Golden Corp.'s current year income statement, comparative balance sheets, and additional information follow. For the year, (1) all sales are credit sales, (2) all credits to Accounts Receivable reflect cash receipts from customers, (3) all purchases of inventory are on credit, (4) all debits to Accounts Payable reflect cash payments for inventory, (5) Other Expenses are all cash expenses, and (6) any change in Income Taxes Payable reflects the accrual and cash payment of taxes. GOLDEN CORPORATION Comparative Balance Sheets December 31 Current Year Prior Year $ 171,000 93,500 611,500 876,000 353,800 (161,500) $1,068,300 $ 114,700 78,000 533,000 725, 700 306,000 (107,500) $ 924,200 Assets Cash Accounts receivable Inventory Total current assets Equipment Accum. depreciation-Equipment Total assets Liabilities and Equity Accounts payable Income taxes payable Total current liabilities Equity Common stock, $2 par value Paid-in capital in excess of par value, common stock Retained earnings Total liabilities and equity $ 101,000 35,000 136,000 $ 78,000 28,600 106,600 600,400 208,600 123,300 $1,068,300 575,000 170,500 72,100 $ 924,200 GOLDEN CORPORATION Income Statement For Current Year Ended December 31 Sales $1,827,000 Cost of goods sold 1,093,000 Gross profit 734,000 Operating expenses Depreciation expense $ 54,000 Other expenses 501,000 555,000 Income before taxes 179,000 Income taxes expense 31,800 Net income 147,200 Additional Information on Current Year Transactions a. Purchased equipment for $47,800 cash. b. Issued 12,700 shares of common stock for $5 cash per share. c. Declared and paid $96,000 in cash dividends. GOLDEN CORPORATION Statement of Cash Flows For Current Year Ended December 31 Cash flows from operating activities Adjustments to reconcile net income to net cash provided by operations: Cash flows from investing activities Cash flows from financing activities: Net increase (decrease) in cash Cash balance at December 31, prior year Cash balance at December 31, current year GOLDEN CORPORATION Spreadsheet for Statement of Cash Flows For Current Year Ended December 31 Analysis of Changes December 31, Prior Debit Year Credit December 31, Current Year 171,000 Balance sheet-debit balance accounts Cash Accounts receivable Inventory Equipment 114,700 78,000 533,000 306,000 1,031,700 $ Balance sheet-credit balance accounts Accumulated depreciation Equipment Accounts payable Income taxes payable Common stock, $2 par value Paid-in capital in excess of par value, common stock Retained earnings 107,500 78,000 28,600 575,000 170,500 72,100 1,031,700 $ Statement of cash flows Operating activities Investing activities Financing activities $ 2 $ 0 GOLDEN CORPORATION Statement of Cash Flows For Current Year Ended December 31 Cash flows from operating activities Cash flows from investing activities Cash flows from financing activities Net increase (decrease) in cash Cash balance at December 31, prior year Cash balance at December 31, current year
