Statement of Cash Flow
This content was COPIED from BrainMass.com - View the original, and get the already-completed solution here!
PRIOR YEAR CURRENT YEAR
CASH $519,200 $480,000
MARKETABLE SECURITIES $185,000 $200,000
ACCOUNTS RECEIVABLES $138,000 $406,000
INVENTORIES $1,135,000 $1,285,000
PREPAID INSURANCE $29,400 $23,510
OTHER CURRENT ASSETS $95,400 $229,300
$2,102,000 $2,623,810 $560,900
INVESTMENTS $165,000 $-
Plant Assets and Goodwill
LAND $500,000 $500,000
BUILDING $1,490,000 $1,850,000
MACHINERY & EQUIPMENT $1,378,000 $978,000
LEASEHOLD IMPROVEMENTS $302,000 $302,000
GOODWILL $440,000 $400,000
Less ACCUM. DEPRECIATION $(987,000) $(445,000)
Total Assets $5,390,000 $6,208,810
allowance for doubtful acct. $21,000 $22,000
ACCOUNTS PAYABLE $115,000 $386,000
SALARIES PAYABLE $92,000 $76,960
INCOME TAX PAYABLE $265,000 $223,650
DEFERRED TAXES $245,000 $165,000
OTHER CURRENT LIABILITIES $485,000 $349,500
BONDS PAYABLE, DUE 2028 $- $429,000
PREFERRED STOCK, $100 PAR $800,000 $800,000
COMMON STOCK $477,000 $607,500
RETAINED EARNINGS $2,890,000 $3,149,200 =2890000+ 639200-380000
Total Liabilities and Owner's equity $5,390,000 $6,208,810
Note (Retained income for current year = Previous year's retained income + Net Income for the year - Dividends paid)
A) THE COMPANY SOLD 65,250 SHARES OF STOCK FOR $130,500
B) THE COMPANY PAID PREFERRED DIVIDENDS OF $64,000
C) THE COMPANY PAID COMMON DIVIDENDS OF $316,000
D) THE COMPANY'S NET INCOME WAS $639,200
E) DURING THE YEAR THE COMPANY SOLD A BUILDING COSTING $580,000 WITH ACCUM. DEPRECIATION OF $580,000 FOR $200,000.
F) DURING THE YEAR THE COMPANY SOLD EQUIPMENT FOR $100,000. IT COST $400,000 AND HAD ACCUM. DEPRECIATION OF $330,000. THE
G) THE COMPANY SOLD INVESTMENTS FOR $180,000. THEY COST $165,000.
H) THE COMPANY PURCHASED A BUILDING FOR $940,000 AND ISSUED BONDS FOR $429,000.
I) THE ABOVE INFORMATION DOES NOT REQUIRE YOU TO CHANGE ANYTHING ON THE INCOME STATEMENT. IEMS "E" THRU "H" ARE PRESENTED ONLY TO HELP YOU PREPARE THE CASH FLOW STATEMENT.
see attatched files© BrainMass Inc. brainmass.com June 7, 2023, 2:49 pm ad1c9bdddf
The expert prepares a statement of cash flow. The balance sheets for current assets are given.
Free BrainMass Quizzes
In our ever changing world, developing secondary income streams is becoming more important. This quiz provides a brief overview of income sources.
Understanding production and cost phenomena will permit firms to make wise decisions concerning output volume.
These questions will test you on your knowledge of finance.
This Quiz is compiled of questions that pertain to IPOs (Initial Public Offerings)
Accounting: Statement of Cash flows
This quiz tests your knowledge of the components of the statements of cash flows and the methods used to determine cash flows.