Question
In: Accounting
Tidwell Company has provided the following partial comparative balance sheets and the income statement for 20X2....
Tidwell Company has provided the following partial comparative balance sheets and the income statement for 20X2.
|
Tidwell Company |
|
Comparative Balance Sheets |
|
At December 31, 20X1 and 20X2 |
|
1 |
20X1 |
20X2 |
|
|
2 |
Current assets: |
||
|
3 |
Accounts receivable |
$346,000.00 |
$284,000.00 |
|
4 |
Inventories |
122,000.00 |
147,000.00 |
|
5 |
Current liabilities: |
||
|
6 |
Accounts payable |
302,000.00 |
239,500.00 |
|
Tidwell Company |
|
Income Statement |
|
For the Year Ended December 31, 20X2 |
|
1 |
Revenues |
$1,204,000.00 |
|
2 |
Gain on sale of equipment |
49,000.00 |
|
3 |
Cost of goods sold |
(655,000.00) |
|
4 |
Depreciation expense |
(124,000.00) |
|
5 |
Interest expense |
(23,000.00) |
|
6 |
Net income |
$451,000.00 |
| Required: | |
| Compute operating cash flows using the direct method. |
Compute operating cash flows using the direct method. (Note: Begin by entering the applicable income statement amounts. In the Adjustments column, if an account has more than one adjustment, enter the total effect of all adjustments in the applicable cell. Use a minus sign to indicate a negative adjustment or a negative cash outflow.)
|
Tidwell Company |
|
Cash Flows from Operating Activities, Direct Method |
|
For the Year Ended December 31, 20X2 |
|
1 |
Income Statement |
Adjustments |
Cash Flows |
|
|
2 |
Revenues |
|||
|
3 |
Gain on sale of equipment |
|||
|
4 |
Cost of goods sold |
|||
|
5 |
Depreciation expense |
|||
|
6 |
Interest expense |
|||
|
7 |
Net income |
|||
|
8 |
Net cash from operating activities |
Solutions
Expert Solution
| Tidwell Company | ||||
| Cash Flows from Operating Activities, Direct Method | ||||
| For the Year Ended December 31, 20X2 | ||||
| 1 | Income Statement | Adjustments | Cash Flows | |
| 2 | Revenues | 1204000 | 62000 | 1266000 |
| 3 | Gain on sale of equipment | 49000 | -49000 | 0 |
| 4 | Cost of goods sold | -655000 | -87500 | -742500 |
| 5 | Depreciation expense | -124000 | 124000 | 0 |
| 6 | Interest expense | -23000 | -23000 | |
| 7 | Net income | 451000 | ||
| 8 | Net cash from operating activities | 500500 | ||
Notes/Workings:
2. Decrease in accounts receivable = $346000 - $284000 = $62000
3. Gain on sale of equipment is considered under investing cash flows and not under operating cash flows.
4. Increase in inventories = $147000 - $122000 = $25000
Decrease in accounts payable = $302000 - $239500 = $62500
Total adjustment = $25000 + $62500 = $87500
5. Depreciation expense is a non-cash expense that does not result in cash outflow.
ekkarill92 answered 1 year agoRelated Solutions
Swasey Company provided the following partial comparative balance sheets and the income statement for 20X2. Swasey...
Swasey Company provided the following partial comparative
balance sheets and the income statement for 20X2.
Swasey Company
Partial Comparative Balance Sheets
At December 31, 20X1 and 20X2
1
20X1
20X2
2
Current Assets
3
Accounts receivable
745,000.00
677,000.00
4
Inventories
295,000.00
315,000.00
5
Current liabilities
6
Wages payable
705,000.00
680,000.00
Swasey Company
Income Statement
For the Year Ended December 31, 20X2
1
Revenues
3,120,000.00
2
Gain on sale of equipment
100,000.00
3
Cost of goods sold
(1,910,000.00)
4
Depreciation expense...
Swasey Company provided the following partial comparative balance sheets and the income statement for 20X2. Swasey...
Swasey Company provided the following partial comparative
balance sheets and the income statement for 20X2.
Swasey Company
Comparative Balance Sheets
At December 31, 20X1 and 20X2
1
20X1
20X2
2
Current assets:
3
Cash
$235,500.00
$675,000.00
4
Accounts receivable
$753,000.00
$586,500.00
5
Inventories
303,000.00
316,000.00
6
Long-term assets:
7
Plant and equipment
2,193,000.00
2,151,000.00
8
Accumulated depreciation
(1,201,000.00)
(1,291,000.00)
9
Land
992,000.00
1,443,500.00
10
Total assets
$3,275,500.00
$3,881,000.00
11
Current liabilities:
12
Wages payable
$700,000.00
$511,000.00
13
Long-term liabilities:
14...
Swasey Company provided the following partial comparative balance sheets and the income statement for 20X2. Swasey...
Swasey Company provided the following partial comparative
balance sheets and the income statement for 20X2.
Swasey Company
Comparative Balance Sheets
At December 31, 20X1 and 20X2
1
20X1
20X2
2
Current assets:
3
Cash
$210,500.00
$645,500.00
4
Accounts receivable
$750,000.00
$583,000.00
5
Inventories
301,000.00
317,000.00
6
Long-term assets:
7
Plant and equipment
2,209,000.00
2,142,000.00
8
Accumulated depreciation
(1,193,000.00)
(1,257,000.00)
9
Land
998,000.00
1,444,500.00
10
Total assets
$3,275,500.00
$3,875,000.00
11
Current liabilities:
12
Wages payable
$699,000.00
$514,000.00
13
Long-term liabilities:
14...
Blaylock Company provided the following partial comparative balance sheets and the income statement for 2016. Blaylock...
Blaylock Company provided the following partial comparative
balance sheets and the income statement for 2016.
Blaylock Company
Comparative Balance Sheets
At December 31, 2015 and 2016
1
2015
2016
2
Current assets:
3
Accounts receivable
$750,000.00
$582,500.00
4
Inventories
300,000.00
320,000.00
5
Long-term assets:
6
Plant and equipment
2,200,000.00
2,150,000.00
7
Accumulated depreciation
(1,200,000.00)
(1,270,000.00)
8
Land
1,000,000.00
1,437,500.00
9
Current liabilities:
10
Wages payable
$700,000.00
$515,000.00
11
Long-term liabilities:
12
Bonds payable
0.00
385,000.00
13
Mortgage payable
100,000.00
0.00...
Back Cove Company has the following comparative balance sheets and income statement: &
Back Cove Company has the following comparative balance sheets
and income statement:
2017
2016
Cash
$10,000
$15,000
Receivables
11,000
10,000
Inventories
22,000
18,000
Other Assets (net)
20,000
30,000
$63,000
$73,000
Accounts Payable $10,000 $20,000
Capital Stock $20,000 16,000
Retained Earnings 33,000 37,000
$63,000
$73,000
Sales
$110,000
Cost of Sales 72,000
Gain on sale of Assets 2,000
Expenses 16,000
Income $ 24,000
Depreciation expense was $5,000. A machine with a
cost of $19,000 and book value...
Back Cove Company has the following comparative balance sheets and income statement: &
Back Cove Company has the following comparative balance sheets
and income statement:
2017
2016
Cash
$10,000
$15,000
Receivables
11,000
10,000
Inventories
22,000
18,000
Other Assets
(net)
20,000
30,000
$63,000
$73,000
Accounts
Payable
$10,000
$20,000
Capital
Stock
$20,000
16,000
Retained
Earnings
33,000
37,000
$63,000
$73,000
Sales
$110,000
Cost of
Sales
72,000
Gain on sale of
Assets
2,000
Expenses
16,000
Income
$ 24,000
Depreciation expense was $5,000 (included in...
Comparative balance sheets: 2019 and 2020, an income statement for 2020 are provided below for Dandelion’s...
Comparative balance sheets: 2019 and 2020, an income
statement for 2020 are provided below for Dandelion’s
shop.
Balance Sheet
As of December 31st
Assets
2020
2019
Cash
$1,550
$1,100
Account Receivable
550
1,200
Inventory
1,800
1,300
Investment – Trading Securities
970
970
Fair Value Adjustment
70
0
Property Plant & Equipment
12,000
10,800
Accumulated Depreciation – PPE
(4,650)
(5,400)
Goodwill
$400
$600
Total
Assets
$12,690
$10,570
Liabilities
Accounts Payable
$200
$550
Accrued Wages
800
220
Convertible Bonds...
The comparative balance sheets and an income statement for Raceway Corporation follow. Balance Sheets As of...
The comparative balance sheets and an income statement for
Raceway Corporation follow.
Balance Sheets
As of December 31
Year 2
Year 1
Assets
Cash
$
71,084
$
41,770
Accounts receivable
30,368
22,270
Merchandise inventory
156,692
172,360
Prepaid rent
2,460
4,920
Equipment
260,140
287,240
Accumulated depreciation
(148,440
)
(239,840
)
Land
192,720
80,320
Total assets
$
565,024
$
369,040
Liabilities
Accounts payable (inventory)
$
61,746
70,040
Salaries payable
33,367
28,600
Stockholders’ equity
Common stock, $50 par value
251,500
198,500
Retained earnings...
The following income statement and balance sheets for Laser World are provided: LASER WORLD Income Statement...
The following income statement and balance sheets for Laser
World are provided: LASER WORLD Income Statement For the year-ended
December 31, 2021
LASER WORLD
Income Statement
For the year-ended December 31, 2021
Sales revenue
$
2,280,000
Cost of goods sold
1,560,000
Gross profit
720,000
Expenses:
Operating expenses
347,000
Depreciation expense
68,000
Loss on sale of land
4,900
Interest expense
21,000
Income tax expense
55,000
Total expenses
495,900
Net income
$
224,100
LASER WORLD
Balance Sheet
December 31
2021
2020
Assets...
The comparative Balance Sheets and the Income statement for the Marine Corporation are as follow:
The comparative Balance Sheets and the Income statement for the
Marine Corporation are as follow:Marine CorporationBalance SheetAssets20182019Cash$45,000$50,000Marketable Securities175,000160,000Accounts Receivable240,000220,000Inventories230,000275,000Investments70,00055,000Total current assets$760,000$760,000Plant and Equipment1,300,0001,550,000Less Accumulated Amortization450,000600,000Net plant and Equipment$850,000$950,000Total Assets1,610,0001,710,000LIABILITIES AND SHAREHOLDERS’ EQUITYAccounts payable$110,000$85,000Notes payable65,00010,000Accrued Expenses30,0005,000Income Taxes Payable5,00010,000Bonds Payable (2016)800,000900,000Common Stock (100,000 shares)200,000200,000Retained Earnings400,000500,000Total Liabilities’ and Shareholders’ Equity$1,610,000$1,710,000Marine CorporationIncome StatementFor the Year Ended December 31, 2019Sales$ 5,500,000Less: Cost of Goods Sold4,200,000Gross Profit1,300,000Less: Selling, General & Administrative Expenses260,000Operating profit1,040,000Less: Amortization Expense150,000Earnings Before Interest and Taxes890,000Less: Interest Expense90,000Earnings Before Taxes800,000Less: Taxes (50%)400,000Net Income$...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- While technology is a great tool it should not be the absolute answer when it comes...
- Beginning with the Weizsäcker semi-empirical mass formula, show that the minimum in a mass parabola occurs...
- A. Answer the following questions: Describe the two general roles of an operating system and elaborate...
- QUESTION 1 If the metallic ball is launched at an angle of 25° above the horizontal...
- i need the solution with comsol Consider a large plane wall of thickness L 5 0.4...
- Stem cells have the potential to treat many diseases such as diabetes and Parkinson’s. These diseases...
- Walmart entered in some countries through acquisitions and in some countries through greenfield investment. What entry...
ADVERTISEMENT