THE PANAMA PAJAMA COMPANY Adjusted Trial Balance 12/31/18 2018 Adjusted Trial Ba
ID: 2526753 • Letter: T
Question
THE PANAMA PAJAMA COMPANY Adjusted Trial Balance 12/31/18 2018 Adjusted Trial Balance 2017 Balance Sheet Info Account Title Debit Credit Debit Credit $ 137,100 12,000 4,400 26,000 59,000 $ 35,700 11,000 5,600 20,000 21,000 Cash Accounts Receivable Inventor Office Equipment Machinery & Tools Accumulated Depreciation-Plant Assets Accounts Payable Note Payable-Short Term Note Payable-Long Term Common Stock, $10 par Retained Earnings Dividends Sales Revenue Cost of Goods Sold Rent Expense Advertising Expense Depreciation Expense $8,600 12,200 10,000 33,000 150,000 6,000 9,800 15,500 50,000 12,000 1,000 30,700 11,600 2,000 800 2,600 $ 256,500 $ 244,500 Transaction Data for 2018 (Note, these transactions were included in the trial balance numbers above.) Cash paid for purchase of office equipment Cash paid for purchase of tools Acquisition of Machinery with Notes Payable-Long-term Cash payment of dividends Cash receipt from issuance of 10,000 shares of common stock $6,000 5,000 33,000 1,000 100,000 Requirements: (See sheet tabs at bottom. Use each sheet for the following requirements.) Use Excel Skills in completing these requirements. You must use formulas and functions, cell references, and professional formatting 1. Prepare the Panama Pajama Company multi-step income statement for the year ended December 31, 2018. Include the EPS at the bottom. Also include a vertical analysis column at the right and perform a vertical analysis of the income statement. (Use percentage format with 1 decimal place.) 2. Prepare the Panama Pajama Company balance sheet for December 31, 2018. Include a vertical analysis column at the right and perform a vertical analysis of the balance sheet. (Use the percentage format with 1 decimal place.) 3. Prepare the Panama Pajama Company statement of cash flows for the year ended December 31, 2018. Use the indirect method 4. Complete the analvsis of the financial statements as directed on the Analvsis sheet Instructions Income Statement Balance Sheet Stmt of Cash Flows AnalysisExplanation / Answer
Answers
Sales Revenue
$ 30,700.00
(-) Cost of Goods Sold
$ 11,600.00
Gross Profit
$ 19,100.00
Operating expense:
Rent expense
$ 2,000.00
Advertising expense
$ 800.00
Depreciation expense
$ 2,600.00
Total operating expense
$ 5,400.00
Operating Net Income / Net income
$ 13,700.00
ASSETS
Current Assets:
Cash
$ 1,37,100.00
Accounts receivables
$ 12,000.00
Inventory
$ 4,400.00
Total Current Assets
$ 1,53,500.00
Property, plant, & Equipment:
Office Equipment
$ 26,000.00
Machinery Tools
$ 59,000.00
Accumulated Depreciation
$ (8,600.00)
Total PPE
$ 76,400.00
Total ASSETS
$ 2,29,900.00
LIABILITIES & STOCKHOLDERS' EQUITY
Current Liabilities:
Accounts payable
$ 12,200.00
Notes payable - Short Term
$ 10,000.00
Total Current Liabilities
$ 22,200.00
Long term Liabilities:
Notes payable - Long Term
$ 33,000.00
Stockholder's Equity:
Common Stock
$ 1,50,000.00
Retained Earnings [12000 + 13700 Net Income - 1000 Dividends]
$ 24,700.00
Total Stockholder's Equity
$ 1,74,700.00
Total LIABILITIES & STOCKHOLDER'S EQUITY
$ 2,29,900.00
Sales Revenue
$ 30,700.00
(-) Cost of Goods Sold
$ 11,600.00
Gross Profit
$ 19,100.00
Operating expense:
Rent expense
$ 2,000.00
Advertising expense
$ 800.00
Depreciation expense
$ 2,600.00
Total operating expense
$ 5,400.00
Operating Net Income / Net income
$ 13,700.00
Related Questions
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.