Side Kicks Company: Balance Sheet Adjustment and Preparation

(Balance Sheet Adjustment and Preparation) The adjusted trial balance of Side Kicks Company and other related information for the year 2004 is presented below.

Chapter 5
SIDE KICKS COMPANY
ADJUSTED TRIAL BALANCE
DECEMBER 31, 2004

Debits Credits
Cash $ 41,000
Accounts Receivable 163,500
Allowance for Doubtful Accounts $ 8,700
Prepaid Insurance 5,900
Inventory 308,500
Long-term Investments 339,000
Land 85,000
Construction Work in Progress 124,000
Patents 36,000
Equipment 400,000
Accumulated Depreciation of Equipment 140,000
Unamortized Discount on Bonds Payable 20,000
Accounts Payable 148,000
Accrued Expenses 49,200
Notes Payable 94,000
Bonds Payable 400,000
Capital Stock 500,000
Premium on Capital Stock 45,000
Retained Earnings 138,000
$1,522,900 $1,522,900
Additional information:
1. The inventory has a replacement market value of $353,000. The LIFO method of
inventory value is used.
2. The cost and fair value of the long-term investments that consist of stocks and
bonds is the same.
3. The amount of the Construction Work in Progress account represents the costs
expended to date on a building in the process of construction. (The company rents
factory space at the present time.) The land on which the building is being
constructed cost $85,000, as shown in the trial balance.
4. The patents were purchased by the company at a cost of $40,000 and are being
amortized on a straight-line basis.
5. Of the unamortized discount on bonds payable, $2,000 will be amortized in 2005.
6. The notes payable represent bank loans that are secured by long-term investments
carried at $120,000. These bank loans are due in 2005.
7. The bonds payable bear interest at 11% payable every December 31, and are due
January 1, 2015.
8. 600,000 shares of common stock of a par value of $1 were authorized, of which
500,000 shares were issued and outstanding.
Instructions
Prepare a balance sheet as of December 31, 2004, so that all important information is
fully disclosed.