Question

A firm's balance sheets as of the December 31, 2015 and 2016 show the following items:

2015:

Cash = $9,916,500; Account Receivable = $9,000,000; Inventory = $4,500,000; Gross Fixed Assets = $10,972,000; Accumulated Depreciation = $1,243,000; Retained Earnings = $1,967,500; Capital Surplus = $8,600,000; Common Stock ($0.50 par) = $4,500,000; Notes Payable = $8,921,000; Long term debt = $2,500,000; Accounts Payable = $6,657,000.

2016:

Cash = $11,098,000; Account Receivable = $7,600,000; Inventory = $5,200,000; Gross Fixed Assets = $13,774,000; Accumulated Depreciation = $1,675,000; Retained Earnings = $1,967,500; Capital Surplus = $11,300,000; Common Stock ($0.50 par) = $4,800,000; Notes Payable = $7,773,000; Long term debt = $1,500,000; Accounts Payable = $6,132,000.

Calculate the total proceeds from sale of new shares in 2016.

Answer 1

Common stock, 2016 = $4,800,000
Capital surplus, 2016 = $11,300,000
Common stock, 2015 = $4,500,000
Capital surplus, 2015 = $8,600,000

Proceeds from sale of new shares in 2016 = Common stock, 2016 + Capital surplus, 2016 - Common stock, 2015 - Capital surplus, 2015
Proceeds from sale of new shares in 2016 = $4,800,000 + $11,300,000 - $4,500,000 - $8,600,000
Proceeds from sale of new shares in 2016 = $3,000,000