Comprehensive: Balance Sheet, Schedules, and Notes The following is an alphabetical listing of Stone Boat Company’s balances sheet accounts and account balances on December 31, 2019:
Additional information:
- 1. The company reports on the balance sheet the net book value of property and equipment and long-term liabilities (known as control accounts). The related details are disclosed in the notes.
- 2. The straight-line method is used to depreciate property and equipment based upon cost, estimated residual value, and estimated life. The costs of the assets in this account are: land, $29,500; buildings, $164,600; store fixtures, $72,600; and office equipment, $30,000.
- 3. The accumulated depreciation breakdown is as follows: buildings, $54,600; store fixtures, $37,400; and office equipment, $17,300.
- 4. The long term debt includes 12%, $36,000 face
value bonds that mature on December 31, 2024, and have an unamortized bond discount of $1,000; 11%, $48,000 face value bonds that mature on December 31, 2025, have a premium on bonds payable of $1,800, and whose retirement is being funded by a bond sinking fund; and a 13% note payable that has a face value of $6,200 and matures on January 1, 2022. - 5. The non-interest-bearing note receivable matures on June 1, 2023.
- 6. Inventory is listed at lower of cost or market; cost is determined on the basis of average cost.
- 7. The investment in affiliate is carried at cost. The company has guaranteed the interest on 12%, $50,000, 15-year bonds issued by this affiliate, Jay Company.
- 8. Common stock has a $10 par value per share, 10,000 shares are authorized, and 1,000 shares were issued during 2019 at a price of $13 per share, resulting in 8,000 shares issued at year-end.
- 9.
Preferred stock has a $50 par value per share, 2,000 shares are authorized, and 140 shares were issued during 2019 at a price of $55 per share, resulting in 640 shares issued at year-end. - 10. On January 15, 2020, before the December 31, 2019, balance sheet was issued, a building with a cost of $20,000 and a book value of $7,000 was totally destroyed. Insurance proceeds will amount to only $5,000.
- 11. Net income and dividends declared and paid during the year were $50,500 and $21,000, respectively.
Required:
1. Prepare Stone Boat’s December 31, 2019, balance sheet (including appropriate parenthetical notations).
2. Prepare a statement of shareholders’ equity for 2019. (Hint: Work back from the ending account balances.)
3. Prepare notes that itemize the balance sheet control accounts and those necessary to disclose any company accounting policies,
4. Next Level Compute the debt-to-assets ratio at the cud of 2019. What is your evaluation of this ratio if it was 39% at the end of 2018?
Use the following information for P4–15 and P4–16:
McCormick & Company, Inc. is one of the world’s leading producers of spices, herbs, seasonings, condiments, and other flavorings for foods. Its products are sold to consumers, with sonic of the leading brands of spices and seasonings, as well as to industrial producers of foods. McCormick’s consolidated balance sheets for 20X2 and 20X3 follow.
1.
Prepare a balance sheet for S Boat Company as of December 31, 2019.
Explanation of Solution
Balance sheet: This financial statement reports a company’s resources (assets) and claims of creditors (liabilities) and stockholders (stockholders’ equity) over those resources. The resources of the company are assets which include money contributed by stockholders and creditors. Hence, the main elements of the balance sheet are assets, liabilities, and stockholders’ equity.
Prepare a balance sheet for S Boat Company as of December 31, 2019:
Table (1)
2
Prepare a statement of shareholders’ equity for the year 2019.
Explanation of Solution
Statement of Stockholders’ Equity:
Statement of Stockholders’ Equity is prepared to find out the changes and ending balance of contributed capital, treasury stock, retained earnings, and other comprehensive income in the business. The amount of stockholders’ equity is increased by issuance of stock and net income of the company and decreased by the payment of dividends and repurchase of treasury stock.
Prepare a statement of shareholders’ equity for the year 2019:
Table (2)
Working notes:
Determine the amount of common stock issued at par, during 2019:
Determine the amount of preference stock issued at par, during 2019:
Determine the amount of additional paid-in common stock, during 2019:
Determine the amount of additional paid-in preferred stock, during 2019:
Note: Statement of retained earnings is prepared back from ending accounts balances.
3.
Prepare notes that itemize the balance sheet control accounts and explain how it will helps to disclose any company accounting policies, contingent liabilities and subsequent events.
Explanation of Solution
Note 1:
Summary of significant accounting policies:
- Inventories are recorded at market price or cost price whichever is less.
- Straight line method is followed for depreciation of property, plant, and equipment based upon cost, estimated residual value, and useful life.
Note 2:
Guarantee to affiliate:
The company has been guaranteed by the affiliate Company J that it will be paid 12% interest on $50,000, 15-year bond.
Note 3:
Components of inventories:
The amount of inventories reported in the balance sheet is made up of the following components:
Table (3)
Note 4:
Components of long-term liabilities:
The amount of long-term liabilities reported in the balance sheet is made up of the following components:
Table (4)
Note 5:
Subsequent event:
On January 15, 2020, a building was totally destroyed. Its cost and book value are $20,000 and $7,000 respectively. However, insurance proceeds will amount to $5,000. This event has not been recorded in the balance sheet, as this event has been occurred after the balance sheet date.
4.
Determine debt-to-assets ratio of S Boat Company at the end of the year 2019.
Explanation of Solution
Debt-to-assets ratio:
Debt to assets ratio provides the relationship between the total liabilities and total assets. It helps the company to determine the amount of debt used to finance the assets.
The following formula is used to calculate debt-to-assets ratio:
Determine debt-to-assets ratio of S Boat Company at the end of the year 2019:
Hence, the debt-to-assets ratio of S Boat Company at the end of the year 2019 is 42.4%.
Evaluation:
If the debt-to-assets ratio is 39% at the end of 2018, then it has been increased by over 3% in 2019. An increase in this ratio indicates that the investors and creditors risk is increased, because of higher payment of interest has to be made by the company. The shareholder gets benefited, if the company generates a higher return on the additional debt equity than the interest paid.
Want to see more full solutions like this?
Chapter 4 Solutions
Intermediate Accounting: Reporting And Analysis
- Balance Sheet Presentation The following information relates to the assets of Westfield Semiconductors as of December 31, 2019. Westfield uses the straight-line method for depreciation and amortization. Required: Use the information above to prepare the property, plant, and equipment and intangible assets portions of a classified balance sheet for Westfield.arrow_forwardInformation for Blake Corporation’s property, plant, and equipment for 2019 is: 1. For each asset classification, prepare schedules showing depreciation and amortization expense, and accumulated depreciation and amortization that would appear on Blake’s income statement for the year ended December 31, 2019, and on the balance sheet at December 31, 2019, respectively 2. Prepare a schedule showing the gain or loss from disposal of assets that would appear in Blake’s income statement for the year ended December 31, 2019. 3. Prepare the property, plant, and equipment section of Blake’s December 31, 2019, balance sheet.arrow_forwardFrom the worksheet, prepare the assets section of a classified balance sheet. LOADING... (Click the icon to view the completed worksheet.) A. Ella Co. Partial Balance Sheet December 31, 2019 Assets Current Assets: Total Current Assets Plant and Equipment: Less: Total Assetsarrow_forward
- These items are taken from the financial statements of Crane Company at December 31, 2022. Buildings $133,308 Accounts receivable 15,876 Prepaid insurance 4,032 Cash 14,918 Equipment 103,824 Land 77,112 Insurance expense 983 Depreciation expense 6,678 Interest expense 3,276 Common stock 75,600 Retained earnings (January 1, 2022) 50,400 Accumulated depreciation-buildings 57,456 Accounts payable 11,970 Notes payable 117,936 Accumulated depreciation-equipment 23,587 Interest payable 4,536 Service revenue 18,522arrow_forwardAssume the following general ledger account balances for Xenon Inc. for December 31, 2019 Accumulated Depreciation 50,000 Building 70,000 Depreciation Expense 20,000 Equipment 53,000 Land 90,000 Unused Supplies 3,000 What is the carrying amount of the company’s plant and equipment section of thebalance sheet at December 31, 2019?arrow_forwardThe following information was extracted from the financial records including the asset register for Fit Line Gym for the year ended 31 December 2020: Property, plant & equipment:Balances at 1 January 2020 Buildings : Cost- 550 000 Accumulated depreciation- (27 500) Gym Equipment: Cost- 275 000 Accumulated depreciation- (140 000) Furniture & Fittings: Cost- 88 000 Accumulated depreciation- (23 500) Additional information:1. Accounting policies with regards to depreciation of property, plant and equipment:1.1 Buildings are depreciated at 2% per year on the fixed instalment method.1.2 Gym equipment is depreciated at 20% per year using the reducing balancemethod. 1.3 Furniture and fittings are depreciated on the fixed instalment method overan estimated useful life of 4 years.2. The following transactions which are not included in the above balances, took place during the financial year ended 31 December 2020:2.1 Due to increased membership, the owner decided to extend the…arrow_forward
- Soon after December 31, 2019, the auditor requested a depreciation schedule for trucks of Jarrett Trucking Company, showing the additions, retirements, depreciation, and other data affecting the income of the company in the 4-year period 2016 to 2019, inclusive. The following data were in the Trucks account as of January 1, 2016: The Accumulated DepreciationTrucks account, previously adjusted to January 1,2016, and duly entered in the ledger, had a balance on that date of 16,460. This amount represented the straight-line depreciation on the four trucks from the respective dates of purchase, based on a 5-year life and no residual value. No debits had been made to this account prior to January 1, 2016. Transactions between January 1,2017, and December 31, 2019, and their record in the ledger were as follows: 1. July 1, 2016: Truck no. 1 was sold for 1,000 cash. The entry was a debit to Cash and a credit to Trucks, 1,000. 2. January 1, 2017: Truck no. 3 was traded for a larger one (no. 5) with a 5-year life. The agreed purchase price was 12,000. Jarrett paid the other company 1,780 cash on the transaction. The entry was a debit to Trucks, 1,780, and a credit to Cash, 1,780. 3. July 1, 2018: Truck no. 4 was damaged in a wreck to such an extent that it was sold as junk for 50 cash. Jarrett received 950 from the insurance company. The entry made by the bookkeeper was a debit to Cash, 1,000, and credits to Miscellaneous Revenue, 50, and Trucks, 950, 4. July 1, 2018: A new truck (no. 6) was acquired for 20,000 cash and debited at that amount to the Trucks account. The truck has a 5-year life. Entries for depreciation had been made at the close of each year as follows: 2016, 8,840; 2017, 5,436; 2018, 4,896; 2019, 4,356. Required: 1. Next Level For each of the 4 years, calculate separately the increase or decrease in earnings arising from the companys errors in determining or entering depreciation or in recording transactions affecting trucks. 2. Prove your work by one compound journal entry as of December 31, 2019; the adjustment of the Trucks account is to reflect the correct balances, assuming that the books have not been closed for 2019.arrow_forwardThe following information was extracted from the financial records including the asset register for Fit Line Gym for the year ended 31 December 2020: Property, Plant & Equipment: Balance at 1 January 2020 Buildings R Gym Equipment R Furniture & Fittings R Cost Accumulated depreciation 550 000 (27 500) 275 000 (140 000) 88 000 (23 500) Additional information: Accounting policies with regards to depreciation of property, plant and equipment: 1.1 Buildings are depreciated at 2% per year on the fixed instalment method. 1.2 Gym equipment is depreciated at 20% per year using the reducing balance method. 1.3 Furniture and fittings are depreciated on the fixed instalment method over an estimated useful life of 4 years. The following transactions which are not included in the above balances, took place during the financial year ended 31 December 2020: 2.1 Due to increased membership, the owner decided to extend the building and install new fixtures…arrow_forwardThe following information was extracted from the financial records including the asset register for Fit Line Gym for the year ended 31 December 2020: Property, plant & equipment: Buildings Gym Equipment Furniture & Fittings Balances at 1 January 2020 R R Cost 550 000 275 000 88 000 Accumulated depreciation (27 500) (140 000) (23 500) Additional information: 1. Accounting policies with regards to depreciation of property, plant and equipment: 1.1 Buildings are depreciated at 2% per year on the fixed instalment method. 1.2 Gym equipment is depreciated at 20% per year using the reducing balance method. 1.3 Furniture and fittings are depreciated on the fixed instalment method over an estimated useful life of 4 years. 2. The following transactions which are not included in the above balances, took place during the financial year ended 31 December 2020:arrow_forward
- REQUIRED: A. Based on the application of the necessary procedures and appreciation of the above data, you are to provide the answers to the following: 1. What is the gain on sale of truck on September 30? 2. What is the gain on sale of machinery on December 20? 3. What is the adjusted balance of the cost of property, plant and equipment as of December 31, 2022? 4. What is the total depreciation expense for the year ended December 31, 2022? 5. What is the carrying amount of the property, plant and equipment as of December 31, 2022? B. Show the lapsing schedule as of December 31, 2022.arrow_forwardVisit www.sec.gov/edgar and search for the BJ's Wholesale annual report (10-K) for the year ended February 1, 2020, using EDGAR (Electronic Data Gathering, Analysis, and Retrieval system). Search or scroll within the annual report to find the balance sheet, labeled "Consolidated Balance Sheets." Required: 1. Find the amounts reported for accumulated depreciation for the period ended February 1, 2020, and February 2, 2019. Assuming no depreciable assets were sold during the year, determine the adjustment for BJ's depreciation for the year and compute the adjusted balances of the related accounts. 2. For simplicity, assume the entire amount reported for "Prepaid expenses and other current assets" represents the balance of the Supplies account. If the year-end balance of the Supplies account prior to any adjustment is $200,000 (in thousands), determine the adjustment that was made to Supplies (and Supplies Expense) at the end of the current year and compute the adjusted balances of the…arrow_forwardPharoah Company has provided information on intangible assets as follows. A patent was purchased from Shamrock Company for $1,700,000 on January 1, 2024. Pharoah estimated the remaining useful life of the patent to be 10 years. The patent was carried in Shamrock's accounting records at a net book value of $1,700,000 when Shamrock sold it to Pharoah. During 2025, a franchise was purchased from Flounder Company for $460,000. In addition, 5% of revenue from the franchise must be paid to Flounder. Revenue from the franchise for 2025 was $2,410,000. Pharoah estimates the useful life of the franchise to be 10 years and takes a full year's amortization in the year of purchase. Pharoah incurred research and development costs in 2025 as follows. Materials and equipment Personnel Indirect costs $162,000 184,000 113,000 $459,000 Pharoah estimates that these costs will be recouped by December 31, 2028. The materials and equipment purchased have no alternative uses. On January 1, 2025, because of…arrow_forward
- Financial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage LearningIntermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning