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

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 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

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.

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

Financial Investigation And Forensic Accounting

Authors: George A Manning

3rd Edition

0367864347, 9780367864347

More Books

Students also viewed these Accounting questions

Question

BPR always involves automation. Group of answer choices True False

Answered: 1 week ago

Question

Recognize the features of practical performance appraisal forms

Answered: 1 week ago