Question
Grayson Enterprise manufactures food processing equipment. Use Grasons two most recent balance sheets and most recent income statement to prepare, IN GOOD FORM, a statement
- Grayson Enterprise manufactures food processing equipment. Use Grasons two most recent balance sheets and most recent income statement to prepare, IN GOOD FORM, a statement of cash flows for 2010 (not a worksheet). The company paid dividends of $6,250 during 2010.
Grayson Enterprise |
|
|
Balance Sheet |
|
|
As of December 31, | 2010 | 2009 |
Assets: |
|
|
Cash and cash equivalents | $41,900 | $25,000 |
Accounts Receivable | 24,000 | 6,250 |
Inventory | 30,000 | 36,000 |
Current Assets | 95,900 | 67,250 |
|
|
|
Equipment | 42,000 | 38,500 |
Less: Accumulated depreciation | -14,000 | -7,000 |
Land | 25,000 | 10,000 |
|
|
|
Total assets | $148,900 | $108,750 |
|
|
|
Liabilities |
|
|
Accounts Payable | $17,500 | $22,500 |
Accrued Salaries Payable | 5,500 | 8,000 |
Rent Expense Payable | 2,200 | 1,000 |
Income Tax Payable | 6,900 | 4,000 |
Current Liabilities | 32,100 | 35,500 |
|
|
|
Long-term note payable | 50,000 | 30,000 |
Total Liabilities | 82,100 | 65,500 |
|
|
|
Stockholders Equity: |
|
|
Common stock | 42,000 | 30,000 |
Retained earnings | 24,800 | 13,250 |
|
|
|
Total liabilities and stockholders equity | $148,900 | $108,750 |
|
|
|
Grayson Enterprise |
|
|
Income Statement |
|
|
For the year ended December 31, 2010 |
|
|
|
$147,000 |
|
Cost of goods sold | -84,000 |
|
Gross Profit |
| $63,000 |
|
|
|
Operating Expenses |
|
|
Depreciation expense | -7,000 |
|
Salary expense | -14,600 |
|
Insurance Expense | -2,500 |
|
Rent Expense | -10,000 |
|
Interest Expense | -4,200 |
|
Total Operating Expenses |
| -38,300 |
|
|
|
Income from Operations |
| 24,700 |
Income Tax Expense |
| -6,900 |
|
|
|
Net income |
| $17,800 |
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