Statement of Cash Flows | |||
For the Year Ended December 31, 2020 | |||
Cash Flows from Operating Activities: | |||
Net income | 26800 | ||
Adjustments to reconcile net income to | |||
Net cash provided by operating activities | |||
Depreciation expense | 24540 | =35200-(24800-20200*70%) | |
Gain on Sale of Equipment | -2000 | ||
Decrease in inventories | 20100 | ||
Increase in prepaid rent | -1000 | ||
Decrease in income taxes payable | -1900 | ||
Increase in Accounts receivable | -10500 | ||
Increase in accounts payable | 6000 | ||
Increase in salaries and wages payable | 4000 | ||
Amortization of Copyright | 4000 | =49800-45800 | |
43240 | |||
Net cash provided by operating activities | 70040 | ||
Cash Flows from Investing Activities: | |||
Purchase of Equipment | -45500 | =(129900-20200)-155200 | |
Sale of Equipment | 8060 | =(20200*30%)+2000 | |
Purchase of Investments | -16900 | =17900-34800 | |
Net Cash used by Investing Activities | -54340 | ||
Cash Flows from Financing Activities | |||
Dividend payments | -6000 | ||
Principal payment on Long-term loan | -8800 | =60100-68900 | |
Principal payment on Short-term loan | -1900 | =8000-9900 | |
Net Cash Used by Financing Activities | -16700 | ||
Net Decrease in Cash | -1000 | ||
Cash at Beginning of Period | 7100 | ||
Cash at End of Period | 6100 |
Stellar Inc., a greeting card company, had the following statements prepared as of December 31, 2020....
Brecker Inc., a greeting card company, had the following statements prepared as of December 31, 2017. BRECKER INC. COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2017 AND 2016 12/31/17 12/31/16 Cash $6,000 $7,000 Accounts receivable 62,000 51,000 Short-term debt investments (available-for-sale) 35,000 18,000 Inventory 40,000 60,000 Prepaid rent 5,000 4,000 Equipment 154,000 130,000 Accumulated depreciation—equipment (35,000 ) (25,000 ) Copyrights 46,000 50,000 Total assets $313,000 $295,000 Accounts payable $46,000 $40,000 Income taxes payable 4,000 6,000 Salaries and wages payable 8,000...
Nash Inc., a greeting card company, had the following statements prepared as of December 31, 2017. NASH INC. COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2017 AND 2016 12/31/17 12/31/16 Cash $6,000 $7,000 Accounts receivable 62,600 50,600 Short-term debt investments (available-for-sale) 35,200 18,100 Inventory 39,600 59,700 Prepaid rent 5,000 4,000 Equipment 152,800 128,900 Accumulated depreciation—equipment (34,900 ) (24,800 ) Copyrights 45,900 49,800 Total assets $312,200 $293,300 Accounts payable $45,900 $39,900 Income taxes payable 4,000 6,000 Salaries and wages payable 8,100...
Sweet Inc., a greeting card company, had the following statements prepared as of December 31, 2017. SWEET INC. COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2017 AND 2016 12/31/17 12/31/16 $6,900 $6,000 Cash Accounts receivable 62,500 50,900 Short-term debt investments (available-for-sale) 35,200 17,900 40,300 59,500 Inventory Prepaid rent 4,900 4,100 Equipment 153,100 129,600 Accumulated depreciation-equipment (35,200) (24,700) 50,500 Copyrights 45,600 Total assets $312,400 $294,700 Accounts payable $45,500 $40,000 Income taxes payable 4,000 6,100 Salaries and wages payable 8,000 3,900 Short-term...
Flint Inc., a greeting card company, had the following statements prepared as of December 31, 2017. FLINT INC. COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2017 AND 2016 12/31/17 12/31/16 Cash $6,100 $6,900 Accounts receivable 61,900 50,500 Short-term debt investments (available-for-sale) 34,800 18,200 Inventory 39,900 59,800 Prepaid rent 4,900 4,000 Equipment 155,500 131,200 Accumulated depreciation equipment (34,800) (25,300 ) Copyrights 45,700 50,200 Total assets $314,000 $295,500 Accounts payable Income taxes payable Salaries and wages payable Short-term loans payable Long-term loans...
Marin Inc., a greeting card company, had the following statements prepared as of December 31, 2017 MARIN INC. COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2017 AND 2016 12/31/17 12/31/16 Cash $5,900 $7,000 Accounts receivable 61,500 51,400 Short-term debt investments (available-for-sale) 35,400 17,800 Inventory 39,900 60,400 Prepaid rent 4,900 3,900 Equipment 155,300 131,000 Accumulated depreciation-equipment (34,700 ) (25,200) Copyrights 45,900 49,900 Total assets $314,100 $296,200 Accounts payable Income taxes payable Salaries and wages payable Short-term loans payable Long-term loans payable...
Metlock Inc., a greeting card company, had the following statements prepared as of December 31, 2017. METLOCK INC. COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2017 AND 2016 12/31/17 12/31/16 Cash $5,900 $7,100 Accounts receivable 62,000 51,000 Short-term debt investments (available-for-sale) 35,000 18,100 Inventory 40,400 59,900 Prepaid rent 5,000 4,000 Equipment 153,300 129,100 Accumulated depreciation—equipment (35,000 ) (24,800 ) Copyrights 46,300 50,300 Total assets $312,900 $294,700 Accounts payable $46,500 $40,200 Income taxes payable 4,100 6,100 Salaries and wages payable 8,100...
Sarasota Inc., a greeting card company that follows ASPE, had the following statements prepared as at December 31, 2020: SARASOTA INC. Comparative Statement of Financial Position December 31 2020 2019 Cash $46,780 $25,140 Accounts receivable 57,860 51,040 Inventory 40,080 60,160 Prepaid rent 5,260 4,130 Equipment 162,550 130,040 Accumulated depreciation–equipment (35,260 ) (25,130 ) Goodwill 22,000 58,000 Total assets $299,270 $303,380 Accounts payable $46,050 $40,040 Income tax payable 4,080 6,160 Salaries and wages payable 8,140 4,140 Short–term loans payable 7,860 10,040...
Exercise 23-13 Indigo Inc., a greeting card company, had the following statements prepared as of December 31, 2017. INDIGO INC. COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2017 AND 2016 12/31/17 12/31/16 Cash $6,100 $7,100 Accounts receivable 62,400 51,000 Short-term debt investments (available-for-sale) 34,700 18,100 Inventory 40,400 60,300 Prepaid rent 4,900 4,000 Equipment 154,100 130,600 Accumulated depreciation—equipment (34,900 ) (24,800 ) Copyrights 46,400 49,800 Total assets $314,100 $296,100 Accounts payable $46,500 $40,200 Income taxes payable 4,000 6,000 Salaries and wages...
Martinez Inc., a greeting card company that follows ASPE, had the following statements prepared as at December 31, 2020: MARTINEZ INC. Comparative Statement of Financial Position December 31 2020 2019 Cash $45,745 $25,080 Accounts receivable 58,150 51,170 Inventory 39,950 60,100 Prepaid rent 5,030 4,020 Equipment 164,730 130,100 Accumulated depreciation–equipment (35,030 ) (25,020 ) Goodwill 34,000 70,000 Total assets $312,575 $315,450 Accounts payable $46,130 $40,100 Income tax payable 3,950 6,100 Salaries and wages payable 8,080 4,080 Short–term loans payable 8,150 10,170...
Belo Inc, greeing card company had the following statements prepared as of December 31, 2020 BUFFALO INC COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2020 AND 2019 12/31/20 12/31/19 $5,000 37,100 61,400 51.500 Account recevole Short-term die Investment available for 34500 18,000 40.300 60,200 4900 Inventory Dregeldrene Egulment Accumulated depredelament Copy 152,400 130,500 134.2001 125.2001 45,700 49,800 $310,500 $295,000 Accountable Income taxes payable Solaris and wegea payable Short-term loan payable Long-term loans payable Common stock $10 per Canelbuted capital, common...