Waterways prepared the balance sheet and income statement for the irrigation installation division for 2020....
50.1K
Verified Solution
Link Copied!
Question
Accounting
Waterways prepared the balance sheet and income statement for the irrigation installation division for 2020. Now the company also needs to prepare a statement of cash flows for the same division. The comparative balance sheets for Waterways Corporations Irrigation Installation Division for the years 2019 and 2020 and the income statement for the year 2020 are presented below. Additional information: 1. Waterways sold a company vehicle for $24,200. The vehicle had been used for 10 years. It cost $80,500 when purchased and had a 10-year life and a $6,100 salvage value. Straight-line depreciation was used. 2. Waterways purchased with cash new equipment costing $209,100. 3. Prepaid expenses increased by $33,800. All changes in accounts payable relate to inventory purchases.
WATERWAYS CORPORATIONINSTALLATION DIVISION Balance Sheets December 31
Assets
2020
2019
Current assets
Cash
$829,900
$751,300
Accounts receivable
679,600
543,100
Work in process
705,000
Inventory
16,800
7,500
Prepaid expenses
76,200
42,400
Total current assets
2,307,500
1,344,300
Property, plant, and equipment
Land
302,000
302,000
Buildings
447,000
447,000
Equipment
921,800
793,200
Furnishings
40,300
40,300
Accumulated depreciation
(483,600
)
(483,800
)
Total property, plant, and equipment
1,227,500
1,098,700
Total assets
$3,535,000
$2,443,000
Liabilities and Stockholders Equity
Current liabilities
Accounts payable
$157,000
$128,300
Income taxes payable
101,500
80,700
Wages payable
4,400
2,000
Interest payable
1,100
Other current liabilities
14,600
15,100
Revolving bank loan payable
14,900
Total current liabilities
293,500
226,100
Long-term liabilities
Note payable
142,000
Total liabilities
435,500
226,100
Stockholders equity
Common stock
1,250,000
1,250,000
Retained earnings
1,849,500
966,900
Total stockholders equity
3,099,500
2,216,900
Total liabilities and stockholders equity
$3,535,000
$2,443,000
WATERWAYS CORPORATIONINSTALLATION DIVISION Income Statement For the Year Ending December 31, 2020
Sales
$5,513,457
Less: Cost of goods sold
3,125,200
Gross profit
2,388,257
Operating expenses
Advertising
$50,500
Insurance
400,400
Salaries and wages
587,300
Depreciation
74,200
Other operating expenses
20,900
Total operating expenses
1,133,300
Income from operations
1,254,957
Other income
Gain on sale of equipment
18,100
Other expenses
Interest expense
(12,200
)
Net other income and expenses
5,900
Income before income tax
1,260,857
Income tax expense
378,257
Net income
$882,600
(a) Prepare a statement of cash flows using the indirect method for the year 2020. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)
Answer & Explanation
Solved by verified expert
Get Answers to Unlimited Questions
Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!
Membership Benefits:
Unlimited Question Access with detailed Answers
Zin AI - 3 Million Words
10 Dall-E 3 Images
20 Plot Generations
Conversation with Dialogue Memory
No Ads, Ever!
Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!