Question
Comparative balance sheets and the statement of income and retained earnings for Bayshore Industries, Inc. are presented below. Use this information to answer the subsequent
Comparative balance sheets and the statement of income and retained earnings for Bayshore Industries, Inc. are presented below. Use this information to answer the subsequent questions.
Bayshore Industries, Inc. | | | |
BALANCE SHEETS | | | |
December 31, Year 2 and Year 1 | | | |
Year 2 | Year 1 | Change | |
Assets | |||
Current assets | |||
Cash and cash equivalents | $216,000 | $144,000 | $72,000 |
Trade receivables—net | 3,434,000 | 1,971,000 | 1,463,000 |
Inventory | 810,000 | 216,000 | 594,000 |
Prepaid expenses | 18,000 | 0 | 18,000 |
Total current assets | 4,478,000 | 2,331,000 | 2,147,000 |
Property and equipment | 7,780,000 | 7,740,000 | 40,000 |
Less: accumulated depreciation | 576,000 | 455,000 | 121,000 |
Property and equipment—net | 7,204,000 | 7,285,000 | (81,000) |
Intangibles, less accumulated amortization of $14,400—Year 2 and $7,200—Year 1 | 21,600 | 28,800 | (7,200) |
Total assets | $11,703,600 | $9,644,800 | $2,058,800 |
Liabilities and Stockholders' Equity | |||
Current liabilities | |||
Accounts payable and accrued expenses | $872,600 | $396,800 | $475,800 |
Line of credit | 108,000 | 90,000 | 18,000 |
Current portion of long-term debt | 29,000 | 27,000 | 2,000 |
Total current liabilities | 1,009,600 | 513,800 | 495,800 |
Long-term debt | 3,069,000 | 3,098,000 | (29,000) |
Total liabilities | 4,078,600 | 3,611,800 | 466,800 |
Stockholders' equity | |||
Common stock | 9,000 | 9,000 | 0 |
Additional paid-in capital | 5,400,000 | 5,400,000 | 0 |
Retained earnings | 2,216,000 | 624,000 | 1,592,000 |
Total stockholders' equity | 7,625,000 | 6,033,000 | 1,592,000 |
Total liabilities and stockholders' equity | $11,703,600 | $9,644,800 | $2,058,800 |
Bayshore Industries, Inc. | |
STATEMENT OF INCOME AND RETAINED EARNINGS | |
For the year ended December 31, Year 2 | |
Net sales | $19,800,000 |
Cost of sales | 9,000,000 |
Gross profit on sales | 10,800,000 |
Operating expenses | |
Selling expenses | 3,600,000 |
General and administrative expenses | 4,050,000 |
Other operating expenses | 393,300 |
Total operating expenses | 8,043,300 |
Operating income | 2,756,700 |
Other income and expenses | |
Gain/loss on property and equipment disposal | 18,000 |
Interest income | 9,000 |
Interest expense | (252,000) |
Other income and expenses—net | (225,000) |
Income before income taxes | 2,531,700 |
Provision for income taxes | 759,700 |
Net income | 1,772,000 |
Retained earnings—beginning | 624,000 |
Dividends paid | (180,000) |
Retained earnings—ending | $2,216,000 |
Additional information on transactions during the year ended December 31, Year 2:
All accounts receivable relate to customer sales |
All accounts payable relate to suppliers |
All fixed assets were acquired for cash |
A building with an original cost of $360,000 and accumulated depreciation of $319,500 was sold for $58,500 |
The company had no new long-term debt in Year 2 |
Interest paid in the current year was $250,000 |
Cash paid for income taxes in the current year was $700,000 |
There were no non-cash financing or investing activities during the year |
Required:
Using the indirect method, prepare the Statement of Cash Flows of Bayshore Industries, Inc. for the year ended December 31, Year 2.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Bayshore Industries Inc Statement of Cash flows for the year ended December 31 Year 2 Cas...Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Document Format ( 2 attachments)
60941f215888d_24508.pdf
180 KBs PDF File
60941f215888d_24508.docx
120 KBs Word File
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started