) Prepare journal entries for the transactions listed above. (b) Prepare an updated December 31, 20XX trial balance. (c) Prepare a multiple-step income statement for the year ending December 31, 20XX.

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Question

I posted this a few days ago. In the attached image is the updated trial balance. All I need is help with creating the balance sheet from the provided data. 

ACC 122 Fall 2020
Comprehensive Project
BestValue Corporation's Trial Balance at December 31, 20XX is presented below.
All 20XX transactions have been recorded except for the items described on the next page.
Debit Credit
Cash $ 109,890
Accounts Receivable 28,789
Inventory 25,540
Debt Investments 0
Land 55,674
Buildings 215,850
Equipment 75,120
Allowance for Doubtful Accounts $ 1,027
Accumulated Depreciation-Buildings 63,306
Accumulated Depreciation-Equipment 16,048
Accounts Payable 35,278
Interest Payable 0
Unearned Rent Revenue 48,900
Dividends Payable 0
Income Tax Payable 0
Bonds Payable 0
Discount on Bonds Payable 0
Common Stock ($2 par) 29,200
Paid in Capital in Excess of Par-Common Stock 44,580
Preferred Stock ($60 par) 0
Paid in Capital in Excess of Par-Preferred Stock 0
Retained Earnings 107,904
Treasury Stock 0
Cash Dividends 0
Sales Revenue 776,068
Rent Revenue 0
Gain on Sale of Land 0
Bad Debt Expense 0
Interest Expense 0
Cost of Goods Sold 478,542
Depreciation Expense 0
Other Operating Expenses 53,274
Salaries and Wages Expense 79,632
Income Tax Expense 0
Total $ 1,122,311 $ 1,122,311

Round all calculations if necessary to -0- decimals (to the nearest dollar, do not show cents).
1. On January 1, 20XX, BestValue issued 520 shares of $60 par, 5% preferred stock for $75,810.
2. On January 1, 20XX, BestValue also issued 5,800 shares of common stock for $42,050.
3. On January 1, 20XX, BestValue issued $325,000, 5.5%, 9 year bonds when the market rate was 6%.
Interest is to be paid annually on each January 1, beginning 1 year from date of issue.
4. BestValue reacquired 3,600 shares of its common stock on January 12, 20XX for $8.50 per share.
5. On December 31, 20XX, BestValue declared the annual preferred dividend plus a $2.75 per
share dividend on the outstanding common stock, all payable in cash on January 31 of next year.
is uncollectible at year end is $1,850.
7. The building is being depreciated using the straight line method over 25 years.
The salvage value is $100,000.
8. The equipment is being depreciated using the straight line method over 5 years.
The salvage value is $15,000.
9. Sold the Land for $60,000 cash.
10. Bought Debt Investments worth $200,000 for cash.
11. The unearned rent was collected on December 1, 20XX. It was receipt of 3 months'
rent in advance (December 1, 20XX through February 28 of next year).
12. The first cash interest payment on the 5.5% bonds is due January 1 of next year. The annual
interest on the bonds for 20XX has not yet been recorded. Use the effective interest method.
13. The BestValue Corporation must make an adjusting entry to accrue income tax expense on
Income Before Income Tax at a rate of 36%. The taxes will not be paid until March of next year.
Instructions:
(a) Prepare journal entries for the transactions listed above.
(b) Prepare an updated December 31, 20XX trial balance.
(c) Prepare a multiple-step income statement for the year ending December 31, 20XX.
(d) Prepare a retained earnings statement for the year ending December 31, 20XX.
(e) Prepare a classified balance sheet as of December 31, 20XX.
(f) Prepare a Statement of Cash Flows as of December 31, 20XX.
(g) and (h) Calculate and analyze the following ratios, clearly presenting your work and answers:
1. Working Capital
2. Current Ratio
3. Return on Stockholders' Equity (use ending Common Stockholders' Equity)
4. EPS (all shares are already weighted)
5. Payout Ratio
6. Debt to Assets Ratio
7. Times Interest Earned
8. Free Cash Flow

(f) Statement of Cash Flows:
BESTVALUE CORPORATION
Comparative Balance Sheets
December 31 of the previous year
Cash $ 115,982
Accounts Receivable (net of AFDA) 11,208
Inventory 15,790
Land 55,674
Buildings 215,850
Equipment 75,120
Accumulated Depreciation-Buildings #REF!
Accumulated Depreciation-Equipment #REF!
Accounts Payable 47,598
Interest Payable 0
Unearned Rent Revenue 0
Dividends Payable #REF!
Income Tax Payable #REF!
balances for last year's Balance Sheet accounts to prepare the "Net cash provided by operating
activities" section of the Cash Flow Statement below using the indirect method.
BESTVALUE CORPORATION
Statement of Cash Flows
December 31, 20XX
Cash flows from operating activities
Net income $
Adjustments to reconcile net income to
net cash provided by operating activities
Add: Depreciation expense $
Add: Bad debt expense
Less: Gain on sale of land
Increase in accounts receivable
Increase in inventory
Decrease in accounts payable
Increase in unearned rent revenue
Increase in interest payable
Increase in dividends payable
Increase in income taxes payable
Net cash provided by operating activities $

Adjusted Trial Balance
Chart of Account
Debit
Credit
Cash
371,097
Accounts Receivable
Inventory
Debt Investments
28,789
25,540
200,000
Land
Buildings
Equipment
Allowance for Doubtful Accounts
Accumulated Depreciation - Buildings
Accumulated Depreciation - Equipment
Accounts Payable
Interest Payable
Unearned Rent Revenue
Dividends Payable
Income Tax Payable
Bonds Pa yable
Discount on Bonds Payable
Common Stock ($2 par)
Paid-in Capital in Excess of par - Common Stock
Preferred Stock
Paid-in Capital in Excess of par - Preferred Stock
Retained Eamings
Trea sury Stock
Cash Dividends
Sales Revenue
Rent Revenue
Gain on Sale of Land
Bad Debt Expense
Interest Expense
Cost of Goods Sold
Depreciation Expense
Other Operating Expense
Salaries and Wages Expense
Income Tax Expense
Total
215,850
75,120
2,877
67,940
28,072
35,278
17,875
32,600
48,035
53,244
325,000
10,091
40,800
75,030
31,200
44,610
107,904
30,600
48,035
776,068
16,300
4,326
1,850
18,837
478,542
16,658
53,274
79,632
53,244
1,707,159
1,707,159
Transcribed Image Text:Adjusted Trial Balance Chart of Account Debit Credit Cash 371,097 Accounts Receivable Inventory Debt Investments 28,789 25,540 200,000 Land Buildings Equipment Allowance for Doubtful Accounts Accumulated Depreciation - Buildings Accumulated Depreciation - Equipment Accounts Payable Interest Payable Unearned Rent Revenue Dividends Payable Income Tax Payable Bonds Pa yable Discount on Bonds Payable Common Stock ($2 par) Paid-in Capital in Excess of par - Common Stock Preferred Stock Paid-in Capital in Excess of par - Preferred Stock Retained Eamings Trea sury Stock Cash Dividends Sales Revenue Rent Revenue Gain on Sale of Land Bad Debt Expense Interest Expense Cost of Goods Sold Depreciation Expense Other Operating Expense Salaries and Wages Expense Income Tax Expense Total 215,850 75,120 2,877 67,940 28,072 35,278 17,875 32,600 48,035 53,244 325,000 10,091 40,800 75,030 31,200 44,610 107,904 30,600 48,035 776,068 16,300 4,326 1,850 18,837 478,542 16,658 53,274 79,632 53,244 1,707,159 1,707,159
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 6 steps with 11 images

Blurred answer
Knowledge Booster
Receivables Management
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education