John Parsons (123-45-6781) and George Smith (123-45-6782) are 70% and 30% owners
ID: 2521981 • Letter: J
Question
John Parsons (123-45-6781) and George Smith (123-45-6782) are 70% and 30% owners, respectively, of Premium, Inc. (11-1111111), a candy company located at 1005 16th Street, Cut and Shoot, TX 77303. Premium's S election was made on January 15, 2010, its date of incorporation. The following information was taken from the company's 2016 income statement.
Interest income $ 100,000
Gross sales receipts 2,410,000
Beginning inventory 9,607
Direct labor (203,102)
Direct materials purchased (278,143)
Direct other costs (249,356)
Ending inventory 3,467
Salaries and wages (442,103)
Officers' salaries ($75,000 each to Parsons and Smith) (150,000)
Repairs (206,106)
Depreciation expense, tax and book (15,254)
Interest expense (35,222)
Rent expense (operating) (40,000)
Taxes (65,101)
Charitable contributions (cash) (20,000)
Advertising expenses (20,000)
Payroll penalties (15,000)
Other deductions 59,899
Book income 704,574
A comparative balance sheet appears below.
January 1, 2016 December 31, 2016
Cash $ 47,840 $ ?
Accounts receivable 93,100 123,104
Inventories 9,607 3,467
Prepaid expenses 8,333 17,582
Building and equipment 138,203 185,348
Accumulated depreciation (84,235) (?)
Land 2,000 2,000
Total assets $214,848 $844,422
Accounts payable $ 42,500 $ 72,300
Notes payable (less than 1 year) 4,500 2,100
Notes payable (more than 1 year) 26,700 24,300
Capital stock 30,000 30,000
Retained earnings $111,148 ?
Total liabilities and capital $214,848 $844,422
Premium's accounting firm provides the following additional information.
Distributions to shareholders $100,000
Beginning balance, Accumulated adjustments account $111,148
Required:
Prepare a complete Form 1120S and Schedule K-1s for John Parsons and George Smith, 5607 20th Street, Cut and Shoot, TX 77303.
If an amount box does not require an entry or the answer is zero, enter "0".
Enter all amounts as positive numbers, unless otherwise instructed.
If required, round amounts to the nearest dollar.
Make realistic assumptions about any missing data.
Explanation / Answer
Form 1120S for John Parsons and George Smith, 5607 20th Street, Cut and Shoot, TX 77303:-
Particulars Amount($)
1. Gross sales 2,410,000
2. Cost of goods sold 736,741
3. Gross profit (1-2) 1,673,259
4. Net gain(loss) from 4797 0
5. Other income 0
6. Total income (1-5) 1,673,259
7. Compensation of officers 150,000
8. Salaries and wages 442,103
9. Repairs 206,106
10. Bad debts 0
11. Rent 40,000
12. Taxes 65,101
13. Interest 35,222
14. Depreciation 15,254
15. Depletion 0
16. Advertising 20,000
17. Pension, profit sharing plans 0
18. Employee benefit programs 0
19. Payroll penalties 15,000
20. Total deductions(7-19) 988,786
21. Ordinary business income(6-22) 684,473
Schedule k-1s for John Parsons and George Smith, 5607 20th Street, Cut and Shoot, TX 77303:-
Particulars John Parsons(70%)($) George Smith(30%)($)
Income:-
1. Operating income 479,131 205,342
2. Interest income 70,000 30,000
3. Distributions to shareholders 70,000 30,000
4. Officers salaries 75,000 75,000
Deductions:-
1. Charitable contributions 14,000 6,000
2. Other deductions 41,929 17,970
INCOME / LOSS 638,202 316,372
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.