Concept Introduction:
Income Statement:
Income Statement is the part of the financial statement which is prepared to calculate the net income earned by the organization. In the income statement, all expenses are subtracted from the revenues to calculate the net income. It is prepared for a particular period.
Requirement-1:
To Prepare:
The classified balance sheet for Jerrsion Company at Dec. 31, 2019.
Answer to Problem 43E
The classified balance sheet for Jerrsion Company at Dec. 31, 2019 is as follows:
Jerrsion Company | ||
Balance Sheet | ||
As on Dec. 31, 2019 | ||
ASSETS | ||
Current Assets: | ||
Cash | $ 11,400 | |
$ 95,500 | ||
Short Term Investment | $ 21,000 | |
Prepaid Insurance | $ 5,700 | |
Inventory | $ 187,900 | $ 321,500 |
Long Term Investment | $ 32,700 | |
Property, Plant and Equipment: | ||
Land | $ 41,000 | |
Equipment | $ 309,000 | |
Less: | $(172,400) | $ 136,600 |
Trucks | $ 106,100 | |
Less: Accumulated depreciation | $ (31,200) | $ 74,900 |
Building | $ 419,900 | |
Less: Accumulated depreciation | $(216,800) | $ 203,100 |
Total Assets | $ 809,800 | |
LIABILITIES AND EQUITY | ||
LIABILITIES | ||
Current Liabilities: | ||
Income Taxes Payable | $ 21,600 | |
Interest Payable | $ 12,600 | |
Accounts Payable | $ 65,100 | |
Salaries Payable | $ 14,400 | |
Notes Payable | $ 150,000 | |
$ 263,700 | ||
Long Term Liabilities: | ||
Bonds Payable | $ 200,000 | |
Equity: | ||
Common Stock | $ 150,000 | |
$ 196,100 | $ 346,100 | |
Total Liabilities and Equity | $ 809,800 |
Explanation of Solution
Balance sheet is a summary of Assets, Liabilities and equity accounts that reports the financial position of the business as on a specific date. Assets are further classifies into Current Assets, Long Term Investments, Plant Assets and Intangible assets. And Liabilities are further classified into Current Liabilities and Long term liabilities. The classified balance sheet for Jerrsion Company at Dec. 31, 2019 is as follows:
Jerrsion Company | ||
Balance Sheet | ||
As on Dec. 31, 2019 | ||
ASSETS | ||
Current Assets: | ||
Cash | $ 11,400 | |
Accounts Receivables | $ 95,500 | |
Short Term Investment | $ 21,000 | |
Prepaid Insurance | $ 5,700 | |
Inventory | $ 187,900 | $ 321,500 |
Long Term Investment | $ 32,700 | |
Property, Plant and Equipment: | ||
Land | $ 41,000 | |
Equipment | $ 309,000 | |
Less: Accumulated | $(172,400) | $ 136,600 |
Trucks | $ 106,100 | |
Less: Accumulated depreciation | $ (31,200) | $ 74,900 |
Building | $ 419,900 | |
Less: Accumulated depreciation | $(216,800) | $ 203,100 |
Total Assets | $ 809,800 | |
LIABILITIES AND EQUITY | ||
LIABILITIES | ||
Current Liabilities: | ||
Income Taxes Payable | $ 21,600 | |
Interest Payable | $ 12,600 | |
Accounts Payable | $ 65,100 | |
Salaries Payable | $ 14,400 | |
Notes Payable | $ 150,000 | |
$ 263,700 | ||
Long Term Liabilities: | ||
Bonds Payable | $ 200,000 | |
Equity: | ||
Common Stock | $ 150,000 | |
Retained earnings | $ 196,100 | $ 346,100 |
Total Liabilities and Equity | $ 809,800 |
Concept Introduction:
Balance Sheet: The Balance sheet is a summary of Assets, Liabilities and equity accounts that reports the financial position of the business as on a specific date. Assets are further classifies into Current Assets, Long Term Investments, Plant Assets and Intangible assets. And Liabilities are further classified into Current Liabilities and Long term liabilities.
Income Statement:
Income Statement is the part of the financial statement which is prepared to calculate the net income earned by the organization. In the income statement, all expenses are subtracted from the revenues to calculate the net income. It is prepared for a particular period.
Requirement-2:
To Calculate:
The
Answer to Problem 43E
The working capital and current ration as on Dec. 31, 2019 is as follows:
Working Capital | $ 57,800 | |
1.22 |
Explanation of Solution
The working capital and current ration as on Dec. 31, 2019 is calculated as follows:
Current Assets: | ||
Cash | $ 11,400 | |
Accounts Receivables | $ 95,500 | |
Short Term Investment | $ 21,000 | |
Prepaid Insurance | $ 5,700 | |
Inventory | $ 187,900 | |
Total Current Assets (A) | $ 321,500 | |
Current Liabilities: | ||
Income Taxes Payable | $ 21,600 | |
Interest Payable | $ 12,600 | |
Accounts Payable | $ 65,100 | |
Salaries Payable | $ 14,400 | |
Notes Payable | $ 150,000 | |
Total Current Liabilities (B) | $ 263,700 | |
Working Capital (A-B) | $ 57,800 | |
Current Ratio (A/B) | 1.22 |
Concept Introduction:
Balance Sheet: The Balance sheet is a summary of Assets, Liabilities and equity accounts that reports the financial position of the business as on a specific date. Assets are further classifies into Current Assets, Long Term Investments, Plant Assets and Intangible assets. And Liabilities are further classified into Current Liabilities and Long term liabilities.
Income Statement:
Income Statement is the part of the financial statement which is prepared to calculate the net income earned by the organization. In the income statement, all expenses are subtracted from the revenues to calculate the net income. It is prepared for a particular period.
Requirement-3:
To Discuss:
The liquidity of the company.
Answer to Problem 43E
The firm is less liquid because its current ratio is lower than 2.
Explanation of Solution
The working capital and current ration as on Dec. 31, 2019 is calculated as follows:
Current Assets: | ||
Cash | $ 11,400 | |
Accounts Receivables | $ 95,500 | |
Short Term Investment | $ 21,000 | |
Prepaid Insurance | $ 5,700 | |
Inventory | $ 187,900 | |
Total Current Assets (A) | $ 321,500 | |
Current Liabilities: | ||
Income Taxes Payable | $ 21,600 | |
Interest Payable | $ 12,600 | |
Accounts Payable | $ 65,100 | |
Salaries Payable | $ 14,400 | |
Notes Payable | $ 150,000 | |
Total Current Liabilities (B) | $ 263,700 | |
Working Capital (A-B) | $ 57,800 | |
Current Ratio (A/B) | 1.22 |
The firm is less liquid because its current ratio is lower than 2.
Want to see more full solutions like this?
Chapter 1 Solutions
Cornerstones of Financial Accounting
- 1. Compute for the company's profitability and operating efficiency's ratios for 2019 B.Operating Efficiency a. Asset Turnover b. Fixed Asset Turnover c. Inventory Turnover d. Days in Inventory e. AR Turnover f. Days in ARarrow_forwardBrief Exercise 170 Using these data from the comparative balance sheet of Banner Company, perform vertical analysis. (Round answers to 1 decimal place, e.g. 15.2.) December 31, 2020 December 31, 2019 Amount Percentage Amount Percentage Accounts Receivable $ 480,000 % $ 336,000 % Inventory 720,000 % 504,000 % Total Assets 4,000,000 % 2,800,000 %arrow_forwardIdentifying and Computing Net Operating Assets (NOA) and Net Nonoperating Obligations (NNO)Following are the balance sheets and statement of earnings for Home Depot Inc. for fiscal year ended February 3, 2019, which the company labels fiscal year 2018. THE HOME DEPOT INC. Consolidated Balance Sheets February 3, January 28, $ millions, except par value 2019 2018 Assets Current assets Cash and cash equivalents $1,778 $3,595 Receivables, net 1,936 1,952 Merchandise inventories 13,925 12,748 Other current assets 890 638 Total current assets 18,529 18,933 Net property and equipment 22,375 22,075 Goodwill 2,252 2,275 Other assets 847 1,246 Total assets $44,003 $44,529 THE HOME DEPOT INC. Consolidated Balance Sheets February 3, January 28, $ millions, except par value 2019 2018 Liabilities and Stockholders’ Equity Current liabilities Short-term debt $1,339 $1,559 Accounts payable 7,755 7,244 Accrued salaries and…arrow_forward
- PROBLEM I The current asset section of the statement of financial position prepared by the accountant of II Company as of December 31, 2024 as follows: Current Assets: Cash Financial asset at fair value through profit or loss Accounts receivable Inventory Other current assets TOTAL CURRENT ASSETS 536,000 500,000 3,285,000 3,500,000 140,000 P7,961,000 The company determines its inventory at year-end by physical count. An examination of the accounts showed the following: a. On December 31, 2024, the company issued and recorded a check payable to a vendor dated January 15, 2025 in the amount of P80,000. b. The financial assets were purchased during the year 2024 for P500,000. Fair value at December 31 was P550,000. c. Accounts receivable includes selling price of goods invoiced to a customer on December 27, 2024. The goods cost P120,000 and were billed at 150% of cost. The goods were shipped FOB destination on December 27, 2024 and were received by the customer on January 5, 2025. d.…arrow_forwardComputing Activity Ratios Selected balance sheet and income statement information follows for R.A. Corporation. R.A. Corporation $ millions April 2, 2020 March 28, 2019 Income statement information: Sales $20,967 $22,353 Cost of goods sold 9,654 9,726 Balance sheet information: Accounts receivable, gross 2,313 2,718 Inventory 3,375 3,126 Accounts payable 468 630 Required Compute the following ratios for its fiscal year ended April 2, 2020. Round your answers to two decimal places (for example, enter 20.46 for 20.4555558). a. Accounts receivable turnover Answer b. Average days to collect receivables Answer c. Inventory turnover Answer d. Average days in inventory Answer e. Accounts payable turnover Answer f. Average days payable outstanding Answer g. Cash conversion cycle Answerarrow_forwardComprehensive Problem Happy Hearts Company provided the following statements of financial position at year-end and other financial data relating to activities during the current year 2021 2020 200,000 1,040,000 600,000 1,100,000 150,000 1,200,000 110,000 300,000 3,400,000 (900,000) Cash and cash equivalents Accounts receivable, net of allowance Trade notes payable Inventory Prepaid expenses Investment in equity securities, at cost Property, plant and equipment Accumulated depreciation 200,000 1,360,000 120,000 500,000 2,000,000 (600,000) Patent 80.000 4.900.000 Total 5.960.000 Accounts payable Trade notes payable Accrued expenses 880,000 60,000 100,000 400,000 3,000,000 530,000 990,000 840,000 240,000 330,000 Notes payable (short-term debt) Share capital, P100 par Share premium Retained earnings Treasury shares, at cost 2,400,000 400,000 790,000 (100,000) 4.900.000 Total 5.960.000 The statement of retained earnings for the year ended December 31, 2021 showed the following Retained…arrow_forward
- Effect of transactions on current position analysis Data pertaining to the current position of Forte Company follow: Instructions 1. Compute (a) the working capital, (b) the current ratio, and (c) the quick ratio. Round ratios in parts b through j to one decimal place. 2. List the following captions on a sheet of paper: Compute the working capital, the current ratio, and the quick ratio after each of the following transactions and record the results in the appropriate columns. Consider each transaction separately and assume that only that transaction affects the data given. Round to one decimal place. a. Sold marketable securities at no gain or loss, 70,000. b. Paid accounts payable, 125,000. c. Purchased goods on account, 110,000. d. Paid notes payable, 100,000. e. Declared a cash dividend, 150,000. f. Declared a common stock dividend on common stock, 50,000. g. Borrowed cash from bank on a long-term note, 225,000. h. Received cash on account, 125,000. i. Issued additional shares of stock for cash, 600,000. j. Paid cash for prepaid expenses, 10,000.arrow_forwardEffect of transactions on current position analysis Data pertaining to the current position of Lucroy Industries Inc. follow: Instructions 1. Compute (a) the working capital, (b) the current ratio, and (c) the quick ratio. Round ratios in parts b through j to one decimal place. 2. List the following captions on a sheet of paper: Compute the working capital, the current ratio, and the quick ratio after each of the following transactions and record the results in the appropriate columns. Consider each transaction separately and assume that only that transaction affects the data given. Round to one decimal place. a. Sold marketable securities at no gain or loss, 500,000. b. Paid accounts payable, 287,500. c. Purchased goods on account, 400,000. d. Paid notes payable, 125,000. e. Declared a cash dividend, 325,000. f. Declared a common stock dividend on common stock, 150,000. g. Borrowed cash from bank on a long-term note, 1,000,000. h. Received cash on account, 75,000. i. Issued additional shares of stock for cash, 2,000,000. j. Paid cash for prepaid expenses, 200,000.arrow_forwardSales transactions Using transactions listed in P4-2, indicate the effects of each transaction on the liquidity metric working capital and profitability metric gross profit percent. Indicate the gross profit percent for each sale (rounding to one decimal place) in parentheses next to the effect of the sale on the company’s ability to attain an overall gross profit percent of 30%.arrow_forward
- Balance Sheet The following is a list (in random order) of KIP International Products Companys December 31, 2019, balance sheet accounts: Required: 1. Prepare a properly classified balance sheet according to U.S. GAAP for KIP as of December 31, 2019. 2. Assume instead that KIP uses IFRS. Prepare its balance sheet as of December 31, 2019.arrow_forwardRequirements 1. Conclusion for company B 2. Recommendation for Company Barrow_forwardPrepare a well-written analysis of each financial statement using appropriate business/accounting vocabulary.arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningFinancial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning
- Principles of Accounting Volume 1AccountingISBN:9781947172685Author:OpenStaxPublisher:OpenStax CollegeManagerial AccountingAccountingISBN:9781337912020Author:Carl Warren, Ph.d. Cma William B. TaylerPublisher:South-Western College Pub