Question

In: Accounting

The December 31, 2019, balance sheet for Franklin Corporation is presented here. These are the only...

The December 31, 2019, balance sheet for Franklin Corporation is presented here. These are the only accounts on Franklin’s balance sheet. Amounts indicated by question marks (?) can be calculated using the following additional information:

FRANKLIN CORPORATION
Balance Sheet As of December 31, 2019
Assets
Cash $ 40,000
Accounts receivable (net) ?
Inventory ?
Property, plant, and equipment (net) 294,000
$ 441,000
Liabilities and Stockholders’ Equity
Accounts payable (trade) $ ?
Income taxes payable (current) 40,000
Long-term debt ?
Common stock 300,000
Retained earnings ?
$ ?
Additional Information
Current ratio (at year end) 1.5 to 1.0
Total liabilities ÷ Total stockholders’ equity 80 %
Gross margin percent 30 %
Inventory turnover (Cost of goods sold ÷ Ending inventory) 9.8 times
Gross margin for 2019 $ 315,000

Required

  1. Compute the balance in trade accounts payable as of December 31, 2019.
  2. Compute the balance in retained earnings as of December 31, 2019.
  3. Compute the balance in the inventory account as of December 31, 2019. (Assume that the level of inventory did not change from last year.)

(For all requirements, negative amounts should be indicated by a minus sign. Do not round intermediate calculations. Round your answers to the nearest whole dollar amount.)

a. Accounts payable
b. Retained earnings
c. Inventory

Solutions

Expert Solution

Answer c.

Gross margin percent 30 %
Inventory turnover (Cost of goods sold ÷ Ending inventory) 9.8 times
Gross margin for 2019 $ 315,000

Sales = gross margin / gross margin% * 100 = 315000 / 30 * 100 = 1,050,000

Cost of goods sold = Sales - gross profit = 1050000 - 315000 = 735,000

Inventory turnover = COGS / ending inventory

Ending inventory = COGS / inventory turnover = 735000 / 9.8 = 75000

Balance of inventory = $75000

Answer a.

Accounts receivable = Total assets - cash - inventory - property plant equipment

Accounts receivable = 441000 - 40000 - 75000 - 294000 = 32000

Current ratio = 1.5 /1

Current ratio = Current assets / current liabilities

1.5/1 = [40000 + 75000 +32000] / [Accounts payable + 40000]

1.5 * [Accounts payable + 40000] = 147000

Accounts payable + 40000 = 58000

Accounts payable = $58000

Answer b.

Total liabilities ÷ Total stockholders’ equity 80 %

Total stockholders’ equity = Total assets - total liabilities

Thus,

80% = Total liabilities / Total assets - total liabilities

0.8 * [441000 - total liabilities ] = Total liabilities

352800 - 0.8TL = TL

352800 = 1.8 TL

TL = 352800 / 1.8 = 196000

Total liabilities = 196000

Total stockholders’ equity = Total assets - total liabilities = 441000 - 196000 = 245000

Total stockholders’ equity = Common stock + retained earnings

Retained earnings = Total stockholders’ equity - Common stock = 245000 - 300000 = -55000

calculated using the following additional information:

FRANKLIN CORPORATION
Balance Sheet As of December 31, 2019
Assets
Cash $ 40,000
Accounts receivable (net) 32000
Inventory 75000
Property, plant, and equipment (net) 294,000
$ 441,000
Liabilities and Stockholders’ Equity
Accounts payable (trade) $ 58000
Income taxes payable (current) 40,000
Long-term debt 98000
Common stock 300,000
Retained earnings -55000
$ 441000

Related Solutions

The December 31, 2019, balance sheet for Baird Corporation is presented here. These are the only...
The December 31, 2019, balance sheet for Baird Corporation is presented here. These are the only accounts on Baird’s balance sheet. Amounts indicated by question marks (?) can be calculated using the following additional information: BAIRD CORPORATION Balance Sheet As of December 31, 2019 Assets Cash $ 20,000 Accounts receivable (net) ? Inventory ? Property, plant, and equipment (net) 295,000 $ 442,000 Liabilities and Stockholders’ Equity Accounts payable (trade) $ ? Income taxes payable (current) 20,000 Long-term debt ? Common...
The December 31, Year 4, balance sheet for Rundle Corporation is presented here. These are the...
The December 31, Year 4, balance sheet for Rundle Corporation is presented here. These are the only accounts on Rundle’s balance sheet. Amounts indicated by question marks (?) can be calculated using the following additional information: RUNDLE CORPORATION Balance Sheet As of December 31, Year 4 Assets Cash $ 33,000 Accounts receivable (net) ? Inventory ? Property, plant, and equipment (net) 301,000 $ 420,000 Liabilities and Stockholders’ Equity Accounts payable (trade) $ ? Income taxes payable (current) 33,000 Long-term debt...
A comparative balance sheet for Carla Corporation is presented as follows. December 31 Assets 2020 2019...
A comparative balance sheet for Carla Corporation is presented as follows. December 31 Assets 2020 2019 Cash $ 72,880 $ 22,000 Accounts receivable 84,590 68,710 Inventory 182,590 191,710 Land 73,590 112,710 Equipment 262,590 202,710 Accumulated Depreciation-Equipment (71,590 ) (44,710 )    Total $604,650 $553,130 Liabilities and Stockholders' Equity Accounts payable $ 36,590 $ 49,710 Bonds payable 150,000 200,000 Common stock ($1 par) 214,000 164,000 Retained earnings 204,060 139,420    Total $604,650 $553,130 Additional information: 1. Net income for 2020 was $130,180. No...
A comparative balance sheet for Pharoah Corporation is presented as follows. December 31 Assets 2020 2019...
A comparative balance sheet for Pharoah Corporation is presented as follows. December 31 Assets 2020 2019 Cash $ 72,800 $ 22,000 Accounts receivable 83,260 67,460 Inventory 181,260 190,460 Land 72,260 111,460 Equipment 261,260 201,460 Accumulated Depreciation-Equipment (70,260 ) (43,460 )    Total $600,580 $549,380 Liabilities and Stockholders' Equity Accounts payable $ 35,260 $ 48,460 Bonds payable 150,000 200,000 Common stock ($1 par) 214,000 164,000 Retained earnings 201,320 136,920    Total $600,580 $549,380 Additional information: 1. Net income for 2020 was $127,520. No...
A comparative balance sheet for Sarasota Corporation is presented as follows. December 31 Assets 2020 2019...
A comparative balance sheet for Sarasota Corporation is presented as follows. December 31 Assets 2020 2019 Cash $ 72,680 $ 22,000 Accounts receivable 84,360 68,680 Inventory 182,360 191,680 Land 73,360 112,680 Equipment 262,360 202,680 Accumulated Depreciation-Equipment (71,360 ) (44,680 )    Total $603,760 $553,040 Liabilities and Stockholders' Equity Accounts payable $ 36,360 $ 49,680 Bonds payable 150,000 200,000 Common stock ($1 par) 214,000 164,000 Retained earnings 203,400 139,360    Total $603,760 $553,040 Additional information: 1. Net income for 2020 was $129,720. No...
A comparative balance sheet for Blossom Corporation is presented as follows. December 31 Assets 2020 2019...
A comparative balance sheet for Blossom Corporation is presented as follows. December 31 Assets 2020 2019 Cash $ 72,800 $ 22,000 Accounts receivable 83,260 67,460 Inventory 181,260 190,460 Land 72,260 111,460 Equipment 261,260 201,460 Accumulated Depreciation-Equipment (70,260 ) (43,460 ) Total $600,580 $549,380 Liabilities and Stockholders' Equity Accounts payable $ 35,260 $ 48,460 Bonds payable 150,000 200,000 Common stock ($1 par) 214,000 164,000 Retained earnings 201,320 136,920 Total $600,580 $549,380 Additional information: 1. Net income for 2020 was $127,520. No...
Morgan Company’s balance sheet at December 31, 2019, is presented below. MORGAN COMPANY Balance Sheet December...
Morgan Company’s balance sheet at December 31, 2019, is presented below. MORGAN COMPANY Balance Sheet December 31, 2019 Cash $30,000 Accounts Payable $12,250 Inventory 30,500 Interest Payable 300 Prepaid Insurance 6,084 Notes Payable 60,000 Equipment 38,520 Owner’s Capital 32,554 $105,104 $105,104 During January 2020, the following transactions occurred. (Morgan Company uses the perpetual inventory system.) 1. Morgan paid $300 interest on the note payable on January 1, 2020. The note is due December 31, 2021. 2. Morgan purchased $240,000 of...
A comparative balance sheet for Crane Corporation is presented below. December 31 Assets 2020 2019 Cash...
A comparative balance sheet for Crane Corporation is presented below. December 31 Assets 2020 2019 Cash $70720 $22880 Accounts receivable 85280 68640 Inventory 176800 196560 Land 73840 114400 Equipment 291200 208000 Accumulated depreciation–equipment (76960) (43680)             Total $620880 $566800 Liabilities and Stockholders’ Equity Accounts payable $35360 $48880 Bonds payable 156000 208000 Common stock ($1 par) 170560 170560 Retained earnings 258960 139360             Total $620880 $566800 Additional information: 1. Net income for 2020 was $161200; there were no gains or losses. 2. Cash...
Prepare a balance sheet as of December 31, 2019. BUSINESS SOLUTIONS Balance Sheet December 31, 2019...
Prepare a balance sheet as of December 31, 2019. BUSINESS SOLUTIONS Balance Sheet December 31, 2019 Assets Cash Accounts receivable Prepaid insurance Prepaid insurance Prepaid rent Office equipment Accumulated depreciation—Office equipment 0 Accumulated depreciation—Computer equipment Computer equipment 0 Total Assets 0 Liabilities Accounts payable Wages payable Unearned computer services revenue Total Liabilities 0 Equity Retained earnings Common stock Total equity $0 Total Liabilities and Equity $0 After the success of the company’s first two months, Santana Rey continues to operate...
Presented here are the comparative balance sheets of Hames Inc. at December 31, 2020 and 2019....
Presented here are the comparative balance sheets of Hames Inc. at December 31, 2020 and 2019. Sales for the year ended December 31, 2020, totaled $1,700,000. HAMES INC. Balance Sheets December 31, 2020 and 2019 2020 2019 Assets Cash $ 63,000 $ 57,000 Accounts receivable 285,000 266,000 Merchandise inventory 261,000 247,000 Total current assets $ 609,000 $ 570,000 Land 109,000 82,000 Plant and equipment 375,000 330,000 Less: Accumulated depreciation (195,000 ) (180,000 ) Total assets $ 898,000 $ 802,000 Liabilities...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT