Question

In: Accounting

Preparation of accounts and Cash flow statement. The following is a listing of the accounts of...

Preparation of accounts and Cash flow statement.

The following is a listing of the accounts of Sally’s Struthers Co. at December 31, 2002.

Cash                   $20,000
Accounts Receivable 30,000
Inventory (8 Struthers @ $5,000 each) 40,000
Prepaid Insurance 1,000
Vehicles           100,000
Accumulated Depreciation-Vehicles              36,000
Equipment           300,000
Accumulated Depreciation-Equipment        150,000
Security Deposits                                              3,000
Accounts Payable 12,000
Taxes Payable 10,000
Wages Payable    5,000
Rent Payable                                                     2,000
Common Stock (5,000 shares)               50,000
Retained Earnings           229,000

During 2003 the following transactions occurred:
Jan 1,    Paid all accounts payable for merchandise.
Jan 1,    Received all accounts receivable.
Jan 1,    Borrowed $120,000 from bank. Note is repayable $20,000 per year plus interest. The first payment is due on Dec 31, 2003. The interest rate is 10%.
Feb 1,    Bought 10 more Struthers at $6,000 each, 40% down and the rest payable in one year.
Mar 1,    Paid 2002 taxes payable.
Apr 1,    Paid $4,000 for utilities.
May 1,   Issued 2,000 shares of common stock for $20,000.
            June 1,   Sold 6 Struthers for $20,000 each. Customers pay 70% down and the rest payable in one year.
July 1,    Purchased 4 Struthers at $7,000 each - same terms.
Aug 1,   Paid dividend of $2.00 per share.
Sept 1,   Sold 5 Struthers for $22,000 each - same terms.
Nov 1,    Purchased two year insurance policy for $3,000.
Dec 1,    Exchanged 5,000 shares of common stock for a piece of land worth $50,000.
Dec 20, Received $20,000 from accounts receivable.
Dec 31, Paid first payment on Note Payable-Bank.

During the year the company paid wages of $ 40,000 in cash. At the end of the year they owed
wages of $2,000.
During the year they paid 14 months rent at $2,000 per month.

Tax rate is 30%.   2003 taxes are to be paid in 2004.
The vehicles were all purchased on the same date and have a total salvage value of $10,000 and are expected to have a useful life of 5 years.
All equipment is expected to last 20 years and have no salvage value.
The company uses FIFO when accounting for inventory.
At December 31, 2003 the stock was selling for $50 per share.

Required:
a) Prepare Cash flow statement
b) Journalize the transactions using

Solutions

Expert Solution


Related Solutions

Honeymoon Haven Ltd is due to commence preparation of the Cash Flow Statement at the end...
Honeymoon Haven Ltd is due to commence preparation of the Cash Flow Statement at the end of 2010. The accountant has called in sick and the statement needs to be prepared by the end of the day. Consequently you, as managing director of the company are now required to complete this task, and have been given the following data: Summarised Balance Sheet as at 31 December 2010    2010 2009 Cash 106,800 168,210 Accounts Receivable 138,840 133,500 Inventory 213,600 202,920...
The following is a listing of all of the income statement accounts for Mulberry Street Sportswear...
The following is a listing of all of the income statement accounts for Mulberry Street Sportswear as they appear on the adjusted trial balance as of December 31. Advertising Expense $12,000 Cost of Goods Sold 89,000 Delivery Expense 6,000 Insurance Expense 1,000 Income Tax Expense 2,000 Rent Expense 12,000 Interest Expense 5,000 Sales Revenue 160,000 Sales Discounts 11,000 Sales Returns & Allowances 19,000 Required: Prepare a multistep income statement. Compute the gross profit percentage.
Preparation of Statement of Cash Flow Components JEM Company's comparative balance sheets for 2016 and 2017...
Preparation of Statement of Cash Flow Components JEM Company's comparative balance sheets for 2016 and 2017 appear below December 31 Assets     2017         2016     Cash $ 68,000 $ 22,000 Accounts receivable 82,000 66,000 Inventory 170,000 189,000 Land 71,000 110,000 Equipment 280,000 200,000 Accumulated depreciation–equipment (74,000) (42,000) Total $597,000 $545,000 Liabilities and Stockholders’ Equity Accounts payable $ 34,000 $ 47,000 Bonds payable 150,000 200,000 Common stock ($1 par) 170,000 164,000 Retained earnings 243,000 134,000 Total $597,000 $545,000 Additional information: 1. Net income...
The Statement of Cash Flow The following cash flow information was taken from The General Electric...
The Statement of Cash Flow The following cash flow information was taken from The General Electric Company (GE) annual report. Compute the missing values in the table (amounts are in millions). Year 3 Year 2 Year 1 Cash, beginning balance $Answer 91,968 $75,984 $Answer 98,508 Cash flow from operating activities 225,846 218,904 175,374 Cash flow from investing activities Answer (283,722) (230,484) (131,058) Cash flow from financing activities (36,714) Answer (27,564) (21,792) Cash, ending balance $70,806 $91,968 $Answer 75,984
The following cash flow statement of Friedrich Limited is presented to you: Friedrich Limited Cash flow...
The following cash flow statement of Friedrich Limited is presented to you: Friedrich Limited Cash flow statement for the year ended 31 June 2019 R Cash flow from operating activities (255 000) Operating loss (280 000) Adjustments Depreciation 100 000 Profit before working capital changes ( 180 000) Working capital changes 55 000 Increase in inventory (200 000) Increase in receivables (175 000) Increase/decrease in payables ? Dividends paid (60 000) Interest paid (70 000) Cash flow from investing activities...
The following items should be considered in adjusting the accounts for financial statement preparation: 1. Franklin...
The following items should be considered in adjusting the accounts for financial statement preparation: 1. Franklin Products acquired a 8.4% bank loan for $65,550 on August 1, 2017, due in 1 year. 2. Prepaid insurance is the cost of a 18-month insurance policy, effective February 1. 3. Franklin Products rents warehouse storage for its seasonal heavy equipment. On November 1, 2017, Franklin Products paid $4,140 for a 6-month lease. 4. The physical inventory count of Merchandise Inventory indicated an amount...
The following items should be considered in adjusting the accounts for financial statement preparation: 1. Franklin...
The following items should be considered in adjusting the accounts for financial statement preparation: 1. Franklin Products acquired a 8.4% bank loan for $65,550 on August 1, 2017, due in 1 year. 2. Prepaid insurance is the cost of a 18-month insurance policy, effective February 1. 3. Franklin Products rents warehouse storage for its seasonal heavy equipment. On November 1, 2017, Franklin Products paid $4,140 for a 6-month lease. 4. The physical inventory count of Merchandise Inventory indicated an amount...
Prepare a statement of cash flow for the year. should show reconstructed accounts for debtors, creditors,...
Prepare a statement of cash flow for the year. should show reconstructed accounts for debtors, creditors, operating expenses and capital. (Australia environment)                                                    30/06/13 30/06/14 bank overdraft                        10200        ----- creditors                                   54400       44200 arrcured operating expenses 3400       6800 loan                                            40000       25000 Capital                                       279100    372100 cash at bank                                 -            23000 debtors                                     34000       37600 allowances for doubtful debts 3000     3000 stock                                          51000       62000 prepaid operating expenses 5100        3000 land and buildings                  270000     300000 equipment                                40000       39000 accumulated depreciation    10000       13500 - equipment additional...
Question 1: Statement of Cash Flows The statement of cash flow reports cash flow amounts including...
Question 1: Statement of Cash Flows The statement of cash flow reports cash flow amounts including 1) operating cash flow, 2) investing cash flows, and 3) financing cash flows. REQUIRED: Describe the corporate strategy of a company that has a positive operating cash flow, an investing cash flow that is negative, and a financing cash flow that is positive. Question 2: Common-Size Balance Sheets Analyzing common-size balance sheet for assets. Please open the attachment “Common-Size Assets”. Three companies are shown...
what is on cash flow statement?
what is on cash flow statement?
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT