Chapter 3 The Balance Sheet and Financial Disclosures
Problems
81. As controller for Henderson, you are attempting to reconstruct and revise the following
balance sheet prepared by a staff accountant.
Henderson Manufacturing Company
Balance Sheet
At December 31, 2016
($ in 000s)
Assets
Current assets:
Cash $ 1,600
Accounts receivable 4,300
Allowance for uncollectible accounts (500)
Finished goods inventory 5,000
Prepaid expenses 2,400
Total current assets 12,800
Noncurrent assets:
Investments 2,000
Raw materials and work in process inventory 3,200
Equipment 18,000
Accumulated depreciation–equipment (8,000)
Franchise ?
Total assets $ ?
Liabilities and Shareholders’ Equity
Current liabilities:
Accounts payable $6,200
Note payable 8,000
Interest payable–note 200
Deferred revenue 2,400
Total current liabilities 16,800
Long-term liabilities:
Bonds payable 7,000
Interest payable–bonds 200
Shareholders’ equity:
Common stock $ ?
Retained earnings ? ?
Total liabilities and shareholders’ equity ?
Additional information ($ in 000s):
1. Certain records that included the account balances for the franchise and shareholders’
equity items were lost. However, a complete, preliminary balance sheet prepared before
the records were lost showed a debt to equity ratio of 1.5. That is, total liabilities are 150%
of total shareholders’ equity. Retained earnings at the beginning of the year was $4,300.
Net income for 2016 was $2,500, and $800 in cash dividends were declared and paid to
shareholders.
2. The investments represent treasury bills purchased in December 2016 that mature in
January 2017. These are considered cash equivalents.
3. Interest on both the note and the bonds is payable annually.
4. The note payable is due in annual installments of $800 each.