In: Accounting
The following balance sheet for the Los Gatos Corporation was
prepared by a recently hired accountant. In reviewing the statement
you notice several errors.
LOS GATOS CORPORATION | |||
Balance Sheet | |||
At December 31, 2018 | |||
Assets | |||
Cash | $ | 72,000 | |
Accounts receivable | 128,000 | ||
Inventories | 71,000 | ||
Machinery (net) | 136,000 | ||
Franchise (net) | 46,000 | ||
Total assets | $ | 453,000 | |
Liabilities and Shareholders’ Equity | |||
Accounts payable | $ | 82,000 | |
Allowance for uncollectible accounts | 21,000 | ||
Note payable | 87,000 | ||
Bonds payable | 126,000 | ||
Shareholders’ equity | 137,000 | ||
Total liabilities and shareholders’ equity | $ | 453,000 | |
Additional information:
Cash includes a $36,000 restricted amount to be used for repayment of the bonds payable in 2022.
The cost of the machinery is $222,000.
Accounts receivable includes a $36,000 note receivable from a customer due in 2021.
The note payable includes accrued interest of $21,000. Principal and interest are both due on February 1, 2019.
The company began operations in 2013. Income less dividends since inception of the company totals $51,000.
66,000 shares of no par common stock were issued in 2013. 200,000 shares are authorized.
Required:
Prepare a corrected, classified balance sheet. (Amounts to
be deducted should be indicated by a minus sign.)
LOS GATOS CORPORATION | ||
Balance Sheet | ||
At December 31, 2018 | ||
Assets | ||
Curent Assets | ||
Cash (72000-36000) | $36,000 | |
Accounts Receivable (net) | $71,000 | |
(128000-36000-21000) | ||
Inventories | $71,000 | |
Total Current Assets | $178,000 | |
Investments | ||
Restricted Cash | $36,000 | |
Note Receivable | $36,000 | |
Total Investments | $72,000 | |
Property,Plant & Equipment | ||
Machinery | $222,000 | |
Less: Accumulated
Depriciation ($222000-136000) |
$86,000 | |
Net property, plant, and equipment | $136,000 | |
Intangible Assets | ||
Franchise (Net) | $46,000 | |
Total Assets | $432,000 | |
Liabilities and Shareholders' Equity | ||
Current liabilities | ||
Accounts payable | $82,000 | |
Interest payable | $21,000 | |
Note payable (87000-21000) | $66,000 | |
Total current liabilities | $169,000 | |
Longterm liabilities | ||
Bonds payable | $126,000 | |
Shareholders' equity | ||
Common stock (137000-51000) | $86,000 | |
Retained earnings | $51,000 | |
Total Shareholder's equity | $137,000 | |
Total Liabilities and Shareholders' Equity | $432,000 |