Question

In: Accounting

Headland Inc., a greeting card company, had the following statements prepared as of December 31, 2020....

Headland Inc., a greeting card company, had the following statements prepared as of December 31, 2020.

HEADLAND INC.
COMPARATIVE BALANCE SHEET
AS OF DECEMBER 31, 2020 AND 2019

12/31/20

12/31/19

Cash

$6,100

$6,900

Accounts receivable

62,500

51,000

Short-term debt investments (available-for-sale)

34,800

18,100

Inventory

39,600

60,200

Prepaid rent

4,900

4,000

Equipment

154,500

130,100

Accumulated depreciation—equipment

(34,800

)

(25,300

)

Copyrights

46,300

50,400

Total assets

$313,900

$295,400

Accounts payable

$46,000

$40,200

Income taxes payable

4,000

6,000

Salaries and wages payable

8,100

4,000

Short-term loans payable

8,000

10,000

Long-term loans payable

59,700

69,000

Common stock, $10 par

100,000

100,000

Contributed capital, common stock

30,000

30,000

Retained earnings

58,100

36,200

Total liabilities & stockholders’ equity

$313,900

$295,400

HEADLAND INC.
INCOME STATEMENT
FOR THE YEAR ENDING DECEMBER 31, 2020

Sales revenue

$339,075

Cost of goods sold

175,000

Gross profit

164,075

Operating expenses

119,900

Operating income

44,175

Interest expense

$11,300

Gain on sale of equipment

2,000

9,300

Income before tax

34,875

Income tax expense

6,975

Net income

$27,900


Additional information:

1. Dividends in the amount of $6,000 were declared and paid during 2020.
2. Depreciation expense and amortization expense are included in operating expenses.
3. No unrealized gains or losses have occurred on the investments during the year.
4. Equipment that had a cost of $19,900 and was 70% depreciated was sold during 2020.


Prepare a statement of cash flows using the direct method. (Show amounts in the investing and financing sections that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)

HEADLAND INC.
Statement of Cash Flows

Solutions

Expert Solution

Headland Inc Workings:
CASH FLOW STATEMENT Calculation :
FOR THE YEAR ENDED DECEMBER 31, 2020 Cash collected from customers
Cash Flow from Operating Activities Beginning AR $51,000
Receipts form customers $327,575 + Sales $339,075
Cash payment to suppliers -$148,600 - Ending AR -$62,500
Cash paid for operating exp. -$89,170 $327,575
Cash payment for interest -$11,300
Cash paid for inc. taxes -$8,975 Purchase from suppliers
Net cash provided by operations $69,530 - Beginning Inventory -$60,200
+ cost of goods sold $175,000
Cash Flow from Investing Activities + Ending Inventory $39,600
Sale of equipment $7,970 $154,400
Purchase of equipment -$44,300
Purchase of investment -$16,700 Cash paid for suppliers
Net cash flow from investing activities -$53,030 Beginning AP $40,200
Cash Flow from Financing Activities + purchase from suppliers $154,400
Payment of short-term loan -$2,000 - Ending AP -$46,000
Payment of long-term loan -$9,300 $148,600
Dividends payments -$6,000
Net cash flow from financing activities -$17,300 Cash paid for operating expenses:
Net increase/decrease in cash held -$800 + Beginning salaries payable $4,000
Cash at the beginning of the year $6,900 + Operating expenses (119,900 - 24,430 - 3,100) $92,370
Cash at the end of the year $6,100 - Ending expenses payable -$8,100
- Beginning prepaid rent -$4,000
+ Ending prepaid rent $4,900
$89,170

Related Solutions

Wildhorse Inc., a greeting card company, had the following statements prepared as of December 31, 2020....
Wildhorse Inc., a greeting card company, had the following statements prepared as of December 31, 2020. WILDHORSE INC. COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2020 AND 2019 12/31/20 12/31/19 Cash $6,100 $6,900 Accounts receivable 61,900 50,600 Short-term debt investments (available-for-sale) 34,700 18,100 Inventory 40,000 59,400 Prepaid rent 5,000 4,000 Equipment 152,800 128,900 Accumulated depreciation—equipment (34,900 ) (25,100 ) Copyrights 46,100 50,400 Total assets $311,700 $293,200 Accounts payable $45,800 $40,100 Income taxes payable 3,900 6,000 Salaries and wages payable 8,100...
Buffalo Inc., a greeting card company, had the following statements prepared as of December 31, 2020....
Buffalo Inc., a greeting card company, had the following statements prepared as of December 31, 2020. BUFFALO INC. COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2020 AND 2019 12/31/20 12/31/19 Cash $5,900 $7,000 Accounts receivable 61,500 51,300 Short-term debt investments (available-for-sale) 35,000 17,800 Inventory 40,400 60,200 Prepaid rent 5,000 4,000 Equipment 153,400 129,000 Accumulated depreciation—equipment (35,100 ) (25,100 ) Copyrights 46,300 49,600 Total assets $312,400 $293,800 Accounts payable $46,500 $40,200 Income taxes payable 4,100 6,000 Salaries and wages payable 8,100...
Pearl Inc., a greeting card company, had the following statements prepared as of December 31, 2020....
Pearl Inc., a greeting card company, had the following statements prepared as of December 31, 2020. PEARL INC. COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2020 AND 2019 12/31/20 12/31/19 Cash $6,100 $7,100 Accounts receivable 62,400 51,000 Short-term debt investments (available-for-sale) 34,700 18,100 Inventory 40,400 60,300 Prepaid rent 4,900 4,000 Equipment 154,100 130,600 Accumulated depreciation—equipment (34,900 ) (24,800 ) Copyrights 46,400 49,800 Total assets $314,100 $296,100 Accounts payable $46,500 $40,200 Income taxes payable 4,000 6,000 Salaries and wages payable 8,100...
Metlock Inc., a greeting card company, had the following statements prepared as of December 31, 2020....
Metlock Inc., a greeting card company, had the following statements prepared as of December 31, 2020. METLOCK INC. COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2020 AND 2019 12/31/20 12/31/19 Cash $5,900 $7,100 Accounts receivable 62,000 51,000 Short-term debt investments (available-for-sale) 35,000 18,100 Inventory 40,400 59,900 Prepaid rent 5,000 4,000 Equipment 153,300 129,100 Accumulated depreciation—equipment (35,000 ) (24,800 ) Copyrights 46,300 50,300 Total assets $312,900 $294,700 Accounts payable $46,500 $40,200 Income taxes payable 4,100 6,100 Salaries and wages payable 8,100...
Sage Inc., a greeting card company, had the following statements prepared as of December 31, 2020....
Sage Inc., a greeting card company, had the following statements prepared as of December 31, 2020. SAGE INC. COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2020 AND 2019 12/31/20 12/31/19 Cash $6,100 $6,900 Accounts receivable 62,500 51,000 Short-term debt investments (available-for-sale) 34,800 18,100 Inventory 39,600 60,200 Prepaid rent 4,900 4,000 Equipment 154,500 130,100 Accumulated depreciation—equipment (34,800 ) (25,300 ) Copyrights 46,300 50,400 Total assets $313,900 $295,400 Accounts payable $46,000 $40,200 Income taxes payable 4,000 6,000 Salaries and wages payable 8,100...
Culver Inc., a greeting card company, had the following statements prepared as of December 31, 2020....
Culver Inc., a greeting card company, had the following statements prepared as of December 31, 2020. CULVER INC. COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2020 AND 2019 12/31/20 12/31/19 Cash $6,100 $7,000 Accounts receivable 62,200 51,500 Short-term debt investments (available-for-sale) 34,900 17,900 Inventory 40,300 60,500 Prepaid rent 5,000 3,900 Equipment 153,200 131,200 Accumulated depreciation—equipment (35,000 ) (24,700 ) Copyrights 46,200 49,800 Total assets $312,900 $297,100 Accounts payable $46,000 $40,000 Income taxes payable 4,000 6,000 Salaries and wages payable 7,900...
Blossom Inc., a greeting card company, had the following statements prepared as of December 31, 2020....
Blossom Inc., a greeting card company, had the following statements prepared as of December 31, 2020. BLOSSOM INC. COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2020 AND 2019 12/31/20 12/31/19 Cash $6,000 $6,900 Accounts receivable 61,800 50,900 Short-term debt investments (available-for-sale) 35,200 17,900 Inventory 40,300 60,600 Prepaid rent 5,100 3,900 Equipment 155,100 131,300 Accumulated depreciation—equipment (35,200 ) (24,800 ) Copyrights 45,800 50,400 Total assets $314,100 $297,100 Accounts payable $45,600 $40,000 Income taxes payable 4,000 6,000 Salaries and wages payable 8,100...
Sheffield Inc., a greeting card company, had the following statements prepared as of December 31, 2020....
Sheffield Inc., a greeting card company, had the following statements prepared as of December 31, 2020. SHEFFIELD INC. COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2020 AND 2019 12/31/20 12/31/19 Cash $5,900 $6,900 Accounts receivable 61,400 50,800 Short-term debt investments (available-for-sale) 35,000 17,800 Inventory 40,000 59,400 Prepaid rent 5,000 3,900 Equipment 155,200 129,000 Accumulated depreciation—equipment (35,000 ) (25,000 ) Copyrights 45,600 49,900 Total assets $313,100 $292,700 Accounts payable $46,300 $39,800 Income taxes payable 3,900 6,100 Salaries and wages payable 7,900...
Buffalo Inc., a greeting card company, had the following statements prepared as of December 31, 2017....
Buffalo Inc., a greeting card company, had the following statements prepared as of December 31, 2017. BUFFALO INC. COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2017 AND 2016 12/31/17 12/31/16 Cash $6,100 $7,100 Accounts receivable 62,400 51,000 Short-term debt investments (available-for-sale) 34,700 18,100 Inventory 40,400 60,300 Prepaid rent 4,900 4,000 Equipment 154,100 130,600 Accumulated depreciation—equipment (34,900 ) (24,800 ) Copyrights 46,400 49,800 Total assets $314,100 $296,100 Accounts payable $46,500 $40,200 Income taxes payable 4,000 6,000 Salaries and wages payable 8,100...
Skysong Inc., a greeting card company, had the following statements prepared as of December 31, 2017....
Skysong Inc., a greeting card company, had the following statements prepared as of December 31, 2017. SKYSONG INC. COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2017 AND 2016 12/31/17 12/31/16 Cash $5,900 $7,000 Accounts receivable 61,400 51,500 Short-term debt investments (available-for-sale) 35,000 18,200 Inventory 40,000 60,500 Prepaid rent 5,000 4,100 Equipment 152,900 131,100 Accumulated depreciation—equipment (35,200 ) (25,100 ) Copyrights 45,800 50,000 Total assets $310,800 $297,300 Accounts payable $46,100 $40,100 Income taxes payable 3,900 5,900 Salaries and wages payable 8,000...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT