Question

In: Accounting

Income Statement for the year ended December 31, 2020 (millions of $) Revenue (sales) $773 Cost...

Income Statement for the year ended December 31, 2020 (millions of $)

Revenue (sales)

$773

Cost of goods sold

595

Selling, general, and administrative expenses*

130

Loss on disposal of plant**

6

Interest expense

12

Income tax expense

10

    Net income

$ 20

*Includes depreciation expense of $30 million, insurance expense of $8 million, bad debt expense of $6 million, and salaries expense of $86 million.

** During 2020, the company purchased two pieces of equipment costing a total of $36 million. Summer Fun also incurred a loss of $6 million on the sale of a plant.

Balance Sheet at December 31 (millions of $)

2020

2019

Cash

$ 15

  

$    2

Accounts receivable, net

93

79

Inventory

132

120

Prepaid insurance

6

8

Property, plant, and equipment, gross

195

182

Accumulated depreciation

55

35

    Total assets

$386

$356

Accounts payable (inventory)

$ 40

$ 43

Interest payable

5

2

Deferred revenue

4

3

Short-term bank loans

20

35

Long-term debt

115

105

Common stock and additional paid-in capital

105

90

Retained earnings

97

78

    Total liabilities and equity

$386

$356

Question 1: 2020 cash flow from financing activities is a net cash inflow of:

Question 2: 2020 cash flow from operating activites is a net cash inflow of:

Question 3: If the company used the direct method of reporting cash flow from operating activities, the amount of "Cash paid for interest" in 2020 would be:

Question 4: Based on the information above, the company's 2020 cash flow from investing activities should inlclude a cash inflow from the sale of the plant totaling:

Solutions

Expert Solution

Solution:-

Question 1: 2020 cash flow from financing activities is a net cash inflow of:-

Cash flow from financing activities is a net cash inflow of -5 million

Explanation:-

Particulars Amount
Payment of short-term loan (20-35) -15 million
Receipt Long-term debt (115-105) 10 million
Cash flow from financing activities -5 million

Question 2: 2020 cash flow from operating activites is a net cash inflow of:-

Cash flow from operating activites is a net cash inflow of 39 million

Explanation:-

Particulars Amount
Net Income 20
Add depreciation expense 30
Add loss on disposal of plant 6
Add bad debts expenses 6
Less increase in accounts receivable (93 - 79) (14)
Add decrease in prepaid insurance (8 - 6) 2
Less increase in inventory (132 - 120) (12)
Less decrease in accounts payable (43 - 40) (3)
Add increase in interest payable (5 - 2) 3
Add increase in deferred revenue (4 - 3) 1
Cash flow from operating activity 39

Question 3: If the company used the direct method of reporting cash flow from operating activities, the amount of "Cash paid for interest" in 2020 would be:-

"Cash paid for interest" in 2020 would be 9 million

Explanation:-

Opening Balance 2
Add interest expense during the year 12
Less closing balance (5)
Cash paid for interest 9

Question 4: Based on the information above, the company's 2020 cash flow from investing activities should inlclude a cash inflow from the sale of the plant totaling:-

Cash inflow from the sale of the plant totaling 7 million

Explanation:-

Opening balance of property plant and equipment 182
Add purchase during the year 36
Less closing balance of property plant and equipment (195)
Cost of equipment sold during the year (a) 23
Opening balance of accumulated depreciation 35
Add depreciatin expense during the year 30
Less closing balance of accumulated depreciation (55)
Accmulated depreciation related to equipment sold during the year (b) 10
Book value of proerty sold (a) - (b) 13
Less loss on sale of equipment (6)
Cash received from sale of equipment 7

Please Rate and comment. Happy Chagging.


Related Solutions

Income Statement For the Year Ended December 31, 2014 Revenue: Sales $ 792,845 Cost of Goods...
Income Statement For the Year Ended December 31, 2014 Revenue: Sales $ 792,845 Cost of Goods Sold $   275,000 Gross Profit $ 517,845 Operating Expenses: Depreciation Expense $     35,159 Insurance Expense $     82,000 Office Expense $     21,700 Advertising Expense $       8,400 Utilities Expense $     31,000 Wage Expense $     80,350 Bad Debt Expense $     25,000 Pension Expense $     40,000 Income from Operations: $ 194,236 Other Revenue: Rent Revenue $ 12,000 Interest Revenue $ 19,561 Other Expenses: Unrealized Holding G/L $      (8,000)...
Royal West Airlines Ltd. Income Statement For the Year Ended December 31, 2020 Sales revenue $2,561,096...
Royal West Airlines Ltd. Income Statement For the Year Ended December 31, 2020 Sales revenue $2,561,096 Cost of sales (1,003,860) Gross margin $1,557,236 Other expenses ( 890,743) Net income, before income tax $ 666,493 Royal West Airlines is a regional airline that services Western Canada. Notes: a) $10,000 in legal fees relating to the restructuring of a debt. b) A brand new airplane costing $65,000 used to service a new route c) Interest on late municipal tax balances of $1,000...
Income Statement For Year Ended December 31, 2018 Sales revenue $97,200 Expenses   Cost of goods sold...
Income Statement For Year Ended December 31, 2018 Sales revenue $97,200 Expenses   Cost of goods sold 42,000 Depreciation expense 12,000 Salaries expense 18,000 Rent expense 9,000 Insurance expense 3,800 Interest expense 3,600 Utilities expense 2,800 Net income $6,000 LANSING COMPANY Selected Balance Sheet Accounts At December 31 2018 2017 Accounts receivable $ 5,600 $ 5,800 Inventory 1,980 1,540 Accounts payable 4,400 4,600 Salaries payable 880 700 Utilities payable 220 160 Prepaid insurance 260 280 Prepaid rent 220 180 Prepare the...
Income Statement Covid Company for the year ended December 31, 2019 shows sales revenue $6,000,000 and...
Income Statement Covid Company for the year ended December 31, 2019 shows sales revenue $6,000,000 and COGS $3,800,000 . Accounts receivable increased $250,000 during the year, and inventory decreased $300,000. Accounts payable to suppliers of merchandise decreased $450,000 during the year. Accrued expenses payable decreased $90,000 during the year. Operating expenses include depreciation expense of $1,600,000. Depreciation expense was $100,000. Prepare Statement of Cash Flow Operating Activities Section for Covid Company.
Income Statement For the Year Ended December 31, 2018 Sales                                &nb
Income Statement For the Year Ended December 31, 2018 Sales                                                               $8,500,000 Manufacturing Expenses Variable                                $3,250,000 Fixed overhead                       640,000       3,890,000 Gross Margin                                                  $4,610,000 Selling and administrative expenses Commissions                           $580,000 Fixed marketing expenses       300,000 Fixed admin expenses               450,000      1,330,000 Net Operating Income                                     $3,280,000 Fixed Interest expenses                                       230,000     Income before Taxes                                      $3,050,000      Income Taxes (21%)                                            640,500 Net Income                                                     $2,409,500 Your company is considering out-sourcing the sales and marketing to an agency specializing in these types of sales....
Income Statement For the Year Ended December 31, 2018 Sales                                &nb
Income Statement For the Year Ended December 31, 2018 Sales                                                               $8,500,000 Manufacturing Expenses Variable                                $3,250,000 Fixed overhead                       640,000       3,890,000 Gross Margin                                                  $4,610,000 Selling and administrative expenses Commissions                           $580,000 Fixed marketing expenses       300,000 Fixed admin expenses               450,000      1,330,000 Net Operating Income                                     $3,280,000 Fixed Interest expenses                                       230,000     Income before Taxes                                      $3,050,000      Income Taxes (21%)                                            640,500 Net Income                                                     $2,409,500 Your company is considering out-sourcing the sales and marketing to an agency specializing in these types of sales....
ABC Company’s income statement for the year ended December 31, 2018: Sales $600,000 Cost of goods...
ABC Company’s income statement for the year ended December 31, 2018: Sales $600,000 Cost of goods sold ($375,000) Rent ($37,500) Salaries ($37,500) Interest ($7,500) Depreciation ($22,500) Gain on sale of assets $7,500 Net income $127,500 The balance sheets as of December 31, 2017 and 2018 were: Description 2018 2017 Cash $112,500 $24,000 Accounts Receivable $45,000 $39,000 Inventory $60,000 $57,000 Prepaid rent $15,000 $18,000 Property, Plant & Equipment $300,000 $285,000 Less: Accumulated Depreciation ($97,500) ($82,500) Total Assets $435,000 $340,500 Accounts Payable...
SONAD COMPANY Income Statement For Year Ended December 31, 2017 Sales $ 2,321,000 Cost of goods...
SONAD COMPANY Income Statement For Year Ended December 31, 2017 Sales $ 2,321,000 Cost of goods sold 1,137,290 Gross profit 1,183,710 Operating expenses Salaries expense $ 317,977 Depreciation expense 55,704 Rent expense 62,667 Amortization expenses—Patents 6,963 Utilities expense 25,531 468,842 714,868 Gain on sale of equipment 9,284 Net income $ 724,152       Changes in current asset and current liability accounts for the year that relate to operations follow. Accounts receivable $ 40,500 increase Accounts payable $ 13,350 decrease Inventory 31,675...
The income statement of Redman Inc. for the year ended December 31, 2020, reported the following...
The income statement of Redman Inc. for the year ended December 31, 2020, reported the following condensed information:          Service revenue $ 600,000          Operating expenses   360,000          Income from operations 240,000          Income tax expense                                                             60,000          Net income   $180,000 Redman's statement of financial position contained the following comparative data at December 31:      2020                2019          Accounts receivable $65,000 $40,000          Accounts payable 40,000 55,000          Income taxes payable 6,000 3,000 Redman has no depreciable assets. Accounts...
Below is the income statement for Red Storm Cleaners for the year ended December 31, 2020....
Below is the income statement for Red Storm Cleaners for the year ended December 31, 2020. During 2020, dividends paid by Red Storm Cleaners were $1,100.  Write down the closing entries for Red Storm Cleaners. Red Storm Cleaners Income Statement For the year ended December 31, 2020 Service revenue $60,000 Expenses: Salaries expense 19,600 Repairs and maintenance expense 13,000 Interest expense 5,000 Supplies Expense 2,800 Total expenses 40,400 Net income $19,600
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT