Answered step by step
Verified Expert Solution
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
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