A Corrected Balance Sheet Using a Work Sheet Approach
description
Transcript of A Corrected Balance Sheet Using a Work Sheet Approach
![Page 1: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/1.jpg)
3-1
A Corrected Balance Sheet Using a
Work Sheet Approach
Chapter 3Illustrated Solution: Problem 3-32Illustrated Solution: Problem 3-32
![Page 2: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/2.jpg)
3-2
Problem BackgroundProblem Background
A balance sheet is submitted to you for inspection and review. In the course of the review, you find the following data (a-j).
Prepare a corrected balance sheet with accounts properly classified.
Note: The accounts for the year have already been closed. Therefore any Revenue or Expense corrections will have to be made through the Retained Earnings Account.
![Page 3: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/3.jpg)
3-3
SituationThe possibility of uncollectible accounts on accounts receivable has not been considered. It is estimated that uncollectible accounts will total $4,800.
Part 1 (a)Part 1 (a)
![Page 4: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/4.jpg)
3-4
SituationThe possibility of uncollectible accounts on accounts receivable has not been considered. It is estimated that uncollectible accounts will total $4,800.
Solution
Retained Earnings…….………………………… 4,800
Allowance for Doubtful Accounts.…………. 4,800
Part 1 (a)Part 1 (a)
![Page 5: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/5.jpg)
3-5
Situation$45,000 representing the cost of a large-scale newspaper advertising campaign completed in 2002 has been added to the inventories, because it is believed that this campaign will benefit sales of 2003. It is also found that inventories include merchandise of $16,250 received on December 31 that has not yet been recorded as a purchase.
Part 1 (b)Part 1 (b)
![Page 6: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/6.jpg)
3-6
Situation$45,000 representing the cost of a large-scale newspaper advertising campaign completed in 2002 has been added to the inventories, because it is believed that this campaign will benefit sales of 2003. It is also found that inventories include merchandise of $16,250 received on December 31 that has not yet been recorded as a purchase.
Solution
Retained Earnings…….………………………… 45,000Inventories………………………..…………. 45,000
Part 1 (b)Part 1 (b)
![Page 7: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/7.jpg)
3-7
Situation$45,000 representing the cost of a large-scale newspaper advertising campaign completed in 2002 has been added to the inventories, because it is believed that this campaign will benefit sales of 2003. It is also found that inventories include merchandise of $16,250 received on December 31 that has not yet been recorded as a purchase.
Solution
Retained Earnings…….………………………… 45,000Inventories………………………..…………. 45,000
Retained Earnings………………………………. 16,250Accounts Payable…………………………… 16,250
Part 1 (b)Part 1 (b)
![Page 8: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/8.jpg)
3-8
SituationThe books show that property, plant, and equipment have a cost of $556,800 with depreciation of $180,000 recognized in prior years. However, these balances include fully depreciated equipment of $85,000 that has been scrapped and is no longer on hand.
Part 1 (c)Part 1 (c)
![Page 9: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/9.jpg)
3-9
SituationThe books show that property, plant, and equipment have a cost of $556,800 with depreciation of $180,000 recognized in prior years. However, these balances include fully depreciated equipment of $85,000 that has been scrapped and is no longer on hand.
Solution
Property, Plant, and Equipment.....…………… 180,000Accum. Deprec.—Bldgs. and Equip……... 180,000
Part 1 (c)Part 1 (c)
![Page 10: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/10.jpg)
3-10
SituationThe books show that property, plant, and equipment have a cost of $556,800 with depreciation of $180,000 recognized in prior years. However, these balances include fully depreciated equipment of $85,000 that has been scrapped and is no longer on hand.
Solution
Property, Plant, and Equipment.....…………… 180,000Accum. Deprec.—Bldgs. and Equip……... 180,000
Accum. Deprec.—Bldgs. and Equip…….….… 85,000Property, Plant, and Equipment..…………. 85,000
Part 1 (c)Part 1 (c)
![Page 11: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/11.jpg)
3-11
SituationMiscellaneous liabilities of $3,600 represent salaries payable of $9,500, less noncurrent advances of $5,900 made to company officials.
Part 1 (d)Part 1 (d)
![Page 12: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/12.jpg)
3-12
SituationMiscellaneous liabilities of $3,600 represent salaries payable of $9,500, less noncurrent advances of $5,900 made to company officials.
Solution
Miscellaneous Liabilities ……………………… 3,600
Advances to Officers…………………………… 5,900
Salaries Payable…………………………… 9,500
Part 1 (d)Part 1 (d)
![Page 13: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/13.jpg)
3-13
SituationLoan payable represents a loan from the bank that is payable in regular quarterly installments of $6,250.
Part 1 (e)Part 1 (e)
![Page 14: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/14.jpg)
3-14
SituationLoan payable represents a loan from the bank that is payable in regular quarterly installments of $6,250.
Solution
$25,000 will be paid in the current year (Current Liability).
$51,200 will be paid in future years.
Part 1 (e)Part 1 (e)
![Page 15: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/15.jpg)
3-15
SituationTax liabilities not shown are estimated at $18,250.
Part 1 (f)Part 1 (f)
![Page 16: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/16.jpg)
3-16
SituationTax liabilities not shown are estimated at $18,250.
Solution
Retained Earnings………………………………18,250
Taxes Payable……………………………… 18,250
Part 1 (f)Part 1 (f)
![Page 17: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/17.jpg)
3-17
SituationDeferred income tax liability arising from temporary differences totals $44,550. This liability was not included in the balance sheet.
Part 1 (g)Part 1 (g)
![Page 18: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/18.jpg)
3-18
SituationDeferred income tax liability arising from temporary differences totals $44,550. This liability was not included in the balance sheet.
Solution
Retained Earnings………………………………44,550
Deferred Tax Liability.……………………… 44,550
Part 1 (g)Part 1 (g)
![Page 19: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/19.jpg)
3-19
SituationCapital stock consists of 6,250 shares of preferred 6% stock, par $20, and 9,000 shares of common stock, stated value $1.
Part 1 (h)Part 1 (h)
![Page 20: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/20.jpg)
3-20
SituationCapital stock consists of 6,250 shares of preferred 6% stock, par $20, and 9,000 shares of common stock, stated value $1.
Solution
Capital Stock……..………………………………134,000
Preferred Stock……...……………………… 125,000
Common Stock……………………………… 9,000
Part 1 (h)Part 1 (h)
![Page 21: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/21.jpg)
3-21
SituationCapital stock has been issued for a total consideration of $283,600; the amount received in excess of the par and stated values of the stock has been reported as paid-in capital.
Part 1 (i)Part 1 (i)
![Page 22: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/22.jpg)
3-22
SituationCapital stock has been issued for a total consideration of $283,600; the amount received in excess of the par and stated values of the stock has been reported as paid-in capital.
Solution
283,600 Total Consideration125,000 6% Preferred Stock, $20 Par 9,000 Common Stock, $1 Stated Value
149,600 Paid-In Capital in Excess of Par
Part 1 (i)Part 1 (i)
![Page 23: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/23.jpg)
3-23
SituationNet income and dividends were recorded in Paid-In Capital.
Part 1 (j)Part 1 (j)
![Page 24: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/24.jpg)
3-24
SituationNet income and dividends were recorded in Paid-In Capital.
Solution
Paid-In Capital ………………….….……………458,100
Paid-In Capital in Excess of Par…..……… 149,600
Retained Earnings..………………………… 308,500
Part 1 (j)Part 1 (j)
![Page 25: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/25.jpg)
3-25
Worksheet Step 1Worksheet Step 1
Account Title Debit Credit Debit Credit Debit CreditCash 45,050 .........Accounts Receivable 112,500 .........Inventories 204,000 .........Prepaid Insurance 8,800 .........Property, Plant, and Equipment 376,800 .........Miscellaneous Liabilities ......... 3,600Loan Payable ......... 76,200Accounts Payable ......... 75,250Capital Stock ......... 134,000Paid-In Capital ......... 458,100
747,150 747,150
Balance Sheet CorrectionsCorrected
Balance Sheet
![Page 26: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/26.jpg)
3-26
Worksheet Step 2Worksheet Step 2
Account Title Debit Credit Debit Credit Debit CreditCash 45,050 .........Accounts Receivable 112,500 .........Inventories 204,000 .........Prepaid Insurance 8,800 .........Property, Plant, and Equipment 376,800 .........Miscellaneous Liabilities ......... 3,600Loan Payable ......... 76,200Accounts Payable ......... 75,250Capital Stock ......... 134,000Paid-In Capital ......... 458,100
747,150 747,150
Retained Earnings ......... ......... (a) 4,800
Allowance for Doubtful Accounts ......... ......... ......... (a) 4,800
Balance Sheet CorrectionsCorrected
Balance Sheet
![Page 27: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/27.jpg)
3-27
Worksheet Step 3Worksheet Step 3
Account Title Debit Credit Debit Credit Debit CreditCash 45,050 ......... ......... .........Accounts Receivable 112,500 ......... ......... .........Inventories 204,000 ......... ......... (b) 45,000Prepaid Insurance 8,800 ......... ......... .........Property, Plant, and Equipment 376,800 ......... (c) 180,000 (c) 85,000Miscellaneous Liabilities ......... 3,600 (d) 3,600 .........Loan Payable ......... 76,200 ......... .........Accounts Payable ......... 75,250 ......... (b) 16,250Capital Stock ......... 134,000 (h) 134,000 .........Paid-In Capital ......... 458,100 (I) 458,100 .........
747,150 747,150
Retained Earnings ......... ......... (a) 4,800 (i) 308,500......... ......... (b) 61,250 .................. ......... (f) 18,250 .................. ......... (g) 44,550 .........
Allowance for Doubtful Accounts ......... ......... ......... (a) 4,800Accum. Depreciation--Bldgs and Equip. ......... ......... (c) 85,000 (c) 180,000Salaries Payable ......... ......... ......... (d) 9,500Advances to Officers ......... ......... (d) 5,900 .........Deferred Income Tax Liability ......... ......... ......... (g) 44,550Taxes Payable ......... ......... ......... (f) 18,2506% Preferred Stock, $20 Par ......... ......... ......... (h) 125,000Common Stock, $1 Stated Value ......... ......... ......... (h) 9,000Paid-In Capital in Excess of Par and Stated Values on Preferred and Common Stock ......... ......... ......... (i) 149,600
995,450 995,450
Balance Sheet CorrectionsCorrected
Balance Sheet
![Page 28: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/28.jpg)
3-28Account Title Debit Credit Debit Credit Debit CreditCash 45,050 ......... ......... ......... 45,050 .........Accounts Receivable 112,500 ......... ......... ......... 112,500 .........Inventories 204,000 ......... ......... (b) 45,000 159,000 .........Prepaid Insurance 8,800 ......... ......... ......... 8,800 .........Property, Plant, and Equipment 376,800 ......... (c) 180,000 (c) 85,000 471,800 .........Miscellaneous Liabilities ......... 3,600 (d) 3,600 ......... ......... .........Loan Payable ......... 76,200 ......... ......... ......... 76,200Accounts Payable ......... 75,250 ......... (b) 16,250 ......... 91,500Capital Stock ......... 134,000 (h) 134,000 ......... ......... .........Paid-In Capital ......... 458,100 (I) 458,100 ......... ......... .........
747,150 747,150
Retained Earnings ......... ......... (a) 4,800 (i) 308,500 ......... .................. ......... (b) 61,250 ......... ......... 179,650......... ......... (f) 18,250 ......... ......... .................. ......... (g) 44,550 ......... ......... .........
Allowance for Doubtful Accounts ......... ......... ......... (a) 4,800 ......... 4,800Accum. Depreciation--Bldgs and Equip. ......... ......... (c) 85,000 (c) 180,000 ......... 95,000Salaries Payable ......... ......... ......... (d) 9,500 ......... 9,500Advances to Officers ......... ......... (d) 5,900 ......... 5,900 .........Deferred Income Tax Liability ......... ......... ......... (g) 44,550 ......... 44,550Taxes Payable ......... ......... ......... (f) 18,250 ......... 18,2506% Preferred Stock, $20 Par ......... ......... ......... (h) 125,000 ......... 125,000Common Stock, $1 Stated Value ......... ......... ......... (h) 9,000 ......... 9,000Paid-In Capital in Excess of Par and Stated Values on Preferred and Common Stock ......... ......... ......... (i) 149,600 ......... 149,600
995,450 995,450 803,050 803,050
Corrections Balance SheetCorrected
Balance Sheet
Worksheet Step 4Worksheet Step 4
![Page 29: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/29.jpg)
3-29
Part 2 – Corrected Balance SheetPart 2 – Corrected Balance Sheet
![Page 30: A Corrected Balance Sheet Using a Work Sheet Approach](https://reader036.fdocuments.in/reader036/viewer/2022062423/56814db3550346895dbb07d5/html5/thumbnails/30.jpg)
3-30
End of ProblemEnd of Problem