Question

Problem 3-3 (Algo) Balance sheet preparation [LO3-2, 3-3]

The following is a December 31, 2021, post-closing trial balance for Almway Corporation.

Account Title	Debits					Credits
Cash		$	63,000
Investment in equity securities			128,000
Accounts receivable			69,000
Inventory			209,000
Prepaid insurance (for the next 9 months)			7,000
Land			108,000
Buildings			429,000
Accumulated depreciation—buildings					$	109,000
Equipment			119,000
Accumulated depreciation—equipment						69,000
Patent (net)			19,000
Accounts payable						94,000
Notes payable						157,000
Interest payable						29,000
Bonds Payable						249,000
Common stock						327,000
Retained earnings						117,000
Totals		$	1,151,000		$	1,151,000

Additional information:

1. The investment in equity securities account includes an investment in common stock of another corporation of $39,000 which management intends to hold for at least three years. The balance of these investments is intended to be sold in the coming year.
2. The land account includes land which cost $34,000 that the company has not used and is currently listed for sale.
3. The cash account includes $24,000 restricted in a fund to pay bonds payable that mature in 2024 and $32,000 restricted in a three-month Treasury bill.
4. The notes payable account consists of the following:

1. a $39,000 note due in six months.
2. a $59,000 note due in six years.
3. a $59,000 note due in five annual installments of $11,800 each, with the next installment due February 15, 2022.

5. The $69,000 balance in accounts receivable is net of an allowance for uncollectible accounts of $6,000.
6. The common stock account represents 109,000 shares of no par value common stock issued and outstanding. The corporation has 300,000 shares authorized.

Required:
Prepare a classified balance sheet for the Almway Corporation at December 31, 2021. (Amounts to be deducted should be indicated by a minus sign.)

Answer 1

Almway Corporation
Classified Balance Sheet at December 31,2021		Amount $
Assets
Non-Current Assets
Equipment	1,19,000
Less: Accumulated Depreciation	-69,000	50,000
Building	4,29,000
Less: Accumulated Depreciation	-1,09,000	320,000
Patent (Net)		19,000
Restricted cash (To pay bond payable in 2024 )		24,000
Investment in Securities		39,000
Land ( 108,000 - 34,000 )		74,000
Non-Current asset held for sale
Land		34,000
Current Assets
Cash ( 63,000 - 24,000 - 32,000 )		7,000
Restricted cash ( Three months treasury bill )		32,000
Investment in Securities ( 128,000 - 39,000 )		89,000
Accounts Receivable ( 69,000 + 6,000 )	75,000
Less: Allowance for doubtful accounts	-6,000	69,000
Prepaid Insurance		7,000
Inventory		209,000
Total Assets		973,000
Non-Current Liabilities
Note Payable ( 59,000 + ( 11,800 x 4 ) )		106,200
Bonds Payable		249,000
Current Liabilities
Accounts Payable		94,000
Notes Payable ( 39,000 + 11,800 )		50,800
Interest Payable		29,000
Stockholder's Equity
Common Stock		327,000
Retained earnings		117,000
Total Liabilities & Stockholder's Equity		973,000