• LO3–2, LO3–3
The following balance sheet for the Hubbard Corporation was prepared by the company:
HUBBARD CORPORATION
Balance Sheet
At December 31, 20 18
Assets
Buildings | $ 750,000 |
Land | 250,000 |
Cash | 60,000 |
120,000 | |
Inventories | 240,000 |
Machinery | 280,000 |
Patent (net) | 100,000 |
Investment in marketable equity securities | 60,000 |
Total assets | $1,860,000 |
Liabilities and Shareholders’ Equity
Accounts payable | $ 215,000 |
255,000 | |
Notes payable | 500,000 |
Appreciation of inventories | 80,000 |
Common stock, authorized and issued 100,000 shares of no par stock | 430,000 |
380,000 | |
Total liabilities and shareholders’ equity | $1,860,000 |
Additional Information:
1. The buildings, land, and machinery are all stated at cost except for a parcel of land that the company is holding for future sale. The land originally cost $50,000 but, due to a significant increase in market value, is listed at $120,000. The increase in the land account was credited to retained earnings.
2. Marketable equity securities consist of stocks of other corporations and are recorded at cost, $20,000 of which will be sold in the coming year. The remainder will be held indefinitely.
3. Notes payable are all long-term. However, a $100,000 note requires an installment payment of $25,000 due in the coming year.
4. Inventories are recorded at current resale value. The original cost of the inventories is $160,000.
Required:
Prepare a corrected classified balance sheet for the Hubbard Corporation at December 31, 2018.
Balance sheet:
Balance sheet is the snapshot which shows the financial position of the company on a particular date. It provides the users of the financial statement to make effective decision.
The components of balance sheet are assets, liabilities and shareholders’ equity.
To Prepare: The balance sheet with given additional information and rectify its errors.
Explanation of Solution
Prepare a corrected balance sheet for Corporation H at December 31, 2018 as follows:
Corporation H | ||
Balance Sheet | ||
December 31, 2018 | ||
Assets |
||
Current assets: | Amount ($) | Amount ($) |
Cash | 60,000 | |
Marketable securities (net) (f) | 20,000 | |
Accounts receivable | 120,000 | |
Inventories (g) | 160,000 | |
Total current assets | 360,000 | |
Investments: | ||
Marketable securities (a) | 40,000 | |
Land held for sale (b) | 50,000 | |
Total investments | 90,000 | |
Property, plant and equipment: | ||
Land (c) | 130,000 | |
Buildings | 750,000 | |
Machinery | 280,000 | |
Less: Accumulated depreciation | (255,000) | |
Net property, plant and equipment | 905,000 | |
Intangible assets: | ||
Patent (net) | 100,000 | |
Total assets | 1,455,000 | |
Liabilities and shareholders’ Equity |
||
Current liabilities: | ||
Accounts payable | 215,000 | |
Current maturities of long-term debt (h) | 25,000 | |
Total current liabilities | 240,000 | |
Long-term liabilities: | ||
Notes payable (d) | 475,000 | |
Shareholders’ equity: | ||
Common stock | 430,000 | |
Retained earnings (e) | 310,000 | |
Total shareholders’ equity | 740,000 | |
Total liabilities and shareholders’ equity | 1,455,000 |
Table (1)
Working notes:
1.
Calculate the amount of marketable securities of Corporation H:
2.
Calculate the amount of land held for sale of Corporation H:
3.
Calculate the amount of land of Corporation H:
Or,
4.
Calculate the amount of notes payable of Corporation H:
5.
Calculate the amount of retained earnings of Corporation H:
Notes:
- The amount of marketable equity securities is $20,000 is to be sold in the coming year is shown in the current asset side of the balance sheet. (f)
- The original cost of inventories is $160,000 is shown in the current asset side of the balance sheet. (g)
- Notes payable is a long-term liability and the note is payable in installment of amount $25,000 which is classified under current maturities of long-term debt. (h)
Therefore, total assets as well as total liabilities and shareholder’s equity of Corporation H as on December 31, 2018 is $ 1,455,000.
Want to see more full solutions like this?
Chapter 3 Solutions
Intermediate Accounting
- Required information Exercise 7-21B Complete the accounting cycle using long-term asset transactions (LO7-4, 7-7) [The following information applies to the questions displayed below.] On January 1, Year 1, the general ledger of a company includes the following account balances: Accounts Debit Credit Cash $ 59,200 Accounts Receivable 26,000 Allowance for Uncollectible Accounts $ 2,700 Inventory Notes Receivable (5%, due in 2 years) 36,800 18,000 Land 160,000 Accounts Payable 15,300 Common Stock 225,000 57,000 $ 300,000 Retained Earnings Totals $ 300,000 During January Year 1, the following transactions occur: January 1 Purchase equipment for $20,000. The company estimates a residual value of $2,000 and a four-year service life. 4 Pay cash on accounts payable, $10,000. 8 Purchase additional inventory on account, $87,900. January January January 15 Receive cash on accounts receivable, $22,500. January 19 Pay cash for salaries, $30,300. January 28 Pay cash for January utilities, $17,000.…arrow_forward2:25 O 3 all 30% The following accounts are extracted from the books of X Inc. on December 31, 2020: Account Receivable $60,000 Accounts Payable 75,000 Accumulated Depreciation: Land Improvement 160,000 Allowance for Doubtful Accounts 26,000 Accrued Liabilities 204,000 Bonds Payable 373,000 Bond Sinking Fund 220,000 Cash 140,000 Investment in Stock 132,000 Common Stock 414,000 Goodwill ?? Inventory 322,000 Land 0,000 Land held for speculation 88,000 Land Improvement 700,000 Mortgage Payable 176,000 Premium on Bonds Payable 36,000 Premium on Common Stock 276,000 Prepaid Insurance (24 months) 40,000 Retained Earnings 440,000 Supplies 16,000 Trading Securities, originally purchased at $70,000, are traded at a fair value of $88,000 Treasury Stock ?? Uncarned Service Revenue ?? Based on the data above, current assets were: $582,000 $600,000 $626,000arrow_forwardProblem 7 NET WORKING CAPITAL, CURRENT RATIO, Corporation's balance sheet at December 31, 20X7, shows the following- AND QUICK RATIO. Charles Current assets Cash $4.000 Marketable securities 8.000 Accounts receivable 100.000 Inventories 120,000 Prepaid expenses 1.000 Total current assets $233,000 Current liabilities Notes payable $5.000 Accounts payable Accrued expenses 150.000 20.000 Income taxes payable 1.000 Total current liabilities S176.000 Long-term liabilities $340.000 Requirement: Determine the following: a. net working capital; b. current ratio; and c. quick ratio.arrow_forward
- Question 24 Muscarella Inc. has the following balance sheet and income statement data: Cash $ 14,000 Accounts payable $ 42,000 Receivables 70,000 Other current liabilities 28,000 Inventories 210,000 Total CL $ 70,000 Total CA $294,000 Long-term debt 70,000 Net fixed assets 126,000 Common equity 280,000 Total assets $420,000 Total liab. and equity $420,000 Sales $280,000 Net income $ 21,000 The new CFO thinks that inventories are excessive and could be lowered sufficiently to cause the current ratio to equal the industry average, 2.70, without affecting either sales or net income. Assuming that inventories are sold off and not replaced to get the current ratio to the target level, and that the funds generated are used to buy back common stock at book value, by how much would the ROE change? a. 4.28% b. 5.21% c. 4.73% d. 4.50% e. 4.96%arrow_forwardku.0arrow_forwardA28arrow_forward
- Question 50 of 50 Among the items in the financial statements for 20X1, Kadan Company reported the information below. (This is not a complete list of all of the financial statement items.) Accounts receivable $200 • Inventory $400 Property, plant, and equipment $1,000 • Accounts payable $100 . Long-term loans payable $800 • Sales $10,000 . Cost of goods sold $7,500 .Depreciation expense $250 Interest expense $60 In 20X2, sales are expected to increase from $10,000 to $13,000. On January 1, 20X2, Kadan plans to purchase new property, plant, and equipment, increasing the balance from $1,000 to $1,500. Also on January 1, 20X2, Kadan plans to obtain new long-term loans, increasing the loan balance from $800 to $1,600. What is a reasonable forecast of the amount of interest expense in 20X2?arrow_forwardA B D E 1 Assets Cash 67,971 5,100 2 3 Accounts Receivable 4 Inventory 5 Current Assets 6 Property & Equipment 7 Goodwill 7,805 80,876 45,500 20,000 146,376 Total Assets 10 Liabilities 11 Short Term Debt 12 Accounts Payable 13 Current Liabilities 3,902 3,902 50,000 53,902 14 Long Term Debt 15 Total Liabilities 16 Shareholder's Equity 17 Equity Capital 18 Retained Earnings 19 Shareholder's Equity 20 Total Liabilities & Shareholder's Equity 70,000 2,474 72,474 126,376 21 =IF(D8=D20,"OK") 22 23 24 Given the above screenshot, what is the resulting value in cell D22? ERROR TRUE OK FALSEarrow_forwardExercise 13-7A (Algo) Working capital and current ratio LO 13-2 On June 30, Year 3, Finch Company's total current assets were $503,500 and its total current liabilities were $272,000. On July 1, Year 3, Finch issued a long-term note to a bank for $39,800 cash Required a. Compute Finch's working capital before and after issuing the note. b. Compute Finch's current ratio before and after issuing the note. Note: Round your answers to 1 decimal place. a Working capital b. Current ratio Before the transaction Check my work After the transactionarrow_forward
- With solutionsarrow_forwardExercise 9-6A (Algo) Working capital and current ratio LO 09-02 On June 30, Year 3, Walton Company's total current assets were $500,500 and its total current liabilities were $279,500. On July 1, Year 3, Walton issued a short-term note to a bank for $41,800 cash. Required a. Compute Walton's working capital before and after issuing the note. b. Compute Walton's current ratio before and after issuing the note. Note: Round your answers to 2 decimal places. a. Working capital b. Current ratio Before the transaction After the transactionarrow_forward40 Assets Cash P Laus 22,354.00 567,890.00 Accounts Receivable-net Inventories 260,102.00 Land Building 428,267.00 Furniture & Fixtures 34,789.00 Other Assets 3,600.00 1,317,002.00 Equities 243,650.00 178,940.00 P 200,000.00 345,000.00 Accounts Payable Notes Payable Borromeo, Capital Laus, Capital 641,976.00 728,352.00 1,020,916.00 1,317.002.00 On May 1, 2022, the business accounts of Borromeo and Laus appear below. a. b. Accounts receivable of P20,000 in Borromeo's books andP35,000 in Laus' books are uncollectible. Inventories of P5,500 and P6,700 are worthless in Borromeo's and Laus' respective books. Other assets of P2,000 and P3,600 in Borromeo's and Laus' respective books are to be written off C. Using the information given, and assuming Kim offered to join for a 20% interest in the new BLK Partnership, how much cash should he contribute? Borromeo 11,000.00 P 234,536.00 120,035.00 603,000.00 50,345.00 2,000.00 P 1,020,916.00 Parrow_forward
- Accounting (Text Only)AccountingISBN:9781285743615Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage LearningCorporate Financial AccountingAccountingISBN:9781305653535Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage Learning