Balance Sheet Solution
Balance Sheet Solution
http://www.learnfinancialaccounting.com/freematerial/balsheet/practice.htm
Balance Sheet – Practice Problem 1 – Classification of accounts
For each of the following accounts, indicate where the account is reported on the balance sheet.
CA Current asset LTA Long term asset SE Stockholder’s Equity
CL Current liability LTL Long term liability N Not reported
______1. retained earnings
______2. supplies
______3. land
______4. trademarks
______5. cash
______6. accounts receivable
______7. unearned revenue
______8. accrued expenses
______9. prepaid expenses
_____10. contributed capital
_____11. long term debt due in less than 1 year
_____12. salaries payable
_____13. accumulated depreciation
_____14. inventory
_____15. depreciation expense
_____16. bonds payable
_____17. notes payable due in 5 years
_____18. notes receivable due in 6 months
_____19. investments to be sold in 3 months
_____20. amount paid above net assets when purchasing a company
Prepare a balance sheet in proper format for the company as of December 31s
Solution:
Assets: Liabilities:
Current Assets: Current Liabilities:
Cash 15,000 Accounts Payable 47,000
Accounts Receivable 22,000 Accrued Expenses 9,000
Inventory 79,000 Unearned Revenues 8,000
Prepaid Expenses 12,000 Interest Payable 1,000
Short-term Investments 50,000 Short-term Notes 135,000
Payables
Total Current Assets 178,000 Total Current Liabilities 200,000
Long-term Investments 100,000 Bonds Payable 75,000
Long-term Notes Rec 35,000 Long-term Debt 150,000
Total Liabilities 425,000
Property/Plant Equipment:
Building 215,000
Equipment 76,000
Less Accum Depreciation (92,000)
Net P/P/E 199,000 Stockholder's Equity:
Intangible Assets Common Stock 1,000
Goodwill 28,000 Retained Earnings 145,000
Patents, net 6,000 less Treasury Stock (25,000)
Total Intangible Assets 34,000 Total Stockholder's Equity 121,000
_________ __________
Total Assets 546,000 = Total Liabilities &
Stockholder's Equity 546,000
To get the amount for retained earnings:
Total assets have to equal total liabilities plus total owners equity. When you know
the amount of total assets you can determine total stockholders equity by total
assets less total liabilities (546 – 425 = 121). Once you know total stockholders
equity you can determine the amount of retained earnings required to get the total
stockholder’s equity to be what it has to be.
Make sure you show subtotals and totals.
Revenues, expenses, gains, and losses are not reported on the balance sheet.
Dividends paid are not reported on the balance sheet. They are included in the
retained earnings amount, do not show it separately.
Depreciation expense is not the same thing as accumulated depreciation.
Depreciation expense is for this period only and goes on the income statement.
Accumulated depreciation is the total of all prior years and goes on the balance
sheet
13. For each of the following accounts, indicate where the account is reported on the
balance sheet as of December 31st.
14. The following items were taken from the records of a company as of December 31st.
Prepare a balance sheet in proper format for the company as of December 31st
15. Review each of the following transactions and determine if the transaction will increase (I)
decrease (D) or have no effect (NA) on TOTAL ASSETS of the company.
Solutions:
Answer:
CA a. accounts receivable
CL b. accounts payable
SE c. treasury stock
N d. sales
CA e. supplies
LTA f. patents
CL g. accrued expenses
SE h. common stock
LTL i. bonds payable
LTA j. accumulated depreciation
N k. cost of inventory sold
CL l. unearned revenues
Solutions:
457000
Solutions:
1. Borrow money from the bank - Cash is increased
NA 2. Pay cash for inventory to sell to the customers - Cash down and inventory up
for the same amount
I 3. Issue common stock to investors – Cash increased
I 4. Purchase a truck for company use, agree to a notes payable - Truck
increases and a liability increases
D 5. Pay employees who worked this week - Cash down, expense incurred
NA 6. Receive the utility bill – it will be paid later No effect on asset until paid
I 7. Sell goods to a customer on account Inventory decreases and accounts
receivable increases more than the inventory cost (sell for more than cost).
NA 8. Pay for insurance for the next 6 months. Cash decreases and prepaid
insurance increases the same amount
NA 9. Use cash to make an investment to be held long term
Traded one asset for another – cash for investment
D 10. Purchase the company’s own stock from investors
Cash decreases and treasury stock an owner’s equity decreases
question
The following items were taken from the accounting records of a company as of
December 31st.
Prepare a balance sheet in proper format for the company as of December 31st
14. During the first month of business the company had the following transactions:
1) issued stock to investors for $100,000
2) purchased inventory on account for $35,000
3) sold inventory that cost $29,000 to customers on account for $45,000
4) workers will be paid $10,000, they are paid the first of the following month
5) received the utility bill for $225
6) loaned a customer $10,000 to be repaid in 2 years
7) paid $30,000 for the inventory purchased on account
8) purchased computer equipment for $2,000 cash – recorded depreciation
expense of $56 for the month
Question:
15. Following is a list of the accounts for XYZ Company as of December 31st.
This is not the company’s first year of operations.
A. Determine the total amount of assets expected to be converted into cash in one year or less.
B. Determine the total amount of long term assets and the amount within each category of long term
assets.
Solutions:
Prepare a balance sheet in proper format for the company as of December 31st
To find retained earnings, you first make total liabilities and owner’s equity the same amount as total
assets. The two amounts have to be the same. You then subtract total liabilities from total liabilities
and owner’s equity to get what total owner’s equity must be. Add treasury stock and subtract
common stock from total owner’s equity to get the retained earnings amount.
Do not forget to subtotal and total. This is very important and will cost you points.
Revenues and Expenses do not go on the balance sheet. Dividends paid is not reported on the
balance sheet, it is a part of retained earnings and is not shown separately
14. During the first month of business the company had the following transactions:
1) issued stock to investors for $100,000
2) purchased inventory on account for $35,000
3) sold inventory that cost $29,000 to customers on account for $45,000
4) workers will be paid $10,000, they are paid the first of the following month
5) received the utility bill for $225
6) loaned a customer $10,000 to be repaid in 2 years
7) paid $30,000 for the inventory purchased on account
8) purchased computer equipment for $2,000 cash – recorded depreciation
expense of $56 for the month
.
Question:
3. For each of the following accounts, indicate where the account is reported on the
balance sheet.
Solution:
SE 1. retained earnings
PPE 2. computer equipment
PPE 3. land
INT 4. amount paid above fair market value of assets purchased - GOODWILL
LTL 5. amounts borrowed from investors to be repaid in 10 years – BONDS PAY
CA 6. amounts due from customers - ACCOUNTS RECEIVABLE
CL 7. cash received prior to providing the service UNEARNED REVENUE
CL 8. expenses not yet paid ACCRUED EXPENSES
CA 9. amounts paid prior to receiving the service PREPAID EXPENSE
SE 10. additional paid in capital
LTL 11. long term debt due in 5 years
CL 12. amounts owed to employees SALARIES PAYABLE
PPE 13. accumulated depreciation Contra asset to PPE
CA 14. goods held for sale to customers INVENTORY
N 15. depreciation expense
CL 16. portion of long term debt to be repaid in less than one year
LTL 17. notes payable due in 5 years
CA 18. notes receivable due in 6 months
SE 19. investments in the company’s own stock TREASURY STOCK
LTLA 20. land held indefinitely as a speculative investment L/T INVESTMENT
Question