In: Accounting
Amco Corporation for the year ended December 31, 2017. Amco is a coffee company and has decided to discontinue its entire manugacturing division and retain its retail operations. Prepare a multi-step income statement and classified balance sheet in proper form. Also, Give me the earnings per share for Income from Continuting operations and loss from discontinued operations. How many shares are used for the calculations |
||
Debit | Credit | |
Accounts Payable | 70,000 | |
Accounts Receivable | 60,000 | |
Accumulated Depreciation | 170,000 | |
Administrative Expense | 100,000 | |
Allowance for Doubtful Accounts | 10,000 | |
Building | 250,000 | |
Cash | 120,000 | |
Common Stock | 160,000 | |
Copyrights | 90,000 | |
Cost of Goods Sold | 360,000 | |
Equipment | 120,000 | |
Gain on Sale of Equipment | - | 30,000 |
Income Taxes Payable | ||
Interest Expense | 20,000 | |
Interest Revenue | - | 10,000 |
Inventory | 80,000 | |
Investments | 200,000 | |
Land | 100,000 | |
Long Term Debt | 200,000 | |
Loss from Hurricane | 40,000 | |
Loss on disposition of manufacturing division | 80,000 | |
Loss on litigation | 300,000 | |
Loss on the operations of the manufacturing division | 120,000 | |
Note Payable due in 6 months | 40,000 | |
Preferred Stock | 50,000 | |
Prepaid Insurance | 10,000 | |
Restructuring Costs | 60,000 | |
Retained Earnings | 260,000 | |
Sales Revenue | 1,200,000 | |
Selling Expense | 80,000 | |
Short Term Investment | 50,000 | |
Unearned Revenue | 10,000 | |
Wages Payable | 30,000 | |
2,240,000 | 2,240,000 | |
Additional Information-disclose as required | ||
1) Common Stock 120,000 shares are authorized and issued, 100,000 shares outstanding. | ||
2) Preferred stock 20,000 shares authorized, issued and outstanding | ||
3) Long-term debt is payable in four equal installments starting in December 2018 and Interest is paid at a rate of 5% | ||
4) Straight-line method is used for the building depreciation, double declining is used for the equipment | ||
5) Amco is holding $60,000 of land as an investment to be sold in 2018 | ||
6) Inventories are valued using FIFO | ||
7) All intangible assets are stated net of amortization | ||
9) No taxes have been accrued. Amco;s rate is 40% | ||
10)The Loss from hurricane was determined to be unusual and infrequent |
Amco Corporation
Income statement
The year ending December, 31 2017
Particulars |
Amount $ |
Amount $ |
Sales Revenue |
12,00,000 |
|
Add: Inventory |
80,000 |
|
Add: Unearned Revenue |
10,000 |
|
Less: Cost of Goods Sold |
(3,60,000) |
|
Gross Profit |
9,30,000 |
|
Operating Expenses |
||
1. Administrative expense |
1,00,000 |
|
2. Allowance for doubtful accounts |
10,000 |
|
3. Wages Payable |
30,000 |
|
4. Selling Expense |
80,000 |
|
Total Operating Expenses |
(2,20,000) |
|
Operating Income |
7,10,000 |
|
Other Expense/Revenue |
||
Interest Income |
10,000 |
|
Interest Expense |
(20,000) |
|
Gain on sale of Equipment |
30,000 |
|
Income Before Tax |
20,000 |
|
Income Tax Payable |
8,000 |
(8,000) |
Income Before Extraordinary Items |
7,22,000 |
|
Extraordinary Items |
||
Loss on disposition of manufacturing division |
80,000 |
|
Loss on Litigation |
3,00,000 |
|
Loss on Operation of Manufacturing Division |
1,20,000 |
|
Loss From Hurricane |
40,000 |
|
Restructuring Cost |
60,000 |
|
(6,00,000) |
||
Net Income |
1,22,000 |
Amco Corporation
Balance sheet
The year ending December, 31 2017
Particulars |
Amount $ |
Amount $ |
Current Assets |
||
Account Receivable |
60,000.00 |
|
Less; Allowance for doubtful Accounts |
10,000.00 |
|
50,000.00 |
||
Cash |
1,20,000.00 |
|
Inventory |
80,000.00 |
|
Prepaid Insurance |
10,000.00 |
|
Unearned Revenue |
10,000.00 |
|
Total Current Assets |
2,70,000.00 |
|
Intangible Assets |
||
Copyright |
90,000.00 |
|
Investment |
2,00,000.00 |
|
Short Term Investment |
50,000.00 |
|
Non-Current Assets |
||
Building |
2,50,000.00 |
|
Equipment |
1,20,000.00 |
|
Land |
1,00,000.00 |
|
Total Gross Block |
4,70,000.00 |
|
Less: Accumulated Depreciation |
1,70,000.00 |
|
Total Non-Current Assets |
3,00,000.00 |
|
Total Assets |
9,10,000.00 |
|
Current Liabilities |
||
Account Payable |
70,000.00 |
|
Tax Payable |
8,000.00 |
|
Note Payable due in 6 Months |
40,000.00 |
|
Total Current Liabilities |
1,18,000.00 |
|
Long Term Debt |
2,00,000.00 |
|
Shareholder's Equity |
||
Common Stock |
1,60,000.00 |
|
Add: Net Income |
1,22,000.00 |
|
2,82,000.00 |
||
Preferred Stock |
50,000.00 |
|
Retained Earning |
2,60,000.00 |
|
Total Liability |
9,10,000.00 |