Statement of Cash Flows | |||
Cash Flows from Operating Activities: | |||
Net income | 24600 | ||
Adjustments to reconcile net income to | |||
Net cash provided by operating activities | |||
Depreciation expense | 23460 | =34800-(25200-19800*70%) | |
Gain on Sale of Equipment | -2000 | ||
Decrease in inventories | 19900 | ||
Increase in prepaid rent | -900 | ||
Decrease in income taxes payable | -2000 | ||
Increase in Accounts receivable | -9900 | ||
Increase in accounts payable | 5800 | ||
Increase in salaries and wages payable | 3900 | ||
Amortization of Copyright | 4100 | ||
42360 | |||
Net cash provided by operating activities | 66960 | ||
Cash Flows from Investing Activities: | |||
Purchase of Equipment | -41600 | =(130600-19800)-152400 | |
Sale of Equipment | 7940 | =(19800*30%)+2000 | |
Purchase of Investments | -16600 | ||
Net Cash used by Investing Activities | -50260 | ||
Cash Flows from Financing Activities | |||
Dividend payments | -6000 | ||
Principal payment on Long-term loan | -9900 | ||
Principal payment on Short-term loan | -1900 | ||
Net Cash Used by Financing Activities | -17800 | ||
Net Decrease in Cash | -1100 | ||
Cash at Beginning of Period | 7100 | ||
Cash at End of Period | 6000 |
Please give me a Thumbs up ?.Thanks!!
Belo Inc, greeing card company had the following statements prepared as of December 31, 2020 BUFFALO...
Stellar Inc., a greeting card company, had the following statements prepared as of December 31, 2020. STELLAR INC. COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2020 AND 2019 12/31/20 12/31/19 Cash $7,100 51,000 Accounts receivable $6,100 61,500 34,800 39,800 Short-term debt investments (available-for-sale) 17,900 Inventory 59,900 Prepaid rent 5,000 4,000 Equipment 155,200 129,900 Accumulated depreciation-e (35,200) (24,800) Copyrights 45,800 49,800 Total assets $313,000 $294,800 Accounts payable $45,800 $39,800 Income taxes payable 4,100 6,000 Salaries and wages payable 7,900 3,900 Short-term...
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...
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...
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...
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...
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...
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...
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...