Question

The following balance sheet for the Los Gatos Corporation was prepared by a recently hired accountant. In reviewing the statement you notice several errors. LOS GATOS CORPORATION Balance Sheet At December 31, 2021 Assets Cash Accounts receivable Inventory Machinery (net) Franchise (net) Total assets Liabilities and Shareholders' Equity Accounts payable Allowance for uncollectible accounts Notes payable Bonds payable Shareholders' equity Total liabilities and shareholders' equity $ 64,000 116,000 67,000 132,000 42,000 $ 421,000 74,000 17,000 79,000 122,000 129,000 $ 421,000 Additional Information: 1. Cash includes a $32,000 restricted amount to be used for repayment of the bonds payable in 2025 2. The cost of the machinery is $214,000. 3. Accounts receivable includes a $32,000 notes receivable from a customer due in 2024. 4. The notes payable balance includes accrued interest of $17,000. Principal and interest are both due on February 1, 2022 5. The company began operations in 2016. Net income less dividends since inception of the company totals $47,000. 6.62,000 shares of no par common stock were issued in 2016. 200,000 shares are authorized. Required: Prepare a corrected, classified balance sheet. Use the additional information to help determine appropriate classifications and account balances. The cost of machinery and its accumulated depreciation are shown separately. (Amounts to be deducted should be indicated by a minus sign.)

Answer 1

LOS GATOS CORPORATION BALANCE SHEET At December 31, 2021 Assets Assets Cash Accounts Receivable (net) Inventosy Current $ 32,000 $ 67,000 $ 67,000 $ 166,000 Total current assets Investments Notes receivable Restricted Cash $32,000 $32,000 $ 64,000 Total investments Property plant and equipment Machinery Accumulated Depreciation Net property, plant and equipment Intangible assets franchise $ 214,000 $(82,000) $ 132,000 $42,000 $ 404,000 Total assets

Liabilities and Shareholders Equity Current liabilities Accounts Payable $ 74,000 Interest Payable $ 17,000 Motes Payable $ 62,000 $ 153,000 Total current liabidities Long term liabilities Bonds Payable $ 122,000 $275,000 Total liabilities Shareholders' equity common stock Retained Earnings $82,000 $47,000 Total Shareholders equity liabilities and shareholders' equity! $129,000 $ 404,000 Total

Calculation: 11) Cash = $64,000 - $32,000 restricted amount = $32,000 (2) Accounts Receivable, net includes notre receivable of $32,000 and allowance for uncollectible accounts are of $ 17,000 . Accounts Receivable, met = $116,000 - $32,000 - $17,000 = $ 67,000 3) Accumulated Depreciatien = cost of machinery- machinery = $ 214,000 - $132,000 = $82,000 9. Notes Payable = $79,000 - $ 17,000 accrued interest = $62,000 (5 Common Stock & Shareholders' equity - Total income ress. dividends = $129,000 - $47,000 = $82,000 Earnings & Income less dividends (given) - $ 47,000 (6) Retained