In: Accounting
Sanford Company
The Sanford Company had the following balance sheet as of December 31, 20x2. The transactions for the first three months of 20x3 are also presented along with other information about specific accounts.
Sanford Company
Balance Sheet
December 31, 20x2
ASSETS |
LIABILITIES |
|||
Cash |
$ 57,000 |
Accounts Payable |
$ 34,000 |
|
Marketable Securities |
8,000 |
Wages Payable |
11,500 |
|
Accounts Receivable |
73,000 |
Taxes Payable |
8,000 |
|
Uncollectible Accounts |
-2,000 |
Short-Term Notes Payable |
12,000 |
|
Inventory |
84,000 |
Interest Payable |
500 |
|
Supplies |
9,000 |
Unearned Revenue |
13,000 |
|
Prepaid Insurance |
6,000 |
|||
Total Current Assets |
$235,000 |
Total Current Liabilities |
$ 79,000 |
|
Land |
$114,000 |
Long-Term Notes Payable |
$ 20,000 |
|
Equipment |
227,000 |
Bonds Payable |
100,000 |
|
Accumulated Depreciation |
-87,000 |
Mortgage Payable |
320,000 |
|
Building |
560,000 |
Total Long-Term Liabilities |
$440,000 |
|
Accumulated Depreciation |
-130,000 |
|||
Intangible Assets |
70,000 |
STOCKHOLDER EQUITY |
||
Total Long-Term Assets |
$754,000 |
Capital Stock |
$100,000 |
|
Paid in Capital |
250,000 |
|||
Retained Earnings |
120,000 |
|||
Total Stockholders Equity |
$470,000 |
|||
Total Assets |
$989,000 |
Total Liabilities & Equity |
$989,000 |
Additional Information
Accounts Receivable
The following table indicates the historical breakout of accounts receivable
Days |
Current |
30 to 60 |
60 to 90 |
Over 90 |
Percent of Balance |
50% |
30% |
15% |
5% |
Percent Collectible |
95% |
90% |
80% |
60% |
The company uses the gross method of recording all sales on accounts.
Marketable Securities
The interest rate earned on marketable securities is 6.0%.
Inventory
In 20x2, the company had used the gross method to record inventory purchases on account. As of January 1, 20x3, the company is using the net method to record inventory purchases on account.
Prepaid Insurance
A three-year insurance policy in the amount of $7,200 was purchased on July 1, 20x2.
Equipment
Equipment is depreciated at an average amount of $3,000 per month.
Building
The current building was purchased on January 1, ten years ago and has an expected 40-year life at which time its salvage value will be $40,000.
Intangible Assets
Intangible assets were initially valued at $80,000 and are being depreciated over 40 years at $2,000 per year.
Short-Term Notes Payable
The one-year short-term notes payable are due on March 1, 20x3. The interest rate is 5.0% which is payable at maturity.
Long-Term Notes Payable
The long-term notes payable are due in ten years. The interest rate on the notes is 4.5%.
Bonds Payable
The bonds payable mature in twenty years. The interest rate on the bonds is 4.0%.
Mortgage Payable
The following amortization schedule can be used for the January, 20x3 mortgage payment on the 7.0%, 30- year mortgage.
Month |
Payment |
Interest |
Principal |
Balance |
January |
$3,500 |
$1,867 |
$1,633 |
$320,000 $318,367 |
Capital Stock
The capital stock is common stock at $10 par value with 50,000 shares authorized, and 10,000 shares issued and outstanding.
Required
2. Develop an income statement in good form for Sanford Company for the first three months of 20x3.