (126) (1,000) (650) Investing Activities Proceeds from the sale of property, plant, and equipment Purchased Property, Plant, and Equipment (650) Net Cash Flows from Investing Activities (650) Financing Activities Owner Investment 2,000 Owner Withdrawals Repayment of Long-term Debt Net Cash Flows from Financing Activities 2,000 Changes in Cash Balance Net Change in Cash for Current Year Add: Beginning Cash Balance Ending Cash Balance 1,839 1,839 Wally's Widgets Income Statements For the year ended December 31, 20x Revenue Gross Sales 1,816 Less: Sales returns and Discounts (10) 1,806 Net Sales Cost of Goods Sold Beginning Inventory Purchas of Widgets Less: Ending Inventory Less: Cost of Goods Sold 1,000 50 (950) Gross Profit 856 Operating Expenses Selling Expenses Delivery Expenses Advertising Expenses 30 Salaries Miscellaneous Expenses 10 Sales Taxes Paid 106 Total Selling Expenses 146 General Admin. Expenses Rent Expenses Utilities Expenses 15 Insurance Expenses Wages Permits and Licenses 30 Depreciation Expenses 163 Total General and Admin. Expenses 208 Less: Total Operating Expenses 354 Income Before Taxes 502 Less: Income Taxes (@25%) Net Income after Taxes 126 376 Wally's Widgets Balance Sheet As of December 31, 20XX Assets Current Assets Cash and Equivalents i Accounts Receivable M Ending Inventory (at cost) F Total Current Assets Long-term Assets Property, Plant and Equipment G Less Accumulated Depreciation B Other Assets Total Long-Term Assets Total Assets Liabilities and Owners' Equity Current Liabilities Accounts Payable D Employment Taxes Payable D Income Taxes Owed (2010) i Notes Payable Total Current Liabilities Long-term Liabilities Long-term Debt Other Long-term Liabilities Total Long-term Liabilities Total Liabilities Owners' Equity Owner Capital (1/1/2010) Owner Capital Paid in 2010 H Net Income After Taxes for the Year N Less Owner Withdrawals Total Owners' Equityi Total Liabilities and Owners' Equity
Expert Answer:
Answer rating: 100% (QA)
Answer Wallys Widgets Balance Sheet as on Dec 31 20XX Assets Current Assets C... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
The income statement for the year ended December 31, 2007, for Mayr Melnhof Karton, an Austrian paper and packaging manufacturer, appears in Exhibit 1.11 Mayr Melnhof reports all amounts in thousands...
-
The income statement for the year ended December 31, 2011, and the balance sheets at December 31, 2010, and December 31, 2011, for Craigs Service Company are presented here. Requirements 1. Prepare a...
-
The income statement for the year ended December 31, 2014, as well as the balance sheets as of December 31, 2014, and December 31, 2013, for Lucky Lady Inc. follow. This information is taken from the...
-
1. Calculate the density of O2, in g/L, at STP. 1.62 g/L b. 0,714 g/L 1.43 g/L. d. 1.14 g/L e. 0.810 g/L a. .
-
If Treasury bills are currently paying 8 percent and the inflation rate is 4.7 percent, what is the approximate real rate of interest? The exact real rate?
-
The following table provides a revenue analysis for Crocs Inc. from 2019 to 2020. In this table, Crocs reports their wholesale revenues recognized by each of its three reportable segments (and...
-
2 HMCs success in China depends on its ability to effectively manage cross-cultural communication with Chinese managers and employees. Suggest three specific ways in which cross-cultural...
-
Net present value , Internal Rate of Return, Sensitivity Analysis. Francesca Freed wants a Burg-N- Fry franchise. The buy-in is $500,000. Burg-N-Fry headquarters tells Francesca that typical annual...
-
Suppose that spot interest rates with continuous compounding are as follows: - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - Maturity Rate ( years ) ( % per annum )...
-
Zek Ltd assembles heavy industrial switchboxes. Hitherto, Zek Ltd has assembled only one type, but recently a decision was made to expand the product range into two types. The following data pertains...
-
3. Practice similar The graph of the is given below. (Click on a graph to enlarge it.) f (x ) 1,4. ..J... 0.6 Use the graph of f(x) = vr to find the largest number o such that if 0
-
1) Factor the following Expressions (Write your factors only, don't show your work) a) 2x - 32 = c) 3x-2x-8= b) 2x-6x-8=
-
Bloomfield Inc. manufactures widgets. A major piece of equipment used to make the widget is nearing the end of its useful life. The company is trying to decide whether they should lease new equipment...
-
1. a. What is network management? Illustrate network management functional flowchart. [2.5] b. What encoding and decoding mechanisms are used in fast Ethernet and gigabit Ethernet? What is meant by...
-
Project Data: Sam Parker owns and operates a consulting firm called Business Solutions. The business began operating in October 202X. Transactions for October and November 202X have been recorded and...
-
3. Use Hooke's law to predict which one out of each pair vibrates at a higher wavenumber. Explain your answer. (7 points) a) C-H and C-D* b) C-C and C=C where: 1 k v = 2, v=wavenumber c = velocity of...
-
Question 14 3 pts 14. Select the incorrect statement regarding flexible budgets. O A flexible budget is also known as a master budget. Flexible budgets often show the estimated revenues and costs at...
-
Draw a Feynman diagram for the reaction n + v p + .
-
What new services might Key Savings and Loan be able to offer if they go virtual?
-
Do you think that you would want to work in a matrix organization, such as Martha Stewart Living Omni media, where you were assigned simultaneously to multiple units or groups? Why or why not?
-
How is the concept of the value package useful in marketing to consumers and industrial customers? Discuss.
-
7. A teacher working for the City of Lights earns vacation pay of $2,000 during 2008. However, the vacation will not be taken until the end of 2009. In the government-wide financial statements for...
-
8. Assume in question 7 that the teacher takes the vacation late in 2009 and is paid the entire $2,000. What journal entry is reported in creating each of the two types of financial statements?
-
5. A landfill is scheduled to be filled to capacity over a 10-year period. However, at the end of the first year of operations, the landfill is only 7 percent filled. How much liability for closure...
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App