The Belvidere Pharmaceuticals Group is a group of companies with six divisions/branches within your country. The company’s Financial Controller resigned suddenly, and you have been asked to prepare the company’s draft financial statements for submission to the Auditors for review and preparation of the consolidated financial reports. Below is the trial balance which was extracted from the books of the business on December 31, 2021, the end of the company’s financial year. Having been exposed to the principles relating to Financial Accounting you are confident in your abilities to complete the task at hand. The following additional information is available December 31, 2021: 1) Store Supplies on hand on December 31, 2021, amounted to $220,000. 2) Insurance of $3,200,000 was paid on January 1, 2021, for the 16-months to April 30,2022 3) Prepaid rent expired December 31, 2021, amounted to $2,100,000 4) The furniture and equipment have an estimated useful life of 10 years and is being depreciated on the straight-line method down to a residual value of $200,000. 5) The Motor Car cost relates to two Vista cars purchased for $2,200,000 each by the company on January 1, 2015. The double-declining balance method of depreciation is used to compute the car’s depreciation charges and their expected useful life is 10 years or 100,000 miles. In 2015, 10,000 miles were driven, 16,500 in 2016, 12,600 in 2017, 16,000 in 2018, 16,500 in 2019, 14,800 in 2020 and 16,800 in 2021. The residual value on both car is $241,592 each. On September 1, 2021, the company sold one of the cars to ZM Company for $570,000 on credit. Round off answers to the nearest dollar. 6) Salaries earned by employees and not yet paid amounted to $450,000 on Dec 31, 2021. 7) Accrued interest expense as of December 31, 2021, $115,000. 8) On Dec 31, 2021, $1,000,000 of the previously unearned sales revenue had been earned 9) The aging of the Accounts Receivable schedule on Dec 31, 2021, indicated that the Allowance for Bad Debts should be $495,000 10) A physical count of inventory was done on December 31, 2021, after making all the other adjustments and this revealed that there was $5,100,000 worth of inventory on hand at this point. Other data: 11) The business is expected to make principal payments totalling $980,000 towards the loan during the fiscal year to December 31,2022. Required: a) Prepare the necessary adjusting journal entries on Dec 31, 2021. [Narrations are not required] b) Prepare the Adjusted Trial balance for the period ending December 31, 2021. c) Using the Adjusted trial balance, generate the statements requested by Belvidere Pharmaceutical C-Town Division, i.e. ▪ A Multiple-step income statement & a Statement of owner’s equity for the year ended December 31, 2021 ▪ A Classified balance sheet, in report format, at December 31, 2021.

Intermediate Accounting: Reporting And Analysis
3rd Edition
ISBN:9781337788281
Author:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Chapter5: The Income Statement And The Statement Of Cash Flows
Section: Chapter Questions
Problem 7P: Complex Income Statement The following items were derived from Woodbine Circle Corporations adjusted...
icon
Related questions
Question

The Belvidere Pharmaceuticals Group is a group of companies with six divisions/branches
within your country. The company’s Financial Controller resigned suddenly, and you have been
asked to prepare the company’s draft financial statements for submission to the Auditors for
review and preparation of the consolidated financial reports. Below is the trial balance which
was extracted from the books of the business on December 31, 2021, the end of the company’s
financial year. Having been exposed to the principles relating to Financial Accounting you are
confident in your abilities to complete the task at hand. 

 

The following additional information is available December 31, 2021:
1) Store Supplies on hand on December 31, 2021, amounted to $220,000.
2) Insurance of $3,200,000 was paid on January 1, 2021, for the 16-months to April 30,2022
3) Prepaid rent expired December 31, 2021, amounted to $2,100,000
4) The furniture and equipment have an estimated useful life of 10 years and is being
depreciated on the straight-line method down to a residual value of $200,000.
5) The Motor Car cost relates to two Vista cars purchased for $2,200,000 each by the company
on January 1, 2015. The double-declining balance method of depreciation is used to compute the
car’s depreciation charges and their expected useful life is 10 years or 100,000 miles. In 2015,
10,000 miles were driven, 16,500 in 2016, 12,600 in 2017, 16,000 in 2018, 16,500 in 2019,
14,800 in 2020 and 16,800 in 2021. The residual value on both car is $241,592 each. On
September 1, 2021, the company sold one of the cars to ZM Company for $570,000 on
credit. Round off answers to the nearest dollar.
6) Salaries earned by employees and not yet paid amounted to $450,000 on Dec 31, 2021.
7) Accrued interest expense as of December 31, 2021, $115,000.
8) On Dec 31, 2021, $1,000,000 of the previously unearned sales revenue had been earned
9) The aging of the Accounts Receivable schedule on Dec 31, 2021, indicated that the
Allowance for Bad Debts should be $495,000
10) A physical count of inventory was done on December 31, 2021, after making all the other
adjustments and this revealed that there was $5,100,000 worth of inventory on hand at this
point.
Other data:
11) The business is expected to make principal payments totalling $980,000 towards the loan
during the fiscal year to December 31,2022.

 

Required:
a) Prepare the necessary adjusting journal entries on Dec 31, 2021. [Narrations are not required]
b) Prepare the Adjusted Trial balance for the period ending December 31, 2021.
c) Using the Adjusted trial balance, generate the statements requested by Belvidere Pharmaceutical
C-Town Division, i.e.
▪ A Multiple-step income statement & a Statement of owner’s equity for the year ended
December 31, 2021
▪ A Classified balance sheet, in report format, at December 31, 2021.

 

 

 

Accounts payable
Salary payable
Interest payable
Unearned Sales revenue
Note Payable, long term
Patty Patterson, Capital
Withdrawals
Sales revenue
Sales discount
Sales returns and allowances
Cost of goods sold
Salaries expense
Insurance Expense
Utilities Expense
Rent Expense
Depreciation Expense - Furniture and Equipment
Depreciation Expense - Motor Car
Store Supplies Expense
Gain/loss on Disposal of Fixed Asset
Bad-Debt Expense
Interest Expense
120,000
1,000,000
1,200,000
8,450,500
9,125,000
880,000
3,220,000
1,500,000
2,000,000
5,800,000
10,500,000
31,498,934
58,865,500 58,865,500
Transcribed Image Text:Accounts payable Salary payable Interest payable Unearned Sales revenue Note Payable, long term Patty Patterson, Capital Withdrawals Sales revenue Sales discount Sales returns and allowances Cost of goods sold Salaries expense Insurance Expense Utilities Expense Rent Expense Depreciation Expense - Furniture and Equipment Depreciation Expense - Motor Car Store Supplies Expense Gain/loss on Disposal of Fixed Asset Bad-Debt Expense Interest Expense 120,000 1,000,000 1,200,000 8,450,500 9,125,000 880,000 3,220,000 1,500,000 2,000,000 5,800,000 10,500,000 31,498,934 58,865,500 58,865,500
b. A Classified balance sheet, in report format, at December 31, 2021.
Belvidere Pharmaceuticals C-Town Division
Trial Balance as of December 31, 2021
Trial Balance
A/C Name
Cash
Accounts receivable
Allowance for bad debt
Other debtors
Merchandise Inventory
Store Supplies
Prepaid Insurance
Prepaid rent
Furniture & Equipment
Accumulated deprecation-Furniture and equipment
Motor Car
Accumulated depreciation- Motor Car
Accounts payable
Salary payable
Interest payable
Unearned Sales revenue
Note Payable, long term
Patty Patterson, Capital
Withdrawals
Sales revenue
Sales discount
Sales returns and allowances
Cost of goods sold
DR
2,000,000
4,950,000
5,000,000
2,100,000
3,200,000
3,220,000
10,000,000
4,400,000
120,000
1,000,000
1,200,000
8 450 500
CR
400,000
3,920,000
3,246,566
1,500,000
2,000,000
5,800,000
10,500,000
31,498,934
Transcribed Image Text:b. A Classified balance sheet, in report format, at December 31, 2021. Belvidere Pharmaceuticals C-Town Division Trial Balance as of December 31, 2021 Trial Balance A/C Name Cash Accounts receivable Allowance for bad debt Other debtors Merchandise Inventory Store Supplies Prepaid Insurance Prepaid rent Furniture & Equipment Accumulated deprecation-Furniture and equipment Motor Car Accumulated depreciation- Motor Car Accounts payable Salary payable Interest payable Unearned Sales revenue Note Payable, long term Patty Patterson, Capital Withdrawals Sales revenue Sales discount Sales returns and allowances Cost of goods sold DR 2,000,000 4,950,000 5,000,000 2,100,000 3,200,000 3,220,000 10,000,000 4,400,000 120,000 1,000,000 1,200,000 8 450 500 CR 400,000 3,920,000 3,246,566 1,500,000 2,000,000 5,800,000 10,500,000 31,498,934
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps with 7 images

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Intermediate Accounting: Reporting And Analysis
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning