Question

In: Accounting

2020/12/31 2019/12/31 Current Assets: Cash $6,100 $7,100 Accounts Receivable 61,500 51,000 Inventory 44,800 63,900 Total Current...

2020/12/31 2019/12/31
Current Assets:
Cash $6,100 $7,100
Accounts Receivable 61,500 51,000
Inventory 44,800 63,900
Total Current Assets 112,400 122,000
Property, Plant, and Equipment 155,200 129,900
Less: Accumulated Depreciation (35,200) (24,800)
Land 80,600 67,700
Total Assets $313,000 $294,800
Current Liabilities:
Accounts Payable 45,800 39,800
Wages Payable 12,000 9,900
Long Term Notes Payable 68,100 78,800
Total Liabilities 125,900 128,500
Stockholders' Equity:
Common Stock 130,000 130,000
Retained Earnings 57,100 36,300
Total Stockholders' Equity 187,100 166,300
Total Liabilities & Stockholders' Equity $313,000 $294,800
Sales Revenue $338,150
Less Cost of Goods Sold 175,700
Gross Profit 162,450
Operating Expenses (119,400)
Operating Income 43,050
Interest Expense (11,300)
Gain on Sale of Equipment 2,000
Income Before Taxes 33,750
Less Income Tax Expense 6,750
Net Income $27,000

Additional Information:
1)The company sold equipment that had an original cost of $20,200 and a book value of $6,060.
2) There have been no sales of land during the year.
3) Depreciation expense is included in operating expenses.
4) There have been no additional borrowings under the long term note payable.
5) There has been no repurchase of treasury stock.
6) Dividends were declared and paid during 2020

Pharoah Inc
Statement of Cash Flows
For the Year Ended 12/31/20
Cash From Operating Activities
Cash From Operating Activities
Cash From Investing Activities
Cash From Financing Activities
Net Change in Cash
Cash at Beginning of Period 7100
Cash at End of Period 6100



Solutions

Expert Solution

Answer:

Statement of Cash Flows
For the Year Ended December 31, 2020
Cash Flows from Operating Activities:
Net income 27,000
Adjustments to reconcile net income to:
Depreciation expense 24,540 =35200-(24800-20200*70%)
Gain on Sale of Equipment -2000
Decrease in inventories 19100
Increase in Accounts receivable -10500
Increase in accounts payable 6000
Increase in salaries and wages payable 2100
39200
Net cash provided by operating activities 66,200
Cash Flows from Investing Activities:
Purchase of Equipment -45500 =(129900-20200)-155200
Purchase of Land -12,900
Sale of Equipment 8060 =(6,060)+2000
Net Cash Used by Investing Activities -50,340
Cash Flows from Financing Activities
Dividend declared and paid -6,160
Principal payment on Long-term notes payable -10,700 =68,100 - 78,800
Net Cash Used by Financing Activities -16,860
Net Decrease in Cash -1000
Cash at Beginning of Period 7100
Cash at End of Period 6100

ekkarill92 answered 2 years ago
Next > < Previous

Related Solutions

Balance Sheet Assets: 12/31/19 Current Assets: Cash $3,000.00 Accounts Receivable 1,250.00 Prepaid Expenses $100.00 Total Current...
Balance Sheet Assets: 12/31/19 Current Assets: Cash $3,000.00 Accounts Receivable 1,250.00 Prepaid Expenses $100.00 Total Current Assets $4,350.00 Non-Current Assets: Property, Plant, and Equipment Land $10,000.00 Buildings 25,000.00 Equipment 15,000.00 Accumulated Depreciation $(12,000.00) Total Property, Plant, and Equipment $38,000.00 Total Assets $42,350.00 Liabilities: Current Liabilities Accounts Payable $100.00 Accrued Expense 150.00 Salary and Wages Payable - Notes Payable - Unearned Revenue $1,500.00 Total Liabilities $1,750.00 Shareholder's Equity Common Stock - $1 par (See Note Below) $15,000.00 Retained Earnings $25,600.00 Total...
The Balance Sheet of the Illini as of 12/31/20X0: Assets Current Assets: Cash 1,500,000 Accounts receivable,...
The Balance Sheet of the Illini as of 12/31/20X0: Assets Current Assets: Cash 1,500,000 Accounts receivable, net 18,000 Inventory 50,000 Total current assets 1,568,000 Equipment 90,000 Goodwill 20,000 Total assets $1,678,000 Liabilities and shareholders' equity Shareholders' equity: Common stock, 20,000 shares outstanding, $1 par 20,000 Additional paid-in capital 280,000 Retained earnings 1,378,000 Total shareholders' equity 1,678,000 Total liabilities and shareholders' equity 1,678,000 Note that all additional paid-in capital (APIC) sub accounts (e.g., APIC-options and APIC-treasury stock), if any, are tracked...
The Balance Sheet of the Illini as of 12/31/20X0: Assets Current Assets: Cash 1,500,000 Accounts receivable,...
The Balance Sheet of the Illini as of 12/31/20X0: Assets Current Assets: Cash 1,500,000 Accounts receivable, net 18,000 Inventory 50,000 Total current assets 1,568,000 Equipment 90,000 Goodwill 20,000 Total assets $1,678,000 Liabilities and shareholders' equity Shareholders' equity: Common stock, 20,000 shares outstanding, $1 par 20,000 Additional paid-in capital 280,000 Retained earnings 1,378,000 Total shareholders' equity 1,678,000 Total liabilities and shareholders' equity 1,678,000 Note that all additional paid-in capital (APIC) sub accounts (e.g., APIC-options and APIC-treasury stock), if any, are tracked...
Assets Current assets Cash $ 21,000 $ 17,000 Marketable securities 21,000 7,000 Accounts receivable (net) 51,000...
Assets Current assets Cash $ 21,000 $ 17,000 Marketable securities 21,000 7,000 Accounts receivable (net) 51,000 43,000 Inventories 136,000 144,000 Prepaid items 25,000 10,000 Total current assets 254,000 221,000 Investments 22,000 15,000 Plant (net) 260,000 245,000 Land 28,000 23,000 Total assets $ 564,000 $ 504,000 Liabilities and Stockholders’ Equity Liabilities Current liabilities Notes payable $ 24,600 $ 8,300 Accounts payable 58,800 45,000 Salaries payable 25,000 19,000 Total current liabilities 108,400 72,300 Noncurrent liabilities Bonds payable 140,000 140,000 Other 25,000 20,000...
balance sheet 12/31/2014 12/31/2015 Assets Current Assets Cash in bank $     57,000 $    65,000 Accounts receivable         75,00
balance sheet 12/31/2014 12/31/2015 Assets Current Assets Cash in bank $     57,000 $    65,000 Accounts receivable         75,000        82,000 Inventory         66,000        75,000 Prepaid expenses           6,000          8,000 Total Current Assets $   204,000 $   230,000 Fixed Assets Machinery & equipment $     25,200 $    18,000 Total Fixed Assets (net of depreciation) $     25,200 $    18,000 TOTAL Assets $   229,200 $   248,000 Liabilities and Equity Current Liabilities Accounts payable $     89,000 $    90,000 Total Current Liabilities $     89,000 $    90,000 Long-term Debt Bank loans payable $     62,000 $    50,000 Total Long-term Debt $     62,000 $    50,000 Total Liabilities $   151,000 $   140,000 Owners' Equity         78,200...
December 31 Assets 2020 2019 Cash $ 9,000  $ 12,000  Accounts receivable 80,000  48,000  Equipment 32,000 ...
December 31 Assets 2020 2019 Cash $ 9,000  $ 12,000  Accounts receivable 80,000  48,000  Equipment 32,000  20,000  Less: Accumulated depreciation (10,000) ( 5,000) Total $111,000  $ 75 ,000   Liabilities and Shareholders' Equity Accounts payable $ 20,000  $ 15,000  Note Payable due in 4 years 12,000 0 Common shares 50,000  50,000  Retained earnings 29 ,000   1 0,000   Total $111,000  $ 75 ,000   a)comment on this company's liquidity. (answer with one word only) b)what ratio did you use to answer the previous...
.Statement of Cash Flows. Assets 31/12/2017 31/12/2016 Cash 81000 121500 Accounts receivable, net 79500 119250 Inventory...
.Statement of Cash Flows. Assets 31/12/2017 31/12/2016 Cash 81000 121500 Accounts receivable, net 79500 119250 Inventory 241500 362250 Land 270000 405000 Building 450000 675000 Accumulated depreciation—building -112500 -168750 Equipment 2347500 3521250 Accumulated depreciation—equipment -265500 -398250 Total of Assets 3091500 4637250 Liabilities & Equity Accounts payable 303000 454500 Bonds payable 675000 1012500 Capital stock, $10 par 1875000 2812500 Retained earnings 238500 357750 Total of Liabilities & Equity 3091500 4637250 Additional Data: 1. Net income for the year amounted to $163,500. 2....
Cash $ 298 $ 306 Accounts receivable 3,006 3,422 Inventory 5,210 5,650 Total Current Assets (calculate)...
Cash $ 298 $ 306 Accounts receivable 3,006 3,422 Inventory 5,210 5,650 Total Current Assets (calculate) Net fixed assets 32,780 36,400 Total Assets $ 41,294 $ 45,778 Need help with calculating total current assets. Please help me by explaining it trying to learn!
Balance Sheet ASSETS Cash $96,000 Accounts receivable 31,000 Inventory 41,000 Prepaid expenses 18,000 Total current assets...
Balance Sheet ASSETS Cash $96,000 Accounts receivable 31,000 Inventory 41,000 Prepaid expenses 18,000 Total current assets $186,000 Gross plant and equipment 403,000 Accumulated depreciation (69,000) Total assets $520,000 LIABILITIES AND OWNERS' EQUITY Accounts payable $89,000 Accrued liabilities 62,000 Total current liabilities $151,000 Long-term debt 130,000 Common stock 206,000 Retained earnings 33,000 Total liabilities and equity $520,000 Income Statement Sales* $211,000 Cost of goods sold (85,000) Gross profit $126,000 Selling, general, and administrative expenses (27,000) Depreciation expenses (28,000) Operating income $71,000...
year 2016 current assets cash 8814 accounts receivable 22053 inventory 38422 total 69289 fixed assets net...
year 2016 current assets cash 8814 accounts receivable 22053 inventory 38422 total 69289 fixed assets net plant equipment 216790 total asset 286259 liabilities and owners equity current liability accounts payable 42498 not payable 19064 total 61562 long term debt 25600 owners equity common stock and paid in surplus 39600 accumulated retain earnings 159497 total 199097 total liability and owners equity 286259 finding common size
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT