  | 
            
      
              
               New Member 
              
              
              
              
       | 
        | 
      
                
               
                
                  
                      Dec 12, 2010, 07:29 PM
                  
                 
       | 
     
     
    
   | 
  
    | 
    
    
       
        
        
        
       
    
    
      
      
        
        Prepare Statement of cash Flow
       
      
    
    
    
                  
        Please assist me with Preparing the information below, this is due on Dec. 15th, 2010 Thank you. 
 
Prepare a Statement of cash flows: 
 
The comparative balance sheet for Short Company as of December 31,2010 and 2009, is shown below, followed by the condensed income statement.  Other financial data for 2010 is also given. 
 
Instructions: 
 
Prepare a statement of cash flows for 2010. Additional information for 2010 follows. 
 
a. Acquired land at a cost of $60,000; paid one half of the purchase price in cash and issued common stock for the balance. 
 
b. Sold used equipment for $20,000 in cash.  The original cost was $40,000; depreciation of $10,000 had been taken. The remaining change in the property, Plant, and Equipment account represents a purchase of equipment for cash.  Total depreciation expense for the year was $9,000. 
 
c.  Issued bonds payable at par value for cash. 
 
d.  Sold bond investments costing $20,000 at no gain or loss during the year. 
 
e.  Paid $20,000 cash dividends on the common stock. 
 
Analyze: By what percentage did Cash increase from January 1 to December 31? 
 
                                              Short Company 
                                     Comparative Balance Sheet  
                                    December 31, 2010 and 2009 
 
 
                   Assets                                          2010                    2009 
 
Cash                                                              116,875                   53,250 
 
Accounts Receivable (Net)                                   86,000                   67,250 
 
Merchandise Inventory                                        82,650                   74,000 
 
Prepaid Rent                                                       5,500                     4,500 
 
Land                                                                85,000                   25,000 
 
Property,Plant, and Equipment                             189,000                  219,000 
 
Less: Accumulated Depreciation-PPE                    (20,900)                 (21,900) 
 
Investment in TVA Bonds                                    30,000                    50,000 
                                                                  ____________________________ 
       Total Assets                                              574,125                 471,100 
                                                                  ____________________________ 
 
          
           Liabilities and Stockholders' Equity 
 
Liabilities  
___________                                               
 
Accounts Payable                                                66,300                  86,600 
 
Income Taxes Payable                                            9,250                   9,500 
 
Bonds Payable                                                   140,000                 100,000 
                                                                   ___________________________ 
       Total Liabilities                                           215,550                 196,100 
                                                                   ___________________________ 
 
 
Stockholders' Equity 
__________________ 
 
Common Stock                                                  105,000                  75,000 
       
Retained Earnings                                              253,575                 200,000 
                                                                   ____________________________ 
      Total Stockholders' Equity                             358,575                 275,000 
                                                                   ____________________________ 
Total Liabilities and stockholders' Equity                574,125                  471,100 
                                                                   ____________________________ 
 
 
 
                                        Short Company 
                             Condensed Income Statement  
                            Year Ended December 31, 2010 
 
 
Revenues                                              809,000       
___________                                        _________ 
Costs and Expenses 
__________________ 
    
   Cost of Goods Sold                               475,750                               
 
   Depreciation Expense                               9,000 
 
   Selling and Administration Expenses         197,650 
 
   Interest Expense                                   18,500 
 
   Loss on Sale of Equipment                       10,000 
    
   Income Taxes Expense                            24,525 
                                                         ____________      
          Total Costs and Expenses                735,425 
                                                         ____________  
Net Income After Income Taxes                    73,575      
                                                         ____________         
 
     
     
    
    
    
    
    
    
  
   |