Question

Pina Company has decided to expand its operations. The bookkeeper recently completed the following balance sheet in order to obtain additional funds for expansion.

PINA COMPANY BALANCE SHEET FOR THE YEAR ENDED 2020
Current assets
Cash		$233,500
Accounts receivable (net)		343,500
Inventory (lower-of-average-cost-or-market)		404,500
Equity investments (marketable)-at cost (fair value $123,500)		143,500
Property, plant, and equipment
Buildings (net)		573,500
Equipment (net)		163,500
Land held for future use		178,500
Intangible assets
Goodwill		83,500
Cash surrender value of life insurance		93,500
Prepaid expenses		15,500
Current liabilities
Accounts payable		138,500
Notes payable (due next year)		128,500
Pension obligation		85,500
Rent payable		52,500
Premium on bonds payable		56,500
Long-term liabilities
Bonds payable		503,500
Stockholders’ equity
Common stock, $1.00 par, authorized 400,000 shares, issued 293,500		293,500
Additional paid-in capital		163,500
Retained earnings		?

Prepare a revised balance sheet given the available information. Assume that the accumulated depreciation balance for the buildings is $163,500 and for the equipment, $108,500. The allowance for doubtful accounts has a balance of $20,500. The pension obligation is considered a long-term liability. (List Current Assets in order of liquidity. List Property, Plant and Equipment in order of Buildings and Equipment. Enter account name only and do not provide the descriptive information provided in the question.)

Answer 1

Ans: Pina company Balance Sheet

Particulars	Amount($)	Particulars	Amount($)
Current Assets		Current liabilities
Cash	233,500	Accounts payable	138,500
Cash surrender value of life insurance	93,500	Notes payable	128,500
Equity investments (marketable)-at cost	123,500	Pension obligation	85,500
Accounts receivable (net)	343,500	Rent payable	52,500
Inventory	404,500
Prepaid expenses	15,500
Total Current Assets	1,214,000	Total Current liabilities	405,000
Property, Plant And Equipment		Long term Liabilities
Land	178,500	Bonds Payable	503,500
Buildings(net)	543,500	Premium on Bonds Payable	(56,500)
Equipment (net)	163,500
Total Property, Plant And Equipment	885,500	Total Liabilities	852,000
Intangible Assets		Stockholder Equity
Goodwill	83,500	Common stock,	293,500
		Additional paid-in capital	163,500
		Retained earnings	469,000
		Total Stockholder Equity	926,000
Total Assets	2,183,000	Total Liabilities and Equity	2,183,000