1
answer
0
watching
202
views
limebeetle28Lv1
28 Sep 2019
Additional Information: A. Sold plant assets with a cost of$75,000 and accumulated depreciation of $7,500, yielding again of disposal of plant assets of $12,000. B. Purchased plant assets by payingcash. C. Issued Notes Payable for Cash. D. Sold investment in Walking Dead Coat cost (zero gain/loss). E. Issued Common Stock for Cash. F. Purchased Treasury Stock for Cash. Requirements: Prepare, in good form, a Statement of Cash Flowsusing the indirect method.
Statement of Cash Flows Angela's Cleaning Consortium Seymour-Johnson, Inc. Comparative Balance Sheet Income Statement December 31, 2020 and 2019 For the Year Ended December 31, 2020 2020 2019 Net sales $ 386,000 ASSETS Cost of goods sold (212,000) Current assets Gross profit 174,000 Cash $ 66,500 $ 62,000 Operating expenses Accounts receivable 95,000 113,000 Salaries and wages expense (66,000) Merchandise inventory 172,000 165,000 Depreciation expense (25,000) Total current assets 333,500 340,000 Other operating expenses (28,000) Long-term investments Income from operations 55,000 Investment in Walking Dead Co. - 50,000 Other revenues and gains Property, buildings, and equipment 507,000 304,000 Interest revenue 15,000 Less: Accumulated depreciation (59,500) (42,000) Dividend revenue 9,700 Total assets $ 781,000 $ 652,000 Gain on disposal of plant assets 12,000 Liabilities and Stockholders' Equity Other expenses and losses Current liabilities Interest expense (15,000) Accounts payable $ 144,000 $ 175,000 Income before income taxes 76,700 Accrued liabilities 17,000 47,000 Income tax expense (14,000) Total current assets 161,000 222,000 Net Income $ 62,700 Long-term Liabilities Notes payable, long-term 160,000 90,000 Totalliabilities 321,000 312,000 Stockholders' equity Common stock 370,000 250,000 Retained earnings 140,000 90,000 Treasury stock (50,000) - TotalStockholdersâ Equity 460,000 340,000 Total Liabilities & Stockholders' Equity $ 781,000 $ 652,000
Additional Information: | |||||||
A. Sold plant assets with a cost of$75,000 and accumulated depreciation of $7,500, | |||||||
yielding again of disposal of plant assets of $12,000. | |||||||
B. Purchased plant assets by payingcash. | |||||||
C. Issued Notes Payable for Cash. | |||||||
D. Sold investment in Walking Dead Coat cost (zero gain/loss). | |||||||
E. Issued Common Stock for Cash. | |||||||
F. Purchased Treasury Stock for Cash. | |||||||
Requirements: | |||||||
Prepare, in good form, a Statement of Cash Flowsusing the indirect method. |
Statement of Cash Flows | |||||||
Angela's Cleaning Consortium | Seymour-Johnson, Inc. | ||||||
Comparative Balance Sheet | Income Statement | ||||||
December 31, 2020 and 2019 | For the Year Ended December 31, 2020 | ||||||
2020 | 2019 | Net sales | $ 386,000 | ||||
ASSETS | Cost of goods sold | (212,000) | |||||
Current assets | Gross profit | 174,000 | |||||
Cash | $ 66,500 | $ 62,000 | Operating expenses | ||||
Accounts receivable | 95,000 | 113,000 | Salaries and wages expense | (66,000) | |||
Merchandise inventory | 172,000 | 165,000 | Depreciation expense | (25,000) | |||
Total current assets | 333,500 | 340,000 | Other operating expenses | (28,000) | |||
Long-term investments | Income from operations | 55,000 | |||||
Investment in Walking Dead Co. | - | 50,000 | Other revenues and gains | ||||
Property, buildings, and equipment | 507,000 | 304,000 | Interest revenue | 15,000 | |||
Less: Accumulated depreciation | (59,500) | (42,000) | Dividend revenue | 9,700 | |||
Total assets | $ 781,000 | $ 652,000 | Gain on disposal of plant assets | 12,000 | |||
Liabilities and Stockholders' Equity | Other expenses and losses | ||||||
Current liabilities | Interest expense | (15,000) | |||||
Accounts payable | $ 144,000 | $ 175,000 | Income before income taxes | 76,700 | |||
Accrued liabilities | 17,000 | 47,000 | Income tax expense | (14,000) | |||
Total current assets | 161,000 | 222,000 | Net Income | $ 62,700 | |||
Long-term Liabilities | |||||||
Notes payable, long-term | 160,000 | 90,000 | |||||
Totalliabilities | 321,000 | 312,000 | |||||
Stockholders' equity | |||||||
Common stock | 370,000 | 250,000 | |||||
Retained earnings | 140,000 | 90,000 | |||||
Treasury stock | (50,000) | - | |||||
TotalStockholdersâ Equity | 460,000 | 340,000 | |||||
Total Liabilities & Stockholders' Equity | $ 781,000 | $ 652,000 | |||||
Sixta KovacekLv2
28 Sep 2019