Reference no: EM13743989 , Length:
Prepare
1) transaction spreadsheet for 2013 using the data of events for 2013 identified as 1-10 and the additional information a-d.
2) Prepare the Income Statement for 2013.
3) Prepare the balance sheet for 2013.
The Operating Cycle and Financial Statements. Presented below is the year-end 2012 balance sheet for The Little Corporation.
THE Lints CORPORATION
Balance Sheet
December 31, 2012
|
Assets Current
|
|
|
Liabilities & Shareholders' Equity Current liabilities
|
|
|
|
Cash.........................
|
|
$ 510,000
|
Accounts payable .................
|
$ 650,000
|
|
|
Accounts receivable (net)....
|
|
564,000
|
Wages payable
|
173,000
|
|
|
Inventory .......................
|
|
720,000
|
interest payable
|
56,000
|
|
|
Prepaid rent.....................
|
|
222,000
|
Total current liabilities ............
|
879,000
|
|
|
Total current assets ........
|
|
2,016,000
|
Noncurrent liabilities
|
'
|
|
|
Noncurrent
|
|
|
Bank loan..
|
450,000
|
|
|
Long-term investments......
|
|
496,500
|
Bonds payable
|
1,950,000
|
|
|
Equipment...............................
|
$1,440,000
|
|
Total liabilities
|
3,279,000
|
|
|
Less Accum. depreciation ..
|
(288,000)
|
1,152,000
|
Shareholders' equity
|
|
|
|
|
|
|
Machinery .......................
|
2,850,000
|
|
Common stock ..........................
|
1,200.000
|
|
|
|
|
|
Retained earnings
|
1,548,000
|
|
|
Less Accum. depreciation ...
|
(712,500)
|
|
|
|
|
|
|
|
|
|
2,137,500
|
Total shareholders' equity
|
2,748,000
|
|
|
|
|
|
Intangible assets (net) ......
|
|
225,000
|
Total liabilities &
|
|
|
|
Total assets...............................
|
|
$6,027,000
|
shareholders' equity...................
|
$6,027,000
|
|
During 2013, the company entered into the following events:
1. Sales to customers totaled $2 million, of which $1.6 million were on credit and the remainder was cash sales. The cost of goods sold totaled $800,000.
2. Purchased $700,000 of inventory on credit.
3. Paid $620,000 cash to employees as wages. (This amount includes the wages payable at December 31, 2012.)
4. Collected $1.75 million cash from customers as payment on outstanding accounts receivable.
5. Paid $1.2 million cash to suppliers on outstanding accounts payable.
6. Sold machinery for $120,000 cash on January 1, 2013. The machinery had cost $370,000 and at the time of sale it had a net book value of $160,000.
7. Paid miscellaneous expenses totaling $98,000 cash.
8. Sold common stock for $450,000 cash.
9. Invested $200,000 of excess cash in short-term marketable securities.
10. Declared and paid a cash dividend of $100,000.
As part of the year-end audit,. the internal audit staff identified the following additional information:
a. $180,000 of prepaid rent was consumed during the year.
b. The equipment had a useful life of 10 years and the machinery of 20 years. The company uses straight-line depreciation. (No depreciation should be recorded for machinery in Item 6 above.)
c. The intangible assets had a remaining useful life of 10 years.
d. Interest on the bank loan and bonds payable was 10 percent. During the year, interest payments totaling $260,000 had been paid in cash.
Required
1. Using the balance sheet equation as illustrated in this chapter, prepare a spreadsheet reflecting the events of The Little Corporation during 2013.
2. Prepare the income statement for 2013.
3. Prepare the statement of shareholders' equity, balance sheet, and statement of cash flow for 2013.
4. How has the company's use of leverage changed from 2012 to 2013?
|
Equilibrium price and quantity of apartment rentals
: What is the equilibrium price and quantity of apartment rentals in Lafayette? Suppose the government imposes a price ceiling of $150. What is the impact on the equilibrium outcome? Does this price ceiling necessarily increase consumer surplus? Explai..
|
|
Explain conflict between iraq and kurdistan
: An assignment about the conflict between Iraq and Kurdistan that is analyzed by using Carr's 3 images that are in this book (The Twenty Years' Crisis).
|
|
Describe the value the new product or service
: Describe the value the new product or service will provide to customers and describe the need it will meet. Utilizing the model selected by the team, create the detailed implementation plan for the innovation. Make sure the plan accounts for contin..
|
|
Increase government expenditure
: Suppose the Council of Economic Advisors (CEA) hired you as an Economist (Economic consultant). The head of the council tells that she believes the current unemployment rate of 9% is too high. They would like to increase real aggregate output (RGDP).
|
|
Prepare the income statement for 2013
: Transaction spreadsheet for 2013 using the data of events for 2013 identified as 1-10 and the additional information a-d and prepare the Income Statement for 2013 - Prepare the statement of shareholders' equity, balance sheet, and statement of cash f..
|
|
What weighting you think should be used in devising ranking
: What considerations, measures, and weightings do you think should be used in devising such rankings? Use your method to devise a ranking of the top three political states in a century of your choice before the twentieth.
|
|
Assignment on my role as an effective collaborator
: Creating a Team Charter is only the first step in this process, however. In order to consider you as a candidate for a position on their model team, WCI also requires that you submit an up-to-date resume and a cover letter.
|
|
What is marys before-tax cost of capital
: Mary Carey, a clever 3360 student, has borrowed $125,000 at 8% from her parents. She is asking Dragon Kevin for $75,000 to start her own business. Kevin requires that the business make a 12% rate of return. If they both agree, what is Mary's before-t..
|
|
Use as first cost of defender in a replacement analysis
: Which of the following is the proper value to use as the " first cost" of the defender in a replacement analysis? Which of the following is a replacement repeatability assumption? When conducting a replacement analysis, which of the following equals..
|