Answer:
Vosburgh Electronics Corporation
Classified Balance Sheet
As of December 31, 2021:
Assets
Current Assets:
Cash $67,000
Short-term investments 182,000
Accounts receivable 123,000
Allowance for uncollectible (8,000)
Inventory 215,000
Receivables from employees 40,000
Notes receivable (short-term) 67,000
Interest receivable 12,000
Prepaid expenses (for 2022) 16,000
Total current liabilities $714,000
Long-term Assets:
Land 280,000
Building 1,550,000
Accumulated depreciation (620,000)
Equipment 637,000
Accumulated depreciation (210,000)
Patent (net) 152,000
Franchise (net) 40,000
Notes receivable 183,000
Long-term investments 35,000
Total long-term assets $2,047,000
Total assets $2,761,000
Liabilities + Equity:
Liabilities
Current Liabilities:
Accounts payable $189,000
Dividends payable (payable on 1/16/2022) 10,000
Interest payable 16,000
Income taxes payable 40,000
Deferred revenue 48,000
Total current liabilities $303,000
Long-term liabilities:
Deferred revenue 12,000
Notes payable 300,000
Total Long-term liabilities $312,000
Total Liabilities $615,000
Equity:
Common stock, 1.4 million authorized
670,000 shares issued & outstanding 2,000,000
Retained earnings 146,000
Total Equity $2,146,000
Total liabilities + equity $2,761,000
Explanation:
a) Data and Calculations:
Account Title Debits Credits
Cash $67,000
Short-term investments 182,000
Accounts receivable 123,000
Long-term investments 35,000
Inventory 215,000
Receivables from employees 40,000
Prepaid expenses (for 2022) 16,000
Land 280,000
Building 1,550,000
Equipment 637,000
Patent (net) 152,000
Franchise (net) 40,000
Notes receivable 250,000
Interest receivable 12,000
Accumulated depreciation—building $620,000
Accumulated depreciation—equipment 210,000
Accounts payable 189,000
Dividends payable (payable on 1/16/2022) 10,000
Interest payable 16,000
Income taxes payable 40,000
Deferred revenue 60,000
Notes payable 300,000
Common stock, 1.4 million authorized
670,000 shares issued & outstanding 2,000,000
Retained earnings 146,000
Totals $3,599,000 $3,599,000
Adjustments:
Common stock, 1.4 million shares of no par stock authorized,
670,000 shares issued and outstanding
Receivables from employees are short-term assets
Notes receivable 250,000
Short-term = 67,000
Long-term = 183,000
Deferred Revenue:
Short-term = $48,000 ($60,000 * 80%)
Long-term = $12,000 ($60,000 * 20%)
