Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

Comparativebalance sheetsand thestatement of income and retained earningsfor Bayshore Industries, Inc. are presented below. Use this information to answer the subsequent questions.

Using the indirect method, prepare the portions of the Statement of Cash Flows of Bayshore Industries, Inc. shown below for the year ended December 31, Year 2.

Account options for Statement of Cash Flows:

Allowance for Bad debt

Cash collected from licenses

Cash paid for income tax

Cash paid to suppliers and employees

Cash received from lessees

Collections from customers

Depreciation and Amortization Expense

Deferred Income tax

Dividends paid

Dividends Recieved

Gain/Loss on property and Equipment Disposals

Increase/Decrease in Inventory

Increase/Decrease in Accounts Payable and Accrued Expenses

Increase/Decrease in Intangibles

Increase/Decrease in Prepaid Expenses

Increase/Decrease in Trade Recievables - Net

Interest Paid

Interest Received

Net Income

Proceeds from issuance of common stock

Proceeds from issuance of long term debt

Proceeds from plant and equipment disposals

Proceeds from/Repayment of line of credit

Purchases of property and equipment

Repayment of long-term debt

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 receivablesnet 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 equipmentnet 7,204,000 7,285,000 (81,000)
Intangibles, less accumulated amortization of $14,400Year 2 and $7,200Year 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 expensesnet (225,000)
Income before income taxes 2,531,700
Provision for income taxes 759,700
Net income 1,772,000
Retained earningsbeginning 624,000
Dividends paid (180,000)
Retained earningsending $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

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Accounting Information Systems

Authors: Marshall RomneyPaul Steinbart

11th Edition

136015182, 978-0136015185

More Books

Students also viewed these Accounting questions

Question

4. The relationship between risk and return.

Answered: 1 week ago

Question

4. What means will you use to achieve these values?

Answered: 1 week ago

Question

3. What values would you say are your core values?

Answered: 1 week ago