33:010:272 Lecture Notes - Lecture 17: Cole Williams, Accounts Payable, Promissory Note
Get access
Related Documents
Related Questions
Fridley Manufacturing's accounting records reveal the following account balances after adjusting entries are made on December 31, 2018:
Accounts payable | $ 62,500 | |
Bonds payable (9.4%, due in 2025) | 800,000 | |
Lease liability* | 41,500 | |
Bonds payable (8.7%, due in 2021) | 50,000 | |
Deferred tax liability* | 133,400 | |
Discount on bonds payable (9.4%, due in 2025) | 12,600 | |
Income tax payable | 26,900 | |
Interest payable | 38,700 | |
Installment note payable (8% equal installments due 2019 to 2022) | 120,000 | |
Notes payable (7.8%, due in 2023) | 400,000 | |
Premium on notes payable (7.8%, due in 2023) | 6,100 | |
Zero coupon note payable, $50,000 face amount, due in 2024 (net of discount) | 31,900 |
* Long-term liability
Required:
Prepare the current liabilities and long-term debt portions of Fridley's statement of financial position at December 31, 2018. Provide a separate line item for each issue (do not combine separate bonds or notes payable), but some items may need to be split into more than one item.
Fridley Manufacturing | ||
Liabilities Section of the Statement of Financial Position | ||
December 31, 2018 | ||
Liabilities | ||
Current liabilities: | ||
Accounts payable | $ | |
Interest payable | ||
Income tax payable | ||
Current portion of installment note | ||
Total current liabilities | $ | |
Long-term liabilities: | ||
Bonds payable: | ||
Bonds payable (8.7%, due in 2021) | ||
Bonds payable (9.4%, due in 2025) | $ | |
Less: Discount on bonds payable | ||
Notes payable: | ||
Notes payable (7.8%, due in 2023) | $ | |
Add: Premium on notes payable | ||
Installment note payable (8%) | ||
Note payable (4%, due in 2024) | $ | |
Less: Discount on note payable | ||
Other long-term liabilities: | ||
Lease liability | ||
Deferred tax liability | ||
Total liabilities | $ |
Required:
1. Open T-accounts for the listed accounts, inserting their unadjustedJune 30, 2014, balances.
2. Post the June 30, 2014, adjusting entries to the T-accounts opened.Round all amounts to the nearest whole dollar.
3. Prepare the liability section ofShell Storage Unitsâ balance sheet at June 30, 2014
The general ledger of Shell Storage Units at June 30, 2014, theend of the companyâs fiscal year, includes the following accountbalances before adjusting entries.
Notes Payable,Short-Term $20,000
AccountsPayable $235,620
Current Portion of Long-term Debt payable
Interest Payable
Salaries payable
Employee Income Tax Payable
Employer Payroll Costs Payable
Employee Insurance Benefits Payable
Estimated Vacation Pay Liability $12,360
Sales Tax and GSTPayable $5972
Unearned RentRevenue $18,000
Long-Term DebtPayable $250,000
The additional data needed to develop the adjusting entries atJune 30 are as follows:
A) The$20,000 short-term note payable was issued on February 28. Itmatures six months from data of issuance and bears interest at6%.
B) Thelong-term debt is payable in annual installments of $50,000 withthe next installment due on August 31. On that date, Shell StorageUnits will also pay one yearâs interest at 3%. Interest was lastpaid August 31 of the preceding year.
C) GrossSalaries for the last payroll of the fiscal year were $6328. Ofthis amount, employee payroll withholdings payable were $1365 andsalary payable was $4963.
D) Employer Payroll Costs Payable was $820, and Shell Storageâsliability for employee health insurance was $991.
E) ShellStorage estimates that vacation pay expense is 6% of gross salariesof $147,500 (the $147,500 includes the last payroll of the fiscalyear).
F) On March 1, the company collected one yearâs rent of $18,000 inadvance.
G) At June 30,Shell Storage is the defendant in a $200,000 lawsuit, which thecompany expects to win. However, the outcome is uncertain.
Notes Payable, |
| Current Portion of Long- | |||||
| |||||||
Interest Payable | Salaries Payable | Employee Income Tax Payable | |||||
| |||||||
| |||||||
Employer Payroll Costs Payable | Employee Insurance Benefits | Estimated Vacation | |||||
Sales Tax and |
|
| |||||||||||||||||||||||||||||||||||||||||||||||||
|
Complex Balance Sheet
Presented below is the unaudited balance sheet as of December31, 2016, prepared by Zeus Manufacturing Corporationâsbookkeeper.
Zeus Manufacturing Corporation Balance Sheet for the Year Ended December 31, 2016 | ||||
Assets | Liabilities and Shareholders' Equity | |||
Cash | $225,000 | Accounts payable | $133,800 | |
Accounts receivable (net) | 345,700 | Mortgage payable | 900,000 | |
Inventories | 560,000 | Notes payable | 500,000 | |
Prepaid income taxes | 40,000 | Lawsuit liability | 80,000 | |
Investments | 57,700 | Income taxes payable | 61,200 | |
Land | 450,000 | Deferred tax liability | 28,000 | |
Building | 1,750,000 | Accumulated depreciation | 420,000 | |
Machinery and equipment | 1,964,000 | Total Liabilities | $2,123,000 | |
Goodwill | 37,000 | Common stock, $50 par; 40,000 shares issued | $2,231,000 | |
Total Assets | $5,429,400 | Retained earnings | 1,075,400 | |
Total Shareholders' Equity | $3,306,400 | |||
Total Liabilities and Shareholders' Equity | $5,429,400 |
Your company has been engaged to perform an audit, during whichyou discover the following information:
Checks totaling $14,000 in payment of accounts payable weremailed on December 31, 2016, but were not recorded until 2017. Latein December 2016, the bank returned a customerâs $2,000 checkmarked "NSF," but no entry was made. Cash includes $100,000restricted for building purposes.
Included in accounts receivable is a $30,000 note due onDecember 31, 2019, from Zeusâs president.
During 2016, Zeus purchased 500 shares of common stock of amajor corporation that supplies Zeus with raw materials. Total costof this stock was $51,300, and fair value on December 31, 2016, was$47,000. The decline in fair value is considered temporary. Zeusplans to hold these shares indefinitely.
Treasury stock was recorded at cost when Zeus purchased 200 ofits own shares for $32 per share in May 2016. This amount isincluded in investments.
On December 31, 2016, Zeus borrowed $500,000 from a bank inexchange for a 10% note payable, maturing December 31, 2021. Equalprincipal payments are due December 31 of each year beginning in2017. This note is collateralized by a $250,000 tract of landacquired as a potential future building site, which is included inland.
The mortgage payable requires $50,000 principal payments, plusinterest, at the end of each month. Payments were made on January31 and February 28, 2017. The balance of this mortgage was due June30, 2017. On March 1, 2017, prior to issuance of the auditedfinancial statements, Zeus consummated a noncancelable agreementwith the lender to refinance this mortgage. The new terms require$100,000 annual principal payments, plus interest, on February 28of each year, beginning in 2018. The final payment is due February28, 2025.
The lawsuit liability will be paid in 2017.
Of the total deferred tax liability, $5,000 is considered acurrent liability.
The current income tax expense reported in Zeusâs 2016 incomestatement was $61,200.
The company was authorized to issue 100,000 shares of $50 parvalue common stock.
Required:
Prepare a corrected classified balance sheet as of December 31,2016.
Zeus Manufacturing Corporation Balance Sheet December 31, 2016 | |||
Assets | |||
Current Assets: | |||
Cash | $ | ||
Accounts receivable (net) | |||
Inventories | |||
Total current assets | $ | ||
Long-Term investment, at fair value | |||
Property, Plant, and Equipment (at cost): | |||
Land | $ | ||
Building | $ | ||
Machinery and equipment | |||
Total | |||
Less: Accumulated depreciation | |||
Total property, plant, and equipment | |||
Intangible Asset: | |||
Goodwill | |||
Other Assets: | |||
Cash restricted for building purposes | $ | ||
Officer's note receivable | |||
Land held for future building site | |||
Total Assets | $ | ||
Liabilities | |||
Current Liabilities: | |||
Accounts payable | $ | ||
Current installments of long-term debt | |||
Lawsuit liability | |||
Income taxes payable | |||
Deferred tax liability | |||
Total current liabilities | $ | ||
Long-Term Debt: | |||
Mortgage payable | $ | ||
Notes payable | |||
Deferred tax liability | |||
Total long-term debt | |||
Total Liabilities | $ | ||
Shareholders' Equity | |||
Contributed Capital: | |||
Common stock, $50 par value | $ | ||
Additional paid-in capital | |||
Total paid-in capital | $ | ||
Retained earnings | |||
Accumulated Other Comprehensive Loss: | |||
Unrealized decrease in value of long-term investment | |||
Total | $ | ||
Less: Cost of treasury stock | |||
Total Shareholders' Equity | |||
Total Liabilities and Shareholders' Equity | $ |