Concept explainers
• LO3–2, LO3–3
Presented below is a list of balance sheet accounts.
Accounts payable | Cash |
Common stock | |
Copyright | |
Accumulated depreciation—equipment | Equipment |
Allowance for uncollectible accounts | Interest receivable (due in three months) |
Restricted cash (to be used in 10 years) | Inventories |
Bonds payable (due in 10 years) | Land (in use) |
Buildings | Long-term investments |
Notes payable (due in 6 months) | Rent payable (current) |
Notes receivable (due in 2 years) | |
Patent | Short-term investments |
Taxes payable | |
Prepaid expenses | Wages payable |
Required:
Prepare a classified balance sheet ignoring monetary amounts.
Balance sheet:
This financial statement reports a company’s resources (assets) and claims of creditors (liabilities) and stockholders (stockholders’ equity) over those resources. The resources of the company are assets which include money contributed by stockholders and creditors. Hence, the main elements of the balance sheet are assets, liabilities, and stockholders’ equity.
To prepare: A classified balance sheet ignoring monetary amounts.
Answer to Problem 3.1P
Name of Company | ||
Balance Sheet | ||
For the year ended | ||
Assets | Amount ($) |
Amount ($) |
Current assets: | ||
Cash | ||
Short-term investments | ||
Accounts receivable, net of allowance for uncollectible accounts |
||
Interest receivables | ||
Inventories | ||
Prepaid expenses | ||
Total current assets (1) | ||
Investments: | ||
Restricted cash (to be used in 10 years) | ||
Long-term investments | ||
Notes receivable (due in 2 years) | ||
Total investments (2) | ||
Property, plant, and equipment: | ||
Land | ||
Buildings | ||
Less: Accumulated depreciation-buildings | ||
Equipment | ||
Less: Accumulated depreciation-equipment | ||
Net property, plant, and equipment (3) | ||
Intangible assets: | ||
Patent | ||
Copyright | ||
Total intangible assets (4) | ||
Total assets (1)+ (2) + (3) + (4) | XXXX | |
Liabilities and Shareholders' Equity | Amount ($) |
Amount ($) |
Current liabilities: | ||
Accounts payable | ||
Rent payable | ||
Taxes payable | ||
Wages payable | ||
Notes payable (due in 6 months) | ||
Total current liabilities (1) | ||
Long-term liabilities: | ||
Bonds payable | ||
Total long term liabilities (2) | ||
Shareholders’ equity: | ||
Common stock | ||
Preferred stock | ||
Retained earnings | ||
Total shareholders’ equity (3) | ||
Total liabilities and shareholders’ equity (1) + (2)+ (3) | XXXX |
Table (1)
Explanation of Solution
Current Assets: Current assets are the assets which can be easily converted into cash or consumed within one year. These assets are used in carrying out daily operations of a business. Current assets include:
- 1. Cash
- 2. Short term investments
- 3. Accounts receivable, net of allowance for uncollectible accounts.
- 4. Interest receivables
- 5. Inventories
- 6. Prepaid expenses
Investments: Companies invest in stocks and bonds of other companies or governmental entity to deploy their excess fund, and/or for a specific business strategy. Investments include:
- 1. Restricted cash is a non-current asset in this case as cash must be used in 10 years.
- 2. Long term investments.
- 3. Notes receivable in this case is an investment as it is due in 2 years.
Property, Plant and Equipment: Property, plant and equipment are the fixed tangible assets which are used for more than one year and are used for production purposes. This category includes:
- 1. Land
- 2. Buildings
Intangible Assets: Intangible assets are fixed assets which do not have physical existence and generates a worth for the organization which is determined during acquisition or merger. This category consists of the following items:
- 1. Patents
- 2. Copyrights
Current liability: Current liability is an obligation that the companies need to pay from the remaining current assets or creation of other current liabilities within a fiscal year or the operating cycle whichever is higher. Current liability includes:
- 1. Accounts payable
- 2. Rent payable
- 3. Taxes payable
- 4. Wages payable
- 5. Notes payable (due in 6 months)
Long-term liabilities: Long-term liabilities are obligations that the company needs to pay after at least one year or more. Long term liabilities are otherwise called as long-term debt.
Paid-in-capital: Paid in capital is the amount received from investors during the issue or sale of shares. It comprises of fund received from the sale of stock and not through the proceeds from ongoing operations. Paid in capital consists of common stock and preferred stock.
Retained earnings: Retained earnings are the amount kept aside from the profits after tax by the management for the purpose of expansion, investing or for paying dividends to shareholders.
Want to see more full solutions like this?
Chapter 3 Solutions
INT. ACCOUNTING<CUSTOM>W/CONNECT 2-YEA
- Problem 3-32 Working Capital (LO1) The table below contains data on Fincorp Incorporated. The balance sheet items correspond to values at year-end 2021 and 2022, while the income statement items correspond to revenues or expenses during the year ended 2021 and 2022. All values are in thousands of dollars. Revenue Cost of goods sold Depreciation Inventories Administrative expenses Interest expense Federal and state taxes* Accounts payable Accounts receivable Net fixed assets Long-term debt Notes payable Dividends paid Cash and marketable securities 2021 $ 4,800 1,800 530 250 440 160 560 300 420 Net working capital 5,800 2,800 700 370 810 2022 $ 4,900 1,900 550 310 490 160 580 360 490 Taxes are paid in their entirety in the year that the tax obligation is incurred. 6,500 3,150 510 370 490 † Net fixed assets are fixed assets net of accumulated depreciation since the asset was installed. What was the change in net working capital during the year? (Enter your answer in thousands of…arrow_forwardHOMEWORK CHAPTER 4 4 OUT OF 5 These financial statement items are for Sandhill Company at year-end, July 31, 2020. Salaries and wages payable $2,300 Notes payable (long-term) $1,800 Salaries and wages expense 51,500 Cash 14,300 Utilities expense 23,000 Accounts receivable 10,400 Equipment 29,000 Accumulated depreciation―equipment 6,400 Accounts payable 4,700 Owner’s drawings 3,200 Service revenue 60,800 Depreciation expense 4,300 Rent revenue 8,400 Owner’s Capital (beginning of the year) 51,300 (a1) Prepare an income statement for the year. The owner did not make any new investments during the year. (Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45).) SANDHILL COMPANYIncome Statementchoose the accounting period select an opening name for section one enter an income statement item $enter a dollar amount…arrow_forwardQuestion 1.2 I could only attach 2 pictures, the last picture has only 1 column "Cash and cash equivalent alent at the end of the year R36000" Calculate the amount of interest paid for the year ended 31 December 2020arrow_forward
- Pls answer number 5 with solutions On January 1, 20x1 WRECK RUIN Co. acquired land by issuing a three-year, 12%, ₱4,000,000 note payable. Principal and all accrued interests are due on December 31, 20x3. How much is the interest expense in 20x2? a. 1,017,600 c. 537,600 b. 960,000 d. 764,213arrow_forwardYear 1 2 3 Net Income 1,500,000 1,750,000 3,800,000 Depreciation 2,000,000 2,000,000 0 Debt (beginning of the year) 10,000,000 12,000,000 15,000,000 From year 3 on the unlevered cash flow is expected to perpetually grow at 3.00% (that is, the unlevered cash flow of year 4 will be 5% higher than in year 3 and so on). The depreciation will stay equal to 0 from year 3 on, and also debt will stay perpetually at 15,000,000 starting at the beginning of year 3. The debt variations are all scheduled beforehand, hence there is no uncertainty about them. The interest rate is 2.55%, the unlevered return on equity is 7.50% and the depreciation tax shield is as risky as the company’s debt. The tax rate is 40%. a) What is the levered cash flow to equity holders in each one of the first three years? b) What is the levered value of the company’s assets?arrow_forwardQuestion 2.6 Is the company's collection policy effective? Please justify your answer. Notes: Inventories as at 31 December 2020 amounted to R185000 All purchases and sales are on credit Credit terms to Debtors are 30 days Credit terms of 3/10 net 90 days are granted by creditors Dividends for the year amounted to R139 503arrow_forward
- Question 2Prepare a statement of Profit and Loss Appropriation, capital account, current account for theyear ended 31 December 2020 and extract of statement of financial position at that date, fromthe following:i) Net profit RM30,350ii) Interest to be charged on capital: Wong RM2,000; Pang RM1,500; Halim RM900.iii) Interest to be charged on drawings: Wong RM240; Pang RM180; Halim RM130.iv) Salaries to be credited: Pang RM2,000; Halim RM3,500v) Profit to be shared: Wong 50%; Pang 30%; Halim 20%vi) Current account b/f: Wong RM1,860; Pang RM946; Halim RM717vii) Capital account b/f: Wong RM40,000; Pang RM30,000; Halim RM18,000viii) Drawings: Wong RM 9,200; Pang RM7,100; Halim RM6,900arrow_forwardWorking capital and current ratio Current assets and current liabilities for Brimstone Company follow: 2019 2018 Current assets 1,586,250 1,210,000 Current liabilities 705,000 550,000 a.Determine the working capital and current ratio for 2019 and 2018. b.Does the change in the current ratio from 2018 to 2019 indicate a favorable or an unfavorable change?arrow_forwardInvestment reporting Teasdale Inc. manufactures and sells commercial and residential security equipment. The comparative unclassified balance sheets for December 31, Year 2 and Year 1 are provided below. Selected missing balances are shown by letters. Teasdale Inc. Balance Sheet December 31, Year 2 and Year 1 Dec. 31, Year 2 Dec. 31, Year 1 Cash 160,000 156,000 Accounts receivable (net) 11S.OOO 108,000 Available for-sale investments (at cost)Note 1 a. 91,200 Plus valuation allowance for available-for-sale investments b. 8,776 Available for-sale investments (fair value) c 99,976 Interest receivable d. Investment in Wright Co. stockNote 2 e. 69,200 Office equipment (net) 96,000 105,000 Total assets f. 5538,176 Accounts payable 91,000 72,000 Common stock 80,000 80,000 Excess of issue price over par 250,000 250,000 Retained earnings g 127,400 Unrealized gain (loss) on available for-sale investments h. 8,776 Total liabilities and stockholders' equity S i. 5538,176 Note 1. Investments are classified as available for sale. The investments at cost and fair value on December 31, Year 1, are as follows: No. of Shares Cost per Share Total Cost Total Fair Value Alvarez Inc stock 960 38,00 36,480 39,936 Hirsch Inc. stock 1,900 28,80 4,720 60,040 91,200 99,976 Note 2. The Investment in Wright Co. stack is an equity method investment representing 30% of the outstanding shares of Wright Co. The following selected investment transactions occurred during Year 2: Mar. 18. Purchased 800 shares of Richter Inc. at 40, including brokerage commission. Richter is classified as an available-for-sale security. July 12. Dividends of 12,000 art: received on the Wright Co. investment. Oct 1. Purchased 24,000 of Toon Co. 4%, 10-year bonds at 100. the bonds are classified as available for sale. The bonds pay interest on October 1 and April 1. December 31. Wright Co. reported a total net income of 80,000 for Year 2. Teasdale recorder equity earnings for its share of Wright Co. net income. 31. Accrued interest for three months on the Toon Co. bonds purchased on October 1. 31. Adjusted the available-for-sale investment portfolio to fair value, using the following fair value per-share amounts: Available for Sale Investments Fair Value Alvarez Inc. stock 41,50 per share Hirsch Inc stock 26,00 per share Richter Inc. stock 48,00 per share Toon Co. bonds 101 per 100 of face amount 31. Closed the Teasdale Inc. net income of 51,240. Teasdale Int. paid no dividends during the year. Instructions Determine the missing letters in the unclassified balance sheet. Provide appropriate supporting calculations.arrow_forward
- ANSWER QUICK!! JUST THE ANSWERS!! NO EXPLANATIOn 10. a)During 20X2, ABC Inc earned $200,000 in service revenue, of which $120,000 was received in cash; the balance will be collected in January 20X3. The company's 20X2 income statement should show which of the following amounts for service revenue? $320,000 $200,000 $80,000 $120,000 b)Assume that a company's financial position on January 1, 2022 was: Assets, $40,000 and Liabilities, $15,000. During January 2022, the company completed the following transactions: (a) paid a “note payable”: $4,000 (without interest); (b) received payment from his client: $4,000; (c) paid supplier debts: $2,000; (d) purchased a truck, $1,000 in cash and $8,000 in Notes Payable. What is the financial situation of the company as of January 31, 2022?Question 9 options: Assets = $44,000 Liabilities = $17,000 Equity = $27,000 Assets = $43,000 Liabilities = $18,000 Equity = $25,000 Assets = $42,000 Liabilities = $17,000 Equity = $25,000 Assets = $42,000…arrow_forwardQuestion 4 a)Outline five (5) reasons for the discrepancy between the cash book and the bank statement. b) XYZ Ltd commenced business on 1st January 2014. On that day, XYZ Ltd bought equipment on credit from CCC Ltd equipment Ltd at P85 000. The equipment will be used for 5 years and the estimated value at the end of the 5 years is P25, 000. Calculate the depreciation for the equipment at 10% for the first three years using the reducing balance methodarrow_forwardPB 15. LO 4.4Prepare an adjusted trial balance from the following account information, considering the adjustment data provided (assume accounts have normal balances). Building and Equipment were recently purchased, so there is neither depreciation expense nor accumulated depreciation. Accounts Payable 3,600; Accounts Receivable 45,333; Building 156,000; Cash 50,480; Common Stock 110,000; Dividends 18,000; Equipment 33,500; Fees Earned Revenue 225,430; Land 18,000; Supplies Expense 5,123; Notes Payable 85,500; Retained Earnings 60,606; Salaries Expense 151,900; Supplies 6,800. Adjustments needed: Physical count of supplies inventory remaining at end of period, $3,300 Customer fees collected in advance (payments were recorded as Fees Earned), $18,500arrow_forward
- Corporate Financial AccountingAccountingISBN:9781305653535Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningCorporate Financial AccountingAccountingISBN:9781337398169Author:Carl Warren, Jeff JonesPublisher:Cengage Learning
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,