Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Statement of Income and Retained Earnings For Year Ended December 31, 2012 Sales Revenue $ 300,000.00 Cost of Goods Sold $ 120,000.00 Gross Profit: $

Statement of Income and Retained Earnings
For Year Ended December 31, 2012
Sales Revenue $ 300,000.00
Cost of Goods Sold $ 120,000.00
Gross Profit: $ 180,000.00
Operating expenses
Salaries $ 50,000.00
Depreciation expense $ 6,000.00 $ 56,000.00
Operating income: $ 124,000.00
Other revenues/expenses
Loss on sale of equipment $ 2,500.00
Interest Expense $ 2,500.00 $ 5,000.00
Income before taxes $ 119,000.00
Income tax expense $ 48,000.00
Net Income $ 71,000.00
Retained Earnings
January 1, 1992 $ 87,000.00
Subtotal $ 158,000.00
Cash dividends paid $ 8,000.00
Retained Earnining, Dec 31, 1992 $ 150,000.00

-------------------------------------------------------------------------------------------------------------------

Comparative Statement of Financial Position
As of December 31, 2012 & 2011
Assets 12/31/1992 12/31/1991 Change
Cash $ 98,500.00 $ 86,000.00 $ 12,500.00
Accounts Recievable, net $ 50,000.00 $ 30,000.00 $ 20,000.00
Inventory $ 70,000.00 $ 55,000.00 $ 15,000.00
Land $ 200,000.00 $ 200,000.00 $ -
Plant and equipment $ 80,000.00 $ 69,500.00 $ 10,500.00
Accumulated Depreciation $ (15,500.00) $ (13,500.00) $ (2,000.00)
Total Assets: $ 483,000.00 $ 427,000.00 $ 56,000.00
Liabilities & Shareholders Equity
Accounts Payable $ 15,000.00 $ 20,000.00 $ (5,000.00)
Salaries Payable $ 10,000.00 $ 7,000.00 $ 3,000.00
Taxes Payable $ 3,000.00 $ 13,000.00 $ (10,000.00)
10% convertible bonds payable $ 100,000.00 $ (100,000.00)
Common stock, $40 par value $ 244,000.00 $ 160,000.00 $ 84,000.00
Additional paid in capital $ 61,000.00 $ 40,000.00 $ 21,000.00
Retained earnings $ 150,000.00 $ 87,000.00 $ 63,000.00
Total liabilities & shareholder's equity: $ 483,000.00 $ 427,000.00 $ 56,000.00

------------------------------------------------------------------------------------------------------------------------

Additional Information:
1. Additional equipment acquired for $200,000. Also sold equipment costing 9,500 with a book value of $5,500 for $3,000 Cash.
2. On March 30, 2012, 100,000 of 10% convertible bonds, issued at face value with interest payment dates of June 30 and December 31, were converted into 2,000 shares of ABC Corporation at $40 par value common stock. The stock had a market value of $50 per share at the date of conversion.
3. ABC paid dividends of $8,000 during 2012

4. ABC issued an additional 100 shares of common stock for cash during 2012

-----------------------------------------------------------------------------------------------------------

What I need assistance on is preparing a Cash Flow Statement:

(a) Using the Direct Method

(b) Using the Indirect Method

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

An Audit Tool For Warfarin Therapy

Authors: Fatema Nuzhat, Malik Hasmat

1st Edition

3659426458, 978-3659426452

More Books

Students also viewed these Accounting questions

Question

Talk about your group or team in terms of we rather than I.

Answered: 1 week ago