You have been contacted by WWMD Corporation to assist them with the closeout of their year- end.
Question:
You have been contacted by WWMD Corporation to assist them with the closeout of their year-
end. Their family accountant of 35 years decided that he wanted to start retirement a little early
this year. You are inheriting an adjusted trial balance which needs to be properly presented
into a set of GAAP financials. Here is what we know:
You can assume that all account balances are accurate.
This is the first year of operations.
You will need to record a tax accrual. Assume a flat tax rate of 24%.
The family accountant left you a love note indicating that the company had
recently issued 100, shares of $10 par value stock in exchange for a tract of
land.
No footnote disclosures are needed.
No dividends were paid this year.
The loss on disposal of asset was the result of an asset being discarded. No
cash proceeds were received on this transaction.
You can feel free to add any accounts that you deem necessary.
Each financial statement prepared in proper format is worth 5 points.
Your job is to complete the above and create a set of GAAP financial statements
Cash | 185,000.00 | |||
Accounts Receivable | 715,000.00 | |||
Product Sales Revenue | 12,000,000 | |||
Stockholder Loans Payable | 65,000 | |||
Inventory-Raw Materials | 520,000.00 | |||
Inventory-Finished Goods | 261,000.00 | |||
Land | 147,000.00 | |||
Building & Improvements | 403,000.00 | |||
Machinery & Equipment | 1,312,000.00 | |||
Computer Equipment | 16,000.00 | |||
Furniture & Fixtures | 35,000.00 | |||
Transportation Equipment | 155,000.00 | |||
Accounts Payable | 620,000 | |||
Allowance for Doubtful Accounts | 42,000 | |||
Accrued payroll taxes | 6,500 | |||
Accrued Wages | 67,000 | |||
Income taxes payable | - | |||
Line of credit | 600,000 | |||
Current portion of LTD | 42,000 | |||
Contra current portion of LTD | 42,000.00 | |||
Common Stock, $10 Par. 100,000 shares authorized. | 300,000 | |||
Stockholder Loan Receivable | 215,000.00 | |||
Retained Earnings | ||||
Freight Charge Revenue | 125,000 | |||
Sales Discounts | 80,000.00 | |||
Outbound Freight | 155,000.00 | |||
Manufacturing Costs | 5,350,000.00 | |||
Payroll Wages | 2,900,000.00 | |||
Payroll Taxes | 225,000.00 | |||
Freight - Inbound | 146,000.00 | |||
Waste Disposal | 120,000.00 | |||
Subcontract Labor | 78,000.00 | |||
Utilities | 166,000.00 | |||
Uniform Service Expense | 25,892.00 | |||
Interest Revenue | 20,000 | |||
Equipment Rental | 45,964.00 | |||
Insurance | 85,000.00 | |||
Health Care Insurance | 86,000.00 | |||
Trucking Expense | 383,000.00 | |||
Sales Commissions | 180,000.00 | |||
Bad Debt Expense | 45,000.00 | |||
Notes payable | 420,001 | |||
Bank Service Charges | 23,000.00 | |||
Loss on disposal of assets | 65,000.00 | |||
Depreciation Expense | 42,000.00 | |||
Dues and Subscriptions | 3,600.00 | |||
8,000 shares of Treasury Stock | 45,000.00 | |||
Licenses and Permits | 13,000.00 | |||
Prepaid expenses | 25,000.00 | |||
Disc Ops - Closure of Plant | 260,000 | |||
Advertising | 17,800.00 | |||
Alarm Billing | 14,600.00 | |||
Prepaid Insurance | 12,000.00 | |||
Repairs and Maintenance | 58,000.00 | |||
Telephone | 8,000.00 | |||
Travel | 36,300.00 | |||
Payroll Processing | 3,300.00 | |||
Accumulated Depreciation | 42,000 | |||
Professional Fees | 95,000.00 | |||
Supplies expense | 35,000.00 | |||
6% Preferred Stock, $12 par. | 30,000 | |||
Property Taxes | 52,045.00 | |||
Office Supplies | 14,000.00 | |||
Federal Income Tax | - | |||
14,639,501.00 | 14,639,501.00 |
Personal Finance Turning Money into Wealth
ISBN: 978-0134730363
8th edition
Authors: Arthur J. Keown