Question

In: Accounting

              Perry Magic Shoppe had the following condensed balance sheet at the end of operation for...

              Perry Magic Shoppe had the following condensed balance sheet at the end of operation for    2017:

Perry Magic Shoppe

Balance Sheet

December 31, 2017

Cash

$30,000

Current Liabilities

$25,000

Other current assets

60,000

Long-term Notes Payable

38,000

Total current assets

$90,000

Bonds Payable

50,000

Investments

$25,000

Capital Stock

147,000

Fixed assest (net)

90,000

Retained earnings

65,000

Land

$120,000

Total assets

$325,000

Total Liabilities and Equity

$325,000

During 2018, the following occurred

  1. Perry sold some of its investments for $12,300 which resulted in a gain of $300 after taxes. The gain (net of taxes) has been included in the company’s 2018 net income.
  2. Additional land for a plant expansion was purchased for $22,000.
  3. Bonds payable were paid in the amount of $8,500.
  4. An additional $25,000 in capital stock was issued.
  5. Dividends of $13,000 were paid to stockholders.
  6. Net income for 2008 was $38,000.
  7.    $11,000 is the depreciation expense.
  8. A second Peace of land was purchased through the issuance of $10,000 in bonds, and $4,800 in long-term notes payable.

Required:

  1. Prepare a statement of cash flows for the year ended 12/31/2018.
  2. Prepare a balance sheet for Perry at December 31, 2018.

Solutions

Expert Solution

If you have any doubt please leave your doubt in the comment section so that I can clarify your doubt.

Thank you.


Related Solutions

Perry Magic Shoppe had the following condensed balance sheet at the end of operation for    2017:...
Perry Magic Shoppe had the following condensed balance sheet at the end of operation for    2017: Perry Magic Shoppe Balance Sheet December 31, 2017 Cash $30,000 Current Liabilities $25,000 Other current assets 60,000 Long-term Notes Payable 38,000 Total current assets $90,000 Bonds Payable 50,000 Investments $25,000 Capital Stock 147,000 Fixed assest (net) 90,000 Retained earnings 65,000 Land $120,000 Total assets $325,000 Total Liabilities and Equity $325,000 During 2018, the following occurred Perry sold some of its investments for $12,300 which...
Shamrock Inc. had the following condensed balance sheet at the end of operations for 2016. SHAMROCK...
Shamrock Inc. had the following condensed balance sheet at the end of operations for 2016. SHAMROCK INC. BALANCE SHEET DECEMBER 31, 2016 Cash $8,500 Current liabilities $14,500 Current assets other than cash 28,600 Long-term notes payable 24,700 Equity investments 20,600 Bonds payable 24,700 Plant assets (net) 65,800 Common stock 75,800 Land 40,400 Retained earnings 24,200 $163,900 $163,900 During 2017, the following occurred. (a) Shamrock Inc. sold part of its investment portfolio for $13,100. This transaction resulted in a gain of...
Question 4 Martinez Inc., had the following condensed balance sheet at the end of operations for...
Question 4 Martinez Inc., had the following condensed balance sheet at the end of operations for 2016. MARTINEZ INC. BALANCE SHEET DECEMBER 31, 2016 Cash $8,500 Current liabilities $14,800 Current assets other than cash 29,000 Long-term notes payable 25,800 Equity invesments 20,200 Bonds payable 25,000 Plant assets (net) 67,400 Common stock 75,000 Land 40,100 Retained earnings 24,600 $165,200 $165,200 During 2017, the following occurred. 1. A tract of land was purchased for $9,000. 2. Bonds payable in the amount of...
Exercise 23B-17 Pina Inc., had the following condensed balance sheet at the end of operations for...
Exercise 23B-17 Pina Inc., had the following condensed balance sheet at the end of operations for 2016. PINA INC. BALANCE SHEET DECEMBER 31, 2016 Cash $8,500 Current liabilities $14,900 Current assets other than cash 29,200 Long-term notes payable 25,400 Equity invesments 19,900 Bonds payable 25,000 Plant assets (net) 68,200 Common stock 75,000 Land 39,700 Retained earnings 25,200 $165,500 $165,500 During 2017, the following occurred. 1. A tract of land was purchased for $8,900. 2. Bonds payable in the amount of...
SB The following condensed balance sheet is... The following condensed balance sheet is presented for the...
SB The following condensed balance sheet is... The following condensed balance sheet is presented for the partnership of D, E, and F who share profits and losses in the ratio of 5:3:2, respectively: Cash $ 100,000 Other Assets 480,000 $ 580,000 Liabilities $ 160,000 D, Capital 200,000 E, Capital 130,000 F, Capital 90,000 Total $ 580,000 The partners agreed to liquidate the partnership after selling the other assets. TB MC Qu. 16-12 Refer to the above information. If the other......
Exercise 23-17 (Part Level Submission) Sage Inc., had the following condensed balance sheet at the end...
Exercise 23-17 (Part Level Submission) Sage Inc., had the following condensed balance sheet at the end of operations for 2019. SAGE INC. BALANCE SHEET DECEMBER 31, 2019 Cash $8,400 Current liabilities $15,000 Current assets other than cash 29,200 Long-term notes payable 25,500 Equity invesments 19,800 Bonds payable 25,000 Plant assets (net) 66,900 Common stock 75,000 Land 40,100 Retained earnings 23,900 $164,400 $164,400 During 2020, the following occurred. 1. A tract of land was purchased for $8,900. 2. Bonds payable in...
a condensed balance sheet for Bradford Corporation prepared at the end of the year appears as...
a condensed balance sheet for Bradford Corporation prepared at the end of the year appears as follows. During the year the company earned a gross profit of 1116000 on sales of 2950000.
A condensed balance sheet for Bradford Corporation prepared at the end of the year appears as...
A condensed balance sheet for Bradford Corporation prepared at the end of the year appears as follows. Assets Liabilities & Stockholders' Equity Cash $ 104,000 Notes payable (due in 6 months) $ 50,000 Accounts receivable 110,000 Accounts payable 81,000 Inventory 280,000 Long-term liabilities 361,000 Prepaid expenses 60,000 Capital stock, $5 par 300,000 Plant & equipment (net) 570,000 Retained earnings 422,000 Other assets 90,000 Total $ 1,214,000 Total $ 1,214,000 During the year, the company earned a gross profit of $1,116,000...
A condensed balance sheet for Bradford Corporation prepared at the end of the year appears as...
A condensed balance sheet for Bradford Corporation prepared at the end of the year appears as follows. Assets Liabilities & Stockholders' Equity Cash $ 104,000 Notes payable (due in 6 months) $ 46,000 Accounts receivable 130,000 Accounts payable 80,000 Inventory 270,000 Long-term liabilities 308,000 Prepaid expenses 60,000 Capital stock, $5 par 300,000 Plant & equipment (net) 570,000 Retained earnings 490,000 Other assets 90,000 Total $ 1,224,000 Total $ 1,224,000 During the year, the company earned a gross profit of $1,116,000...
CISCO SYSTEMS INC had the following balance sheet information (in millions) at the end of July,...
CISCO SYSTEMS INC had the following balance sheet information (in millions) at the end of July, 2014 and 2015. Total assets were $105,134.0, and $113,481.0, respectively. Total liabilities were $48,473.0, and $53,774.0, respectively. For the years ended July, 2014 and 2015 CISCO SYS's sales were $47,142.0 and $49,161.0, and its net income was $7,854.0 and $8,979.0, respectively. Assume that the company has an effective tax rate of 30% and an average cost of debt financing of 10%, calculate the cost...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT