Balance Sheet at Dec 31, 2019 &nbs

Balance Sheet at Dec 31, 2019

Assets	2019	2018
Cash	$12,000	$33,750
Accounts Receivables	65,250	58,500
Inventories	30,000	24,000
Long term investments (FV-NI)	23,250	40,500
Equipment	30,000	18,750
Accumulated Depreciation- equipment	(5,625)	(2,250)
Building	67,500	56,250
Accumulated Depreciation- building	(13,500)	(9,000)
Land	32,500	32,500
Total Assets	$241,375	$253,000
Liabilities & Shareholder’s Equities
Accounts Payable	30,000	24,750
Accrued Payables	2,375	1,125
Income tax payable	1,000	1,500
Long term note payable	26,000	31,000
Common Shares, issued & outstanding	150,000	150,000
Retained Earnings	32,000	44,625
Total liabilities & Shareholder’s Equities	$241,375	$253,000

Statement of income for the period ended Dec 31, 2019

Sales Revenue	$ 590,250
Cost of Goods sold	(380,000)
Gross Profit	210,250
Operating expense (includes depreciation)	(180,450)
Income from operating	29,800
Other income (losses)	(1800)
Income Tax expense	(40,000)
Net loss	($12000)

Additional Information:

During 2019, AB LTD declared and paid cash dividend
Equipment had cost of $3,750 and accumulated amortization of $750 were sold during the year for $ 2,200 cash
Investments at FV-NI that cost $27,750 and had a fair value at Dec 31, 2019, of $24,750 were sold during the year for $23,750

Instructions:

Using the proper format, prepare the Statement of cash flows for the year ended Dec 31, 2019 using direct OR indirect method.

Expert Solution

ekkarill92 answered 2 years ago

Fuller Corp. Balance Sheet at Dec 31, 2019 &nb

Fuller Corp. Balance Sheet at Dec 31, 2019 AAssets 2019 2018 CCash $12,000 $33,750 AAccounts Receivables 65,250 58,500 IIInventories 30,000 24,000 LLong term investments (FV-NI) 23,250 40,500 EEquipment 30,000 18,750 AAccumulated Depreciation- equipment (5,625) (2,250) BBuilding 67,500 56,250 AAccumulated Depreciation- building (13,500) (9,000) LLand 32,500 32,500 TTotal Assets $241,375 $253,000 LLiabilities & Shareholder’s Equities AAccounts Payable 30,000 24,750 AAccrued Payables 2,375 1,125 IIIncome tax payable 1,000 1,500 LLong term note payable 26,000 31,000 CCommon Shares, issued & outstanding 150,000 150,000...

Below is the comparative balance sheet for Sheffield Corporation. Dec. 31, 2020 Dec. 31, 2019 Cash...

Below is the comparative balance sheet for Sheffield Corporation. Dec. 31, 2020 Dec. 31, 2019 Cash $16,400 $21,100 Short-term investments 25,200 19,100 Accounts receivable 42,900 44,600 Allowance for doubtful accounts (1,800 ) (2,000 ) Prepaid expenses 4,200 2,500 Inventory 81,300 65,700 Land 49,600 49,600 Buildings 126,200 72,800 Accumulated depreciation—buildings (30,200 ) (23,300 ) Equipment 53,000 45,800 Accumulated depreciation—equipment (19,100 ) (15,600 ) Delivery equipment 39,200 39,200 Accumulated depreciation—delivery equipment (22,200 ) (20,700 ) Patents 14,900 –0– $379,600 $298,800 Accounts payable...

Below is the comparative balance sheet for Pina Corporation. Dec. 31, 2020 Dec. 31, 2019 Cash...

Below is the comparative balance sheet for Pina Corporation. Dec. 31, 2020 Dec. 31, 2019 Cash $16,700 $21,000 Short-term investments 24,900 19,100 Accounts receivable 42,500 45,000 Allowance for doubtful accounts (1,800 ) (2,100 ) Prepaid expenses 4,300 2,500 Inventory 81,800 65,500 Land 50,400 50,400 Buildings 124,200 73,600 Accumulated depreciation—buildings (29,900 ) (22,900 ) Equipment 52,700 45,700 Accumulated depreciation—equipment (18,900 ) (15,600 ) Delivery equipment 38,600 38,600 Accumulated depreciation—delivery equipment (21,900 ) (20,700 ) Patents 15,000 –0– $378,600 $300,100 Accounts payable...

Below is the comparative balance sheet for Larkspur Corporation. Dec. 31, 2020 Dec. 31, 2019 Cash...

Below is the comparative balance sheet for Larkspur Corporation. Dec. 31, 2020 Dec. 31, 2019 Cash $16,400 $21,100 Short-term investments 25,200 19,100 Accounts receivable 43,400 45,100 Allowance for doubtful accounts (1,900 ) (2,000 ) Prepaid expenses 4,300 2,400 Inventory 82,200 65,200 Land 50,100 50,100 Buildings 125,100 73,600 Accumulated depreciation—buildings (29,700 ) (23,000 ) Equipment 52,600 45,900 Accumulated depreciation—equipment (19,100 ) (15,300 ) Delivery equipment 39,400 39,400 Accumulated depreciation—delivery equipment (22,200 ) (20,700 ) Patents 14,900 –0– $380,700 $300,900 Accounts payable...

Provided below is the incomplete income statement (for 2020) and balance sheet (Dec 31 2019 and...

Provided below is the incomplete income statement (for 2020) and balance sheet (Dec 31 2019 and Dec 31 2020) for SCOTTY Inc. SCOTTY Inc. Income Statement For the year ended Dec. 21, 2020 Net sales $8,953 Cost of goods sold $5,865 Depreciation $? EBIT $? Interest paid $675 Earnings before taxes $? Taxes $400 Net income $705 Dividends paid $? Addition to retained earnings $450 SCOTTY Inc. Balance Sheet as at December 31, 2019 and 2020 2019 2020 2019 2020...

For the Dinera Corp. in 2014: Balance Sheet : Dec 31, 2014 | Dec 31, 2013...

For the Dinera Corp. in 2014: Balance Sheet : Dec 31, 2014 | Dec 31, 2013 Accounts Payable : 87,000 | 82,600 Taxes Payable : 2,500 | 15,000 Short-Term Debt : 20,000 | 20,000 Long-Term Debt : 100,000 | 100,000 Common stock ($0.10 par) : 520 | 500 Additional paid in capital : 32,500 | 40,000 Retained Earnings : 460,430 | answer Treasury Stock, (2000, 1600 shares) : (15,000) | (10,000) ◊―――――――――――――――――――――――――――――◊ Income Statement : 2014 Net sales : 402,800 Cost...

Prepare a balance sheet as of December 31, 2019. BUSINESS SOLUTIONS Balance Sheet December 31, 2019...

Prepare a balance sheet as of December 31, 2019. BUSINESS SOLUTIONS Balance Sheet December 31, 2019 Assets Cash Accounts receivable Prepaid insurance Prepaid insurance Prepaid rent Office equipment Accumulated depreciation—Office equipment 0 Accumulated depreciation—Computer equipment Computer equipment 0 Total Assets 0 Liabilities Accounts payable Wages payable Unearned computer services revenue Total Liabilities 0 Equity Retained earnings Common stock Total equity $0 Total Liabilities and Equity $0 After the success of the company’s first two months, Santana Rey continues to operate...

Below is the comparative balance sheet for Swifty Corporation. Dec. 31, 2017 Dec. 31, 2016 Cash...

Below is the comparative balance sheet for Swifty Corporation. Dec. 31, 2017 Dec. 31, 2016 Cash $16,500 $20,900 Short-term investments 24,800 18,800 Accounts receivable 42,700 45,400 Allowance for doubtful accounts (1,700 ) (2,000 ) Prepaid expenses 4,200 2,400 Inventory 81,200 65,700 Land 49,700 49,700 Buildings 125,700 73,400 Accumulated depreciation—buildings (29,800 ) (22,800 ) Equipment 53,200 46,300 Accumulated depreciation—equipment (19,100 ) (15,500 ) Delivery equipment 38,800 38,800 Accumulated depreciation—delivery equipment (22,100 ) (20,700 ) Patents 15,200 –0– $379,300 $300,400 Accounts payable...

Below is the comparative balance sheet for Crane Corporation. Dec. 31, 2017 Dec. 31, 2016 Cash...

Below is the comparative balance sheet for Crane Corporation. Dec. 31, 2017 Dec. 31, 2016 Cash $16,500 $20,800 Short-term investments 25,000 18,900 Accounts receivable 43,200 44,600 Allowance for doubtful accounts (1,800 ) (1,900 ) Prepaid expenses 4,100 2,500 Inventory 81,700 65,500 Land 49,500 49,500 Buildings 125,000 73,100 Accumulated depreciation—buildings (30,000 ) (22,800 ) Equipment 52,800 46,200 Accumulated depreciation—equipment (19,100 ) (15,500 ) Delivery equipment 39,400 39,400 Accumulated depreciation—delivery equipment (22,000 ) (20,500 ) Patents 14,900 –0– $379,200 $299,800 Accounts payable...

JOHNSTON ENTERPRISES BALANCE SHEET 31-Dec-17 31-Dec-16 Current Assets: &nb

JOHNSTON ENTERPRISES BALANCE SHEET 31-Dec-17 31-Dec-16 Current Assets: Cash $140,000 $120,000 Accounts Receivable 200,000 300,000 Inventory 400,000 300,000 Total Current Assets 740,000 720,000 Property, Plant, and Equipment 1,241,000 1,122,000 Less: Accumulated Depreciation -476,000 -442,000 Total Assets 1,505,000 1,400,000 Current Liabilities: Accounts Payable $201,000 $130,000 Notes Payable 40,000 60,000 Income Taxes Payable 90,000 70,000 Total...

Question