Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The following is information for ABC a publicly traded company CondensedBalance Sheet at end of 2 0 2 1 ( amounts in thousands ) Income

The following is information for ABC a publicly traded company CondensedBalance Sheet at end of 2021(amounts in thousands) Income Statement for 2021 Statement of Comprehensive IncomeCurrent Assets 2021Cash 4,650 $ Sales 265,320$ Net Income 48,967 $ 489672323Accounts Receivable 18,260 $ Cost of Goods Sold 148,290$ Other Comprehensive IncomeInventory 21,275$ Gross Profit 117,030$ Unrealized Gain onPrepaid insurance 5,700 $ 57001900 AFS Debt Securities 158 $Total Current Assets 49,885 $ Wages Expense 23,450$ Income Tax Effect (33) $Property, Plant and Equipment 311,000$ Depreciation Expense 15,220$$ 15220+683 Total Other Comprehensive Inc 125Accumulated Depreciation (103,500) $ 103500+1708 Amortization Expense 1,500$Patent 36,000 $ Insurance Expense 767$ 767+1900 Comprehensive Income 49,092 $ 491252323AFS Debt Securities 2,100 $ Interest Expense 10,150$Total Assets 295,485 $ Other Expense 3,960$$Current Liabilities Total Expenses 55,047Accounts Payable 25,212 $ reduce taxesIncome before Taxes 61,983$ 619832583Interest Payable 650 $ Income Tax Expense 13,016$ 13016(2583 x .21)=542Wages Payable 1,085 $ Net Income 48,967$ 489672583+542Unearned Revenue 1,600 $Total Current Liabilities 28,547 $ Earnings Per Share 4.90$ 489672583+542/10000Note Payable 114,000 $Bond Payable in 202230,000$ Statement of Changes in Stockholders Equity 2021Equity Common Stock ($1 par, 10,000 shares is 10,000$ CS APIC RE AOCIAPIC 20,800 $ Beginning 10,000 $ 20,800$ 47,468$$ (422)Retained Earnings 92,435 $ 924353608Total OCI 125 $Accumulated Other Comprehensive Los (297)$ Net Income 48,967$ 489672323+488Liabilities and Equity 295,485$$ Dividends (4,000)Ending Balance 10,000 $ 20,800$ 92,435$$ (297)Results for 2022Sales 281,800$ All sales on creditInventory Purchases on credit =191,400 and ending inventory $56200(you calculate COGS)Depreciation expense 16,000 $ not including assets sold, bought or foundPatent purchased in 2018 and determined to have remaining useful life of 10 years in 2022Wages Expense 27,450 $ Paid in cash 2,194 $ additional owed at end of 2022 this should be the amount in the payableInsurance policy indicates that $5,700 was paid in May 2021 for 24 month coverage starting May 12021.During 2022 found an asset purchased and recorded in 2019 that had not been depreciated cost 6,830 no salvage 10 year useful life (an error)Sold AFS Debt Securities that cost 400 for 390 in cash ($7 loss in AOCI recorded previously)Sold equipment that cost 3,000 with accumulated depreciation of 2,590 for $300 in cash.Purchased new equipment costing $6,975 with $2,000 down payment and 10% note payable on December 1,2021(first payment due January 1,2022)10 year useful life and no salvageCollections on A/R =278,320Payments on A/P =176,500 all accounts payable deal with inventoryAll service agreements sold to customers in 2021 completed in 2022. New service agreements sold for $2460 in cash during 202240 percent of the services providedduring 2022Bond terms interest only for 6.5% paid annually on September 1. Firm agreement with a bank signed on December 15 to refinance bond to a 5 year note in 2023Note Payable 4 payments of $3,300 made March 30, June 30, Sept 30 and December 31 interest of 8% per year (2% per quarter)Each note payment pays the interest since the last payment with any remaining amount going toward principleFair value of remaining AFS Debt Securities $1,400Other InformationTax rate is 21% Half year convention for depreciationRequired:(unlike 2021 income taxes have not been paid and need to be recorded)1. Show journal entries or T accounts for results of 2022 operations.2. Create an income statement including taxes and required EPS disclosures for 2022.3. Create a statement of comprehensive income for 20224. Create a statement of changes in stockholders equity for 20225. Create a balance sheet for the end of 2022.6. Create a cash flow statement for 2022 using the indirect method.7. Show any necessary disclosures for 2021 that would be needed if both 2021 and 2022 were to be reporte

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

Advanced Accounting

Authors: Floyd A. Beams, Joseph H. Anthony, Bruce Bettinghaus, Kenneth Smith

11th Edition

978-0132568968, 9780132568968

More Books

Students also viewed these Accounting questions

Question

Why do certain contracts have to be written to be enforceable?

Answered: 1 week ago