Reconstructing the income statement and balance sheet (Adapted from a problem by Stephen A. Zeff) Portobello Co., a retailer, is in its 10th year of operation. On December 28, 2008, three days before the close of its fiscal year, a flash flood devastated the company's administrative office and destroyed almost all of its accounting records. The company saved the balance sheet on December 31. 2007 (see Exhibit 2.15), the checkbook, the bank statements, and some soggy remains of the specific accounts receivable and accounts payable balances. Based on a review of the surviving documents and a series of interviews with company employees, you obtain the following information.

(1) The company's insurance agency advises that a four-year insurance policy has six months to run as of December 31, 2008. The policy cost $12,000 when the company paid the four-year premium during 2005.

(2) During 2008, the company's board of directors declared $6,000 of dividends, of which the firm paid $3,000 in cash to shareholders during 2008 and will pay the remainder during 2009. Early in 2008, the company also paid dividends of $1,800 cash that the board of directors had declared during 2007.

(3) On April 1, 2008, the company received from Appleton Co. $10,900 cash, which included principal of $10,000 and interest, in full settlement of Appleton's nine-month note dated July 1, 2007. According to the terms of the note, Appleton paid all interest at maturity on April 1, 2008.

(4) The amount owed by the company to merchandise suppliers on December 31. 2008, was $20,000 less than the amount owed on December 31, 2007. During 2008, the company paid $115,000 to merchandise suppliers. The cost of merchandise inventory on December 31, 2008, based on a physical count, was $18,000 larger than the balance in the Merchandise Inventory account on the December 31, 2007, balance sheet. On December 8, 2008, the company exchanged shares of its common stock for merchandise inventory costing $11,000. The company's policy is to purchase all merchandise on account.

(5) The company purchased delivery trucks on March 1, 2008, for $60,000. To finance the acquisition, it gave the seller a $60,000 four-year note that bears interest at 10% per year. The company must pay interest on the note each six months, beginning September 1, 2008. The company made the required payment on this date. The delivery trucks have an expected useful life of 10 years and an estimated salvage value of $6,000. The company uses the straight-line depredation method.

(6) The company's computer system has a six-year total expected life and zero expected salvage value.

(7) The company makes all sales on account and recognizes revenue at the time of shipment to customers. During 2008, the company received $210,000 cash from its customers. The company's accountant reconstructed the Accounts Receivable subsidiary ledger, the detailed record of the amount owed to the company by each customer. It shoed that customers owed the company $51,000 on December 31, 2008. A close examination revealed that $1,400 of the cash received from customers during 2008 applies to merchandise that the company will not ship until 20. Also, $600 of the cash received from customers during 2007 applies to merchandise not shipped to customers until 2008.

(8) The company paid $85,000 in cash to employees during 2008. Of this amount, $6,500 relates to services that employees performed during 2007, and $4,000 relates to services that employees will perform during 2009. Employees performed the remainder of the services during 2008. On December 31, 2008, the company owes employees $1,300 for services performed during the last several days of 2008.

(9) The company paid $27,000 in cash for properly and income taxes during 2008. Of this amount, $10,000 relates to income taxes applicable to 2007, and $3,000 relates to property taxes applicable to 2009. The company owes S4.000 in income taxes on December 31, 2008.

(10) The company entered into a contract with a management consulting firm for consulting services. The total contract price is $48,000. The contract requires the company to pay the first installment of $12,000 cash on January 1, 2009, and the company intends to do so. The consulting farm had performed 10% of the estimated consulting services under the contract by December 31, 2008.

Prepare an income statement for 2008 and a balance sheet on December 31,2008.

Transcribed Image Text:

Portobello Co. Balance Sheet December 31, 2007 EXHIBIT 2.15 (Problem 38) ASSETS $ 18,600 Cash... Accounts Receivable. 33,000 Notes Receivable 10,000 Interest Receivable . 600 Merchandise Inventories 22,000 Prepaid Insurance. 4,500 5 88,700 Total Current Assets.. Computer System: At Cost.... Less Accumulated Depreciation S 78,000 (26,000) $ 52,000 $140,700 Net.. Total Assets LIABILITIES AND SHAREHOLDERS EQUITY $ 36,000 Accounts Payable for Merchandise Dividend Payable 1,800 Salaries Payable Taxes Payable... 6,500 10,000 Advances from Customers. 600 Total Liabilities. $ 54,900 $ 40,000 Common Stock.. Retained Earnings ... Total Shareholders' Equity... 45,800 5 85,000 $140,700 Total Liabilities and Shareholders' Equity.