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