Question

Selected financial statement information and additional data for Pharoah Enterprises is presented below: Pharoah Enterprises Balance Sheet and Income Statement Data December 31, 2020 December 31, 2019 Current Assets: Cash $171,360 $133,280 Accounts Receivable 266,560 342,720 Inventory 437.920 380,800 Total Current Assets 875,840 856,800 Property, Plant, and Equipment Less: Accumulated Depreciation 1,389.920 (533,120) 856.800 $1,732,640 1,256,640 (495,040) 761,600 $1,618,400 Total Assets Current Liabilities: Accounts Payable Notes Payable Income Taxes Payable Total Current Liabilities $209,440 57,120 95,200 361,760 $114.240 76,160 85,680 276,080 Bonds Payable Total Liabilities 380,800 742.560 437.920 714,000 Stockholders' Equity: Common Stock Retained Earnings Total Stockholders' Equity Total Liabilities & Stockholders' Equity 571,200 418,880 990,080 1,732.640 523,600 380.800 904,400 1,618,400 $1,808.800 841,120 967,680 $1,694,560 818,720 875,840 Sales Revenue Less Cost of Goods Sold Gross Profit Expenses: Depreciation Expense Salaries and Wages Expense Interest Expense Loss on Sale of Equipment 171,360 437.920 38,080 13,440 660,800 306,880 122.752 184,128 152,320 399,840 38,080 0 590,240 285,600 114.240 171,360 Income Before Taxes Less Income Tax Expense Net Income Additional Information: During the year, Pharoah sold equipment with an original cost of $171,360 and accumulated depreciation of $133,280 and purchased new equipment for $304,640. Prepare a statement of cash flows for the year ending December 31, 2020. (Show amounts that decrease cash flow with either a-sign eg.-15,000 or in parenthesis e.g. (15,000).)

Answer 1

Solution:

Pharoah Enterprises
Statement of Cash Flows
For year ended 2020
Particulars	Details	Amount
Cash Flow from Operating Activities:
Net Income	$184,128.00
Adjustments to reconcile net income to net cash provided by operations:
Depreciation Expense	$171,360.00
Loss on sale of equipment	$13,440.00
Decrease in accounts receivables ($342,720 - $266,560)	$76,160.00
Increase in inventory ($437,920 - $380,800)	-$57,120.00
Increase in accounts payable ($209,440 - $114,240)	$95,200.00
Decrease in notes payable ($76,160 - $57,120)	-$19,040.00
Increase in income taxes payable ($95,200 - $85,680)	$9,520.00
Net Cash provided (Used) by operating activities		$473,648.00
Cash Flow from Investing Activities:
Purchase of equipment	-$304,640.00
Sale of equipment	$24,640.00
Net Cash Provided (Used) by Investing activities		-$280,000.00
Cash Flow from Financing Activities:
Dividend Paid ($380,800 + $184,128 - $418,880)	-$146,048.00
Repayment of Bond	-$57,120.00
Issue of common stock	$47,600.00
Net Cash Provided (used) by financing activities		-$155,568.00
Net Increase / (Decrease) in Cash		$38,080.00
Cash balance at beginning of year		$133,280.00
Cash balance at end of year		$171,360.00