Question
For December 31, 20X1, the balance sheet of Baxter Corporation was as follows: Current Assets Liabilities Cash $ 17,000 Accounts payable $ 19,000 Accounts receivable
For December 31, 20X1, the balance sheet of Baxter Corporation was as follows:
Current Assets | Liabilities | ||||
Cash | $ | 17,000 | Accounts payable | $ | 19,000 |
Accounts receivable | 22,000 | Notes payable | 27,000 | ||
Inventory | 32,000 | Bonds payable | 57,000 | ||
Prepaid expenses | 12,700 | ||||
Fixed Assets | Stockholders Equity | ||||
Gross plant and equipment | $ | 257,000 | Preferred stock | $ | 27,000 |
Less: Accumulated depreciation | 51,400 | Common stock | 62,000 | ||
| Paid in Capital | 32,000 | |||
Net plant and equipment | $ | 205,600 | Retained earnings | 65,300 | |
Total assets | $ | 289,300 | Total liabilities and stockholders equity | $ | 289,300 |
Sales for 20X2 were $255,000, and the cost of goods sold was 60 percent of sales. Selling and administrative expense was $25,500. Depreciation expense was 10 percent of plant and equipment (gross) at the beginning of the year. Interest expense for the notes payable was 12 percent, while the interest rate on the bonds payable was 14 percent. This interest expense is based on December 31, 20X1 balances. The tax rate averaged 30 percent. $2,700 in preferred stock dividends were paid, and $2,076 in dividends were paid to common stockholders. There were 10,000 shares of common stock outstanding. During 20X2, the cash balance and prepaid expenses balances were unchanged. Accounts receivable and inventory increased by 12 percent. A new machine was purchased on December 31, 20X2, at a cost of $42,000. Accounts payable increased by 35 percent. Notes payable increased by $6,700 and bonds payable decreased by $13,500, both at the end of the year. The preferred stock, common stock, and capital paid in excess of par accounts did not change. a. Prepare an income statement for 20X2. (Round EPS answer to 2 decimal places.) b. Prepare a statement of retained earnings for 20X2.
c. Prepare a balance sheet as of December 31, 20X2. (Amounts to be deducted should be indicated with parentheses or a minus sign.)
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