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 | $ | 48,000 | |
| Accounts receivable | 92,000 | ||
| Inventories | 59,000 | ||
| Machinery (net) | 124,000 | ||
| Franchise (net) | 34,000 | ||
| Total assets | $ | 357,000 | |
| Liabilities and Shareholders’ Equity | |||
| Accounts payable | $ | 58,000 | |
| Allowance for uncollectible accounts | 9,000 | ||
| Note payable | 63,000 | ||
| Bonds payable | 114,000 | ||
| Shareholders’ equity | 113,000 | ||
| Total liabilities and shareholders’ equity | $ | 357,000 | |
Additional information:
Cash includes a $24,000 restricted amount to be used for repayment of the bonds payable in 2022.
The cost of the machinery is $198,000.
Accounts receivable includes a $24,000 note receivable from a customer due in 2021.
The note payable includes accrued interest of $9,000. 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 $39,000.
54,000 shares of no par common stock were issued in 2013. 100,000 shares are authorized.
Required:
Prepare a corrected, classified balance sheet. (Amounts to
be deducted should be indicated by a minus sign.)
Ans)
LOS GATOS CORPORATION
BALANCE SHEET
AT DECEMBER 31, 2018
ASSETS
Current Assets:
Cash (48000 - 24000) 24000
Accounts Receivable, net of allowance for
uncollectible accounts of $5,000 (92000 - 24000 - 9000) 59000
Inventories 59000
Total current assets 142000
Investments:
Bonds Payable 24,000
Note Receivable 24000
Total Investments 48,000
Property, Plant, and Equipment
Machinery 198,000
Less: Accumulated Depreciation (74,000)
Net Property, Plant, and Equipment 124000
Intangible assets:
Franchise 34000
Total Assets 348,000
LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
Accounts payable $58,000
Interest payable $9000
Notes Payable $54000
Total Current Liabilities 121000
Long-term liabilities
Bonds Payable 114000
Shareholders' Equity
Common stock, no par value;
100,000 shares authorized;
54,000 shares issued and outstanding 74,000
Retained Earnings 39000
Total Shareholders' Equity 113,000
Total liabilities and shareholders' equity 348000