XYZ Company, Balance Sheet for 12/31/2012 and 12/31/2013. 2012 2013 Cash $15,000 $14,000 Marketable Securities 6,000 6,200 Accounts Receivable 42,000 33,000 XYZ Company, Income Statement for the Year Ended 12/31/2013 Inventory Prepaid Rent 51,000 1,200 84,000 1,100 Sales (all credit) Less: Cost Of Goods Sold Gross Profit $600,000 460,000 140,000 Total Current Assets 115,200 138,300 Less Operating & Interest Expenses General & Administrative Interest Gross Plant & Equipment 346,000 360,000 30,000 10,000 30,000 Accumulated Depreciation -60,000 -90,000 Total Assets 401,200 408,300 Depreciation Total 70,000 70,000 27,100 Accounts Payable 48,000 57,000 Earnings Before taxes Less: Taxes Net Income Available to Common Stockholders Less: cash Dividends Notes Payable 15,000 13,000 42,900 Accruals 6,000 5,000 31,800 11,100 Total Current Liabilities 69,000 75,000 Change in Retained Earnings Long Term Debt 160,000 150,000 Common Stockholders Equity 172,200 183,300 Total Liabilities & Equity 401,200 408,300

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Topic Video
Question
100%

Make a Summary of USES and SOURCES of Cash, then make a CASH FLOW STATEMENT, given the Income Statements and Balance Sheets for 2012 and 2013.

XYZ Company, Balance Sheet for 12/31/2012 and 12/31/2013.
2012
2013
$15,000 $14,00
Cash
Marketable Securities
6,000
6,200
Accounts Receivable
42,000
33,000|
XYZ Company, Income Statement for the Year Ended 12/31/2013
Inventory
Prepaid Rent
84,000
51,000
1,200
Sales (all credit)
Less: Cost Of Goods Sold
Gross Profit
Less Operating & Interest
Expenses
$600,000
460,000
140,000
1,100
Total Current Assets
115,200 138,300
Gross Plant & Equipment
346,000 360,000
30,000
10,000
30,000
General & Administrative
Accumulated Depreciation
-60,000
-90,000
Interest
Total Assets
401,200 408,300
Depreciation
Total
70,000
70,000
27,100
Accounts Payable
48,000
57,000
Earnings Before taxes
Less: Taxes
Net Income Available to Common
Notes Payable
15,000
13,000
42,900
Stockholders
Accruals
6,000
5,000
Less: cash Dividends
Change in Retained Earnings
31,800
11,100
Total Current Liabilities
69,000
75,000
Long Term Debt
160,000 150,000
Common Stockholders Equity
172,200 183,300
Total Liabilities & Equity
401,200 408,300
Transcribed Image Text:XYZ Company, Balance Sheet for 12/31/2012 and 12/31/2013. 2012 2013 $15,000 $14,00 Cash Marketable Securities 6,000 6,200 Accounts Receivable 42,000 33,000| XYZ Company, Income Statement for the Year Ended 12/31/2013 Inventory Prepaid Rent 84,000 51,000 1,200 Sales (all credit) Less: Cost Of Goods Sold Gross Profit Less Operating & Interest Expenses $600,000 460,000 140,000 1,100 Total Current Assets 115,200 138,300 Gross Plant & Equipment 346,000 360,000 30,000 10,000 30,000 General & Administrative Accumulated Depreciation -60,000 -90,000 Interest Total Assets 401,200 408,300 Depreciation Total 70,000 70,000 27,100 Accounts Payable 48,000 57,000 Earnings Before taxes Less: Taxes Net Income Available to Common Notes Payable 15,000 13,000 42,900 Stockholders Accruals 6,000 5,000 Less: cash Dividends Change in Retained Earnings 31,800 11,100 Total Current Liabilities 69,000 75,000 Long Term Debt 160,000 150,000 Common Stockholders Equity 172,200 183,300 Total Liabilities & Equity 401,200 408,300
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Financial Statements
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education