• 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 |
Accumulated depreciation | 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
Loose Leaf Intermediate Accounting
- 24 range the following items in proper balance sheet presentation: (Be sure to list the assets in order of their liquidity. Input all swers as positive values.) Accumulated amortization Retained earnings Cash Bonds payable Accounts receivable Plant and equipment-original cost Accounts payable Allowance for bad debts Common stock, 100,000 shares outstanding Inventory Preferred stock, 1,000 shares outstanding Marketable securities Investments Notes payable $230,000 195,300 12,000 136,000 51,500 700,000 42,000 5,200 172,000 73,000 60,000 20,000 22,000 38,000 Help Save & Exit Submitarrow_forwardMarshall Inc. Comparative Balance Sheet December 31, 20Y2 and 20Y1 20Y2 20Y1 Assets Current assets Cash $1,013,530 $917,700 Marketable securities 1,533,990 1,520,760 Accounts receivable (net) 978,200 919,800 Inventories 730,000 569,400 Prepaid expenses 191,756 183,540 Total current assets $4,447,476 $4,111,200 Long-term investments 2,479,894 1,119,115 Property, plant, and equipment (net) 5,330,000 4,797,000 Total assets $12,257,370 $10,027,315 Liabilities Current liabilities $1,347,720 $1,776,965 Long-term liabilities: Mortgage note payable, 8% $1,840,000 $0 Bonds payable, 8% 2,260,000 2,260,000 Total long-term liabilities $4,100,000 $2,260,000 Total liabilities $5,447,720 $4,036,965 Stockholders' Equity Preferred $0.70 stock, $50 par $850,000 $850,000 Common stock, $10 par 970,000 970,000 Retained earnings 4,989,650…arrow_forward41 Problem No. 1 AACA Corporation was incorporated on Dec. 1, 2021, and began operations one week later. Before closing the books for the fiscal year ended Nov. 30, 2022, the controller prepared the following financial statements: AACA Corporation Statement of Financial Position November 30, 2022 Assets Current assets Cash P150,000 Marketable securities, at cost 60,000 Accounts receivable 450,000 Allowance for doubtful accounts ( 59,000) Inventories 430,000 Prepaid insurance 15,000 Total current assets 1,046,000 Property, plant and equipment 426,000 Less accumulated depreciation ( 40,000) Property, plant and equipment, net 386,000 Research and development costs 120,000 Total assets P1,552,000 Liabilities and Shareholders' Equity Current liabilities Accounts payable and accrued…arrow_forward
- Problem 7 NET WORKING CAPITAL, CURRENT RATIO, AND QUICK RATIO. Charles Corporation's balance sheet at December 31, 20X7, shows the following: Current assets $4.000 Cash 8.000 Marketable securities 100.000 Accounts receivable 120.000 Inventories 1.000 Prepaid expenses Total current assets S233.000 Current liabilities Notes payable $5.000 150.000 Accounts payable Accrued expenses 20.000 Income taxes payable 1.000 Total current liabilities $176.000 Long-term liabilities S340.000 Requirement: Determine the following: a. net working capital; b. current ratio; and c. qguick ratio.arrow_forwardProblem 24-01Liquidation Southwestern Wear Inc. has the following balance sheet: Current assets $1,875,000 Accounts payable $375,000 Fixed assets 1,875,000 Notes payable 750,000 Subordinated debentures 750,000 Total debt $1,875,000 Common equity 1,875,000 Total assets $3,750,000 Total liabilities and equity $3,750,000 The trustee's costs total $283,750, and the firm has no accrued taxes or wages. Southwestern has no unfunded pension liabilities. The debentures are subordinated only to the notes payable. If the firm goes bankrupt and liquidates, how much will each class of investors receive if a total of $2.5 million is received from the sale of the assets? Distribution of proceeds on liquidation: 1. Proceeds from the sale of assets $ 2. The first mortgage, paid from the sale of assets $ 3. Fees and expenses of administration of bankruptcy $ 4. Wages due to workers earned within 3 monthsprior to the filing of a bankruptcy petition $…arrow_forwardO Cambridge Busines P Module 11 I Financial Statement Forecasting LO2 M11-12. Forecast an Income Statement SATE OLOGY STX) SEAGATE TECHNOLOGY PLC Consolidated Statement of Income For Year Ended June 28, 2019, $ millions BC $10,390 Revenue. 7,458 Cost of revenue 991 Product development Marketing and administrative Amortization of intangibles. Restructuring and other, net. 453 23 (22) Total operating expenses. 8,903 Income from operations. 1,487 Interest income 84 Interest expense Other, net (224) 25 Other expense, net. (115) Income before incorne taxes (Benefit) provision for income taxes 1,372 (640) Net income.. $ 2,012 Forecast Seagate's 2020 income statement assuming the following income statement relations (ST Revenue growth. Cost of revenue Product development Marketing and administrative Amortization of intangibles. Restructuring and other, net, Interest income... Interest expense. Other, net Income tax rate. 5% 71.8% of revenue 9.5% of revenue 4.4% of revenue No change $0 No…arrow_forward
- K 11 Mars Corporation reported the following information for the year ended March 31, 2021 Administrative expenses $ 15,000 Cost of goods sold 60,000 Dividends paid by Mars to its shareholders 18,000 Dividends received by Mars from investments 10,000 Error calculating cost of goods sold in 2019 (increase income) 13,000 Interest earned on available-for-sale debt securities 6,000 Unrealized gain on hedging transactions 8,000 Loss on sale of debt securities 14,000 Net Sales 150,000 Retained earnings April 1, 2020 100,000 Selling expenses 12,000 Ignoring income taxes and earnings per share, prepare an Income Statement (multi-step), Statement of Comprehensive Income…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 12-197 (LO 12-2] Selected balance sheet Informatlon and the Income statement for Ploneer Industries for the current year are presented below. Selected Balance Sheet Accounts Prior Year Current Year Accounts Receivable $26, 200 36, e0e 2,600 20,600 5,200 $18,000 39,600 Inventories Prepaid Rent Accounts Payable Salaries and Wages Payable 26, 8ee 7,800 Income Statement Sales Revenue $540,000 Expenses: Cost of Goods Sold 308, 000 Depreciation Expense Salaries Expense 36, 000 54, 000 21,600 21,600 19,800 Rent Expense Insurance Expense Interest Expense Utilities Expense 18,e00 Net Income $ 61, 000 Required: Prepare the cash flows from operating activities section of the statement of cash flows using the Indirect method. (Enter any deductions and cash outflows as a negative value.) Pioneer Industries Cash Flows from Operating Activities Adjustments to reconcile net income to net cash provided by operating activities: Changes in current assets and current liabilities:arrow_forward
- Problem 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_forwardOUR COMPANY Statement of Financial Position As of December 31 2ΟΥ2 20Υ1 Cash and Cash Equivalents P 470,310 P 519,860 Accounts Receivable, net 660,110 565,170 Inventory 653,060 555,480 228,810 Prepaid Expenses 173,740 Total Current Assets 1,957,220 1,869,320 Property, Plant and Equipment, net Intangible Assets 5,910,530 745,200 5,501,660 721,910 Total Assets P8,612,950 P8,092,890 Current Liabilities P1,273,050 P1,123,700 Long-Term Liabilities 577,580 541,540 Total Liabilities 1,850,630 1,665,240 OUR, Capital 6,762,320 6,427,650 Total Liabilities and Owner's Equity P8,612,950 P8,092,890 OUR COMPANY Statement of Comprehensive Income For the Year Ended 20Υ2 20Υ1 Sales Revenue P5,385,860 P4,921,850 1,374,790 Cost of Goods Sold 1,254,860 Gross Profit 4,011,070 3,666,990 3,127,150 3,406,460 604,610 Selling and Administrative Expenses Operating Income Interest Expense 539,840 23,040 11,820 Net Income P 592,790 P 516,800 Required: 1. Compute for the 20Y2 profitability ratios. 2. Compute for…arrow_forwardQuestion 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_forward
- Corporate Financial AccountingAccountingISBN:9781305653535Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage Learning