Question

In: Accounting

Assume cash transaction in year X1 unless otherwise noted. 1/1       An Investor acquired 100% of Crazy’s...

Assume cash transaction in year X1 unless otherwise noted.

1/1       An Investor acquired 100% of Crazy’s stock with an investment of $800,000 cash. Par value of stock was 20.00/share and a thousand shares were sold

1/1       Crazy borrowed $250,000 cash by issuing a 3-year note with a stated interest rate of 8% per year. To be compounded annually. The interest will be paid on January 1 of each year (starting next year); and the principal will be paid on maturity

1/1       Prepaid three years of rent for $48,000 (cash).

1/15     Purchased office equipment for $50,000 and supplies for $31,000

2/7       Received $180,000 cash for consulting, services to be performed in the future for client “X”

3/1       Started up a second line of consulting services. Sold and received $300,000 in total for the year in consulting services and paid related misc. expenses of $350,000. This summarizes all revenues and expense of business #2. All in cash.   Purchased a machine for business 2 for $40,000 cash.

7/1       Prepaid $48,000 cash for a 12-month insurance policy (starting on 7/1)

8/1       Borrowed a $300,000 in cash from bank. Stated rate of interest is 6%. Principal and interest due July, 31, year 2 ( or we can say next year)

9/12     Purchased $15,000 more of supplies on credit

9/16     Provided consulting services of $60,000 on credit to client “Y” from the main (first line) consulting service division.

10/1     Purchased $18,000 (with cash) of an investment in another company’s (Pear Inc.) stock. Purchased $25,000 in bonds of Pear (not considered trading)

10/20   Collected $5,000 from client “Y”.  

10/21   Delivered $150,000 for services delivered to Client “ZA” on account.

10/31   80% of the services for client X are performed.   

12/1     Decided to sell second line of consulting business. Found a buyer for second line of consulting services. Sold the business in exchange for $20,000 cash, the business and the machine (3/1) was sold. This resulted in a loss of $20,000.    

12/15 Paid down the payable (supplies) with a $5,000 cash payment. We received $100,000 cash from Client “ZA”.

12/31   Counted supplies and determined that $6,000 of supplies were still on hand

12/31   Total salaries paid in year equaled $45,000. Remaining salaries are to be paid on January 1, second year. The total amount of current year expense is $65,000.

12/31   Determined appropriate total depreciation is $10,000

12/31   Determined that the stock purchased on 10/1 was now worth $16,000. However, the stock was not sold. Determined the bonds were worth 12,000.

12/31   We declared and paid a dividend of $15,000 to our investor

12/31   We received cash of $3,000 in dividends from Pear Inc. We received $1,000 in interest from bonds.

Tax Rate is 21% (none of the tax is paid, but it is accrued as a liability)

  1. ). Prepare Income Statement (including OCI). Prepare closing entrie

I have a prepared income statement but it doesn't let me post here, I know I made a mistake and I'm trying to find out what it is

Solutions

Expert Solution

Crazy’s Income Statement
For the Years Ending [Dec 31, X1]
Revenue X1
consulting services 2                                        354,000
consulting services 2                                         (70,000)
Interest revenue                                           1,000
Dividend Income                                           3,000
Total Revenues                                    288,000
Expenses
Depreciation                                          10,000
Insurance                                          24,000
Interest expense                                          27,500
Office supplies                                          40,000
Rent                                          16,000
Salaries and wages                                          65,000
Total Expenses                                    182,500
Net Income Before Taxes                                        105,500
Income tax expense                                          22,155
Income from Continuing Operations                                       83,345
Reserve & Surplus
Net Income                                          83,345
Less; Dividend Paid                                          15,000
Net Reserve & Surplus                                       68,345

Related Solutions

Assume cash transaction in year X1 unless otherwise noted. 1/1       An Investor acquired 100% of Crazy’s...
Assume cash transaction in year X1 unless otherwise noted. 1/1       An Investor acquired 100% of Crazy’s stock with an investment of $800,000 cash. Par value of stock was 20.00/share and a thousand shares were sold 1/1       Crazy borrowed $250,000 cash by issuing a 3-year note with a stated interest rate of 8% per year. To be compounded annually. The interest will be paid on January 1 of each year (starting next year); and the principal will be paid on...
Unless otherwise noted, all sets in this module are finite. Prove the following statements... 1. If...
Unless otherwise noted, all sets in this module are finite. Prove the following statements... 1. If A and B are sets then (a) |A ∪ B| = |A| + |B| − |A ∩ B| and (b) |A × B| = |A||B|. 2. If the function f : A→B is (a) injective then |A| ≤ |B|. (b) surjective then |A| ≥ |B|. 3. For each part below, there is a function f : R→R that is (a) injective and surjective. (b)...
Unless otherwise noted, all sets in this module are finite. Prove the following statements... 1. Let...
Unless otherwise noted, all sets in this module are finite. Prove the following statements... 1. Let S = {0, 1, . . . , 23} and define f : Z→S by f(k) = r when 24|(k−r). If g : S→S is defined by (a) g(m) = f(7m) then g is injective and (b) g(m) = f(15m) then g is not injective. 2. Let f : A→B and g : B→C be injective. Then g ◦f : A→C is injective. 3....
Assume an investor acquired 100% of the voting common stock of an investee on January 1,...
Assume an investor acquired 100% of the voting common stock of an investee on January 1, 2012 in a transaction that qualifies as a business combination. As a result of the acquisition, the investor recognized no goodwill and no bargain purchase gain in the post-acquisition consolidated financial statements (i.e., all of the resulting Acquisition Accounting Premium relates to identifiable net assets). The investor uses the equity method to account for its pre-consolidation investment in the investee. In addition, there are...
Interest is compounded annually unless stated otherwise. Payments are at the end of the year unless...
Interest is compounded annually unless stated otherwise. Payments are at the end of the year unless stated otherwise. All bonds have a face value of $1000. Taxes are 0 unless specified otherwise. 2. A project has a beta of 1.3. The risk-free return is 2% and the return on the market is 12%. The project has an IRR of 14%. a) If the firm’s cost of capital is 10%, will they take the project using the cost of capital? b)...
Interest is compounded annually unless stated otherwise. Payments are at the end of the year unless...
Interest is compounded annually unless stated otherwise. Payments are at the end of the year unless stated otherwise. All bonds have a face value of $1000. Taxes are 0 unless specified otherwise. Use the following information to estimate the weights for the cost of capital equation for STANCO: From the balance sheet: Assets = 800M. Debt = 200M and Equity = 600M The firm has 20M shares outstanding that trade for $50 per share. The market value of the debt...
Interest is compounded annually unless stated otherwise. Payments are at the end of the year unless...
Interest is compounded annually unless stated otherwise. Payments are at the end of the year unless stated otherwise. All bonds have a face value of $1000. 3. Lettuce Unite expects free cash flows of $10B next year, growing by 15% until year 2. After year 2, the growth rate falls to 4%. The cost of capital is 14%. They have $2B in cash and marketable securities and $25B in debt. There are 8B shares outstanding. Find the share price.
Montevideo Company had the following account balances for the quarter ending March 31, unless otherwise noted:...
Montevideo Company had the following account balances for the quarter ending March 31, unless otherwise noted: Work-in-process inventory (January 1) $ 140,400 Work-in-process inventory (March 31) 171,000 Finished goods inventory (January 1) 540,000 Finished goods inventory (March 31) 510,000 Direct materials used 378,000 Indirect materials used 84,000 Direct manufacturing labor 480,000 Indirect manufacturing labor 186,000 Property taxes on manufacturing plant building 28,800 Salespersons' company vehicle costs 12,000 Depreciation of manufacturing equipment 264,000 Depreciation of office equipment 123,600 Miscellaneous plant overhead...
Assume all data is normally distributed unless otherwise stated. 1) The U.S. Bureau of Labor and...
Assume all data is normally distributed unless otherwise stated. 1) The U.S. Bureau of Labor and Statistics reported that a person between the ages of 18 and 34 has had an average of 9.2 jobs. To see if this average is correct, a researcher selected a random sample of 9 workers between the ages of 18 and 34 and asked how many different places they had worked. At α = 0.05 test the U.S. Bureau of Labor and Statistics claim....
Use a 5% significance level for all hypothesis tests (α=.05) unless otherwise noted. Give conclusions as...
Use a 5% significance level for all hypothesis tests (α=.05) unless otherwise noted. Give conclusions as complete sentences. This is considered an ‘open book’ test so you may use the text, StatCrunch, any notes you have, or lecture videos. You should not consult other individuals. 1. A marketing firm was hired by the Acme Company to determine if internet advertising for the company was equally effective in reaching men and women. They sampled 675 men and 703 women and found...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT