Question

In: Accounting

Presented below is the comparative balance sheet for Diatessaron Inc., a private company reporting under ASPE,...

Presented below is the comparative balance sheet for Diatessaron Inc., a private company reporting under ASPE, at December 31, 2021, and 2020:

DIATESSARON INC.

Balance Sheet

December 31

Assets 2021 2020

Cash $ 67,000 $ 98,000

Accounts receivable 101,000 75,000

Inventory 205,000 155,500

Long-term investment 101,500 0

Property, plant, and equipment 535,000 460,000

Accumulated depreciation (162,500) (140,000)

$847,000 $648,500

Liabilities and Shareholders' Equity

Accounts payable $ 57,500 $ 47,000

Dividends payable 6,000 0

Income tax payable 14,000 15,000

Long-term notes payable 25,000 0

Common shares 630,000 525,000

Retained earnings 114,500 61,500

$847,000 $648,500

----------------------------------------------------------------------------------------------------------------------------------------------------

DIATESSARON INC.

Income Statement

Year Ended December 31, 2021

Sales $663,000

Cost of goods sold 432,000

Gross profit 231,000

Operating expenses $147,500

Loss on sale of equipment 3,000 150,500

Profit from operations 80,500

Interest expense 3,000

Interest revenue (4,500) (1,500)

Profit before income tax 82,000

Income tax expense 14,000

Profit $ 68,000

Additional information:

1. Cash dividends of $15,000 were declared.
2. A long-term investment was acquired for cash at a cost of $101,500.
3. Depreciation expense is included in the operating expenses.
4. The company issued 10,500 common shares for cash on March 2, 2021. The fair value of the shares was $10 per share. The proceeds were used to purchase additional equipment.
5. Equipment that originally cost $30,000 was sold during the year for cash. The equipment had a carrying value of $9,000 at the time of sale.
6. The company issued a note payable for $28,000 and repaid $3,000 by year end.
7. All purchases of inventory are on credit.
8. Accounts payable is used only to record purchases of inventory.

Instructions

a. Can you show me a cash flow statement for the year using the indirect method.

b. Can you show me a cash flow statement for the year using the direct method.

Expert Solution

ekkarill92 answered 1 year ago

Presented below is the comparative balance sheet for Wildhorse Inc., a private company reporting under ASPE,...

Presented below is the comparative balance sheet for Wildhorse Inc., a private company reporting under ASPE, at December 31, 2021, and 2020: WILDHORSE INC. Balance Sheet December 31 Assets 2021 2020 Cash $54,900 $98,000 Accounts receivable 101,000 75,000 Inventory 205,000 155,500 Long-term investment 101,500 0 Property, plant, and equipment 535,000 460,000 Less: Accumulated depreciation (162,500 ) (140,000 ) $834,900 $648,500 Liabilities and Shareholders' Equity Accounts payable $57,500 $47,000 Dividends payable 6,000 0 Income tax payable 14,000 15,000 Long-term notes payable...

Case Problem Capricorn Inc. is a private company reporting under ASPE. Its unadjusted trial balance at...

Case Problem Capricorn Inc. is a private company reporting under ASPE. Its unadjusted trial balance at its fiscal year end, December 31, 2023 is shown below: Capricorn Inc. Unadjusted Trial Balance December 31, 2023 Debit Credit Cash $38,000 Inventory 46,500 Supplies 5,000 Building 600,000 Accumulated depreciation – building 120,000 Equipment 330,000 Accumulated depreciation – equipment $66,000 Accounts payable 34,000 Dividends payable 0 Interest payable 0 Income tax payable 0 Unearned revenue 30,600 Bonds payable (maturity date January 1, 2029) 500,000...

Capricorn Inc. is a private company reporting under ASPE. Its unadjusted trial balance at its fiscal...

Capricorn Inc. is a private company reporting under ASPE. Its unadjusted trial balance at its fiscal year end, December 31, 2023 is shown below: Capricorn Inc. Unadjusted Trial Balance December 31, 2023 Debit Credit Cash $38,000 Inventory 46,500 Supplies 5,000 Building 600,000 Accumulated depreciation – building 120,000 Equipment 330,000 Accumulated depreciation – equipment $66,000 Accounts payable 34,000 Dividends payable 0 Interest payable 0 Income tax payable 0 Unearned revenue 30,600 Bonds payable (maturity date January 1, 2029) 500,000 Preferred shares...

Question 4 Sunland Shoes’ comparative balance sheet is presented below. Sunland reports under ASPE. SUNLAND SHOES...

Question 4 Sunland Shoes’ comparative balance sheet is presented below. Sunland reports under ASPE. SUNLAND SHOES Balance Sheet December 31 Assets 2021 2020 Cash $31,584 $19,824 Accounts receivable 27,104 24,976 Long-term investments 25,760 17,920 Equipment 67,200 78,400 Accumulated depreciation—equipment (15,680 ) (11,200 ) Total $135,968 $129,920 Liabilities and Shareholders’ Equity Accounts payable $21,952 $12,432 Notes payable 11,200 33,600 Common shares 67,200 50,400 Retained earnings 35,616 33,488 Total $135,968 $129,920 Additional Information: 1. Profit was $31,696. Dividends declared and paid were...

Carla Vista Shoes’ comparative balance sheet is presented below. Carla Vista reports under ASPE. CARLA VISTA...

Carla Vista Shoes’ comparative balance sheet is presented below. Carla Vista reports under ASPE. CARLA VISTA SHOES Balance Sheet December 31 Assets 2021 2020 Cash $25,380 $15,930 Accounts receivable 21,780 20,070 Long-term investments 20,700 14,400 Equipment 54,000 63,000 Accumulated depreciation—equipment (12,600 ) (9,000 ) Total $109,260 $104,400 Liabilities and Shareholders’ Equity Accounts payable $17,640 $9,990 Notes payable 9,000 27,000 Common shares 54,000 40,500 Retained earnings 28,620 26,910 Total $109,260 $104,400 Additional Information: 1. Profit was $25,470. Dividends declared and paid...

Presented below is the comparative balance sheet for Martinez Company. Martinez Company Comparative Balance Sheet As...

Presented below is the comparative balance sheet for Martinez Company. Martinez Company Comparative Balance Sheet As of December 31, 2021 and 2020 December 31 2021 2022 Assets Cash $181,000 $272,500 Accounts receivable (net) 218,100 155,200 Short-term investments 271,100 149,100 Inventories 1,066,900 978,500 Prepaid expenses 24,800 24,800 Plant & equipment 2,604,700 1,948,400 Accumulated depreciation (1,003,600) (743,000) $3,363,000 $2,785,500 Liabilities and Stockholders’ Equity Accounts payable $49,800 $74,700 Accrued expenses 168,900 200,700 Bonds payable 452,100 189,100 Capital stock 2,108,600 1,782,200 Retained earnings 583,600...

Presented below is the comparative balance sheet for Windsor Company. Windsor Company Comparative Balance Sheet As...

Presented below is the comparative balance sheet for Windsor Company. Windsor Company Comparative Balance Sheet As of December 31, 2021 and 2020 December 31 2021 2022 Assets Cash $178,300 $276,000 Accounts receivable (net) 219,900 154,300 Short-term investments 269,400 149,700 Inventories 1,069,600 982,200 Prepaid expenses 24,900 24,900 Plant & equipment 2,604,600 1,968,800 Accumulated depreciation (990,000) (752,100) $3,376,700 $2,803,800 Liabilities and Stockholders’ Equity Accounts payable $49,900 $74,700 Accrued expenses 170,100 198,600 Bonds payable 446,600 188,900 Capital stock 2,109,800 1,777,900 Retained earnings 600,300...

Comparative balance sheet accounts of Oriole Inc. are presented below. ORIOLE INC. COMPARATIVE BALANCE SHEET ACCOUNTS...

Comparative balance sheet accounts of Oriole Inc. are presented below. ORIOLE INC. COMPARATIVE BALANCE SHEET ACCOUNTS AS OF DECEMBER 31, 2020 AND 2019 December 31 Debit Accounts 2020 2019 Cash $42,200 $33,700 Accounts Receivable 70,800 60,200 Inventory 30,000 24,300 Equity investments 22,400 38,300 Machinery 30,100 18,800 Buildings 67,000 56,100 Land 7,500 7,500 $270,000 $238,900 Credit Accounts Allowance for Doubtful Accounts $2,200 $1,500 Accumulated Depreciation—Machinery 5,700 2,300 Accumulated Depreciation—Buildings 13,600 9,000 Accounts Payable 35,100 24,700 Accrued Payables 3,300 2,600 Long-Term Notes...

Comparative balance sheet accounts of Kingbird Inc. are presented below. KINGBIRD INC. COMPARATIVE BALANCE SHEET ACCOUNTS...

Comparative balance sheet accounts of Kingbird Inc. are presented below. KINGBIRD INC. COMPARATIVE BALANCE SHEET ACCOUNTS AS OF DECEMBER 31, 2020 AND 2019 December 31 Debit Accounts 2020 2019 Cash $42,200 $33,900 Accounts Receivable 71,100 59,600 Inventory 30,000 23,800 Equity investments 22,400 38,400 Machinery 30,200 18,600 Buildings 67,000 56,000 Land 7,500 7,500 $270,400 $237,800 Credit Accounts Allowance for Doubtful Accounts $2,300 $1,600 Accumulated Depreciation—Machinery 5,600 2,200 Accumulated Depreciation—Buildings 13,400 9,100 Accounts Payable 34,800 24,600 Accrued Payables 3,400 2,600 Long-Term Notes...

Comparative balance sheet accounts of Whispering Inc. are presented below. WHISPERING INC. COMPARATIVE BALANCE SHEET ACCOUNTS...

Comparative balance sheet accounts of Whispering Inc. are presented below. WHISPERING INC. COMPARATIVE BALANCE SHEET ACCOUNTS AS OF DECEMBER 31, 2017 AND 2016 December 31 Debit Accounts 2017 2016 Cash $42,400 $33,500 Accounts Receivable 70,200 59,800 Inventory 29,700 24,100 Equity investments 22,500 38,100 Machinery 30,100 18,900 Buildings 67,000 55,700 Land 7,400 7,400 $269,300 $237,500 Credit Accounts Allowance for Doubtful Accounts $2,200 $1,600 Accumulated Depreciation—Machinery 5,600 2,200 Accumulated Depreciation—Buildings 13,600 9,000 Accounts Payable 35,300 24,600 Accrued Payables 3,400 2,600 Long-Term Notes...