FINANCIAL ACCOUNTING
10th Edition
ISBN: 9781259964947
Author: Libby
Publisher: MCG
expand_more
expand_more
format_list_bulleted
Concept explainers
Topic Video
Question
thumb_up100%
(SCF—Direct Method) Mortonson Company has not yet prepared a statement of cash flows for the 2020 fiscal year. Comparative balance sheets as of December 31, 2019 and 2020, and a statement of income and retained earnings for the year ended December 31, 2020, are presented as follows.
Mortonson Company
Statement of Income and Retained Earnings
For the Year Ended December 31, 2020
($000 omitted)
|
||
---|---|---|
Sales revenue
|
|
$3,800
|
Expenses
|
|
|
Cost of goods sold
|
$1,200
|
|
Salaries and benefits
|
725
|
|
Heat, light, and power
|
75
|
|
|
80
|
|
Property taxes
|
19
|
|
Patent amortization
|
25
|
|
Miscellaneous expenses
|
10
|
|
Interest
|
30
|
2,164
|
Income before income taxes
|
|
1,636
|
Income taxes
|
|
818
|
Net income
|
|
818
|
Retained earnings—Jan. 1, 2020
|
|
310
|
|
|
1,128
|
Stock dividend declared and issued
|
|
600
|
Retained earnings—Dec. 31, 2020
|
|
$ 528
|
Mortonson Company
Comparative Balance Sheets
As of December 31
($000 omitted)
|
||
---|---|---|
Assets
|
2020
|
2019
|
Current assets
|
|
|
Cash
|
$ 333
|
$ 100
|
U.S. Treasury notes (available-for-sale)
|
10
|
50
|
|
780
|
500
|
Inventory
|
720
|
560
|
Total current assets
|
1,843
|
1,210
|
Long-term assets
|
|
|
Land
|
150
|
70
|
Buildings and equipment
|
910
|
600
|
|
(200)
|
(120)
|
Patents (less amortization)
|
105
|
130
|
Total long-term assets
|
965
|
680
|
Total assets
|
$2,808
|
$1,890
|
Liabilities and
|
|
|
Current liabilities
|
|
|
Accounts payable
|
$ 420
|
$ 330
|
Income taxes payable
|
40
|
30
|
Notes payable
|
320
|
320
|
Total current liabilities
|
780
|
680
|
Long-term notes payable—due 2022
|
200
|
200
|
Total liabilities
|
980
|
880
|
Stockholders' equity
|
|
|
Common stock
|
1,300
|
700
|
Retained earnings
|
528
|
310
|
Total stockholders' equity
|
1,828
|
1,010
|
Total liabilities and stockholders' equity
|
$2,808
|
$1,890
|
Instructions
Prepare a statement of cash flows using the direct method. Changes in accounts receivable and accounts payable relate to sales and cost of goods sold. Do not prepare a reconciliation schedule.
(CMA adapted)
Extra instructions :
Make sure to show you increases and decreases in the cell next to each account when including your comparative balance sheet etc. And set up your solutions as follows
a)Sales
$3,810
Deduct ending accounts receivable
780
3,030
Add beginning accounts receivable
480
Cash receipts (collections from customers)
$3,510
(b)Cost of goods sold
$1,200
Add ending inventory
740
Goods available for sale
1,940
Deduct beginning inventory
550
Purchases
1,390
Deduct ending accounts payable
384
1,006
Add beginning accounts payable
350
Cash purchases (payments for merchandise)
$1,356
(c)Income taxes
$830
Deduct ending income taxes payable
37
793
Add beginning income taxes payable
30
Income taxes paid
$823
In an excel format, please. Thank you!!!
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution
Trending nowThis is a popular solution!
Step by stepSolved in 3 steps with 2 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Similar questions
- Bannister Company reported operating expenses of $375,000 for 2020. The following data were extracted from the company's financial records: 12/31/19 12/31/20 $ 60,000 $ 69,000 Prepaid Expenses Accrued Expenses 210,000 255,000 On a statement of cash flows for 2020, using the direct method, cash payments for operating expenses should be O a. $339,000 O b. $321,000 O C. $411,000 O d. $429,000arrow_forwardBelow is the data for Michael Ski Company . Prepare the cash flows from operating activities in the statement of cash flows using the direct method. (Do not prepare a reconciliation schedule.) David Ski Company had the following statements prepared as of December 31, 2020: Michael Ski Company Comparative Balance Sheet As of December 31 2020 2019 Cash 2,500 4,000 Account receivable 103,000 97,000 Short-term investment (Available-for-sale) 96,000 121,000 Inventories 91,000 54,000 Prepaid insurance 4,000 6,000 Ski equipment 89,000 43,000 Accumulated depr.-equipment (23,500) (18,000) Trademarks 79,000 83,000 Total asets 441,000 390,000 Account payable 92,200 75,000 income taxes payable 21,800 15,700 Wages payable 4,000 9,000 Short-term loans payable to bank 23,500 0 Long-term loans payable 75,000 125,000 Common stock, $1 par 100,000 100,000 Additional paid-in capital 20,000 20,000 Retained earnings 104,500 45,300 Total…arrow_forwardPrepare the statement of cash flows for 2024 using the direct method Plz do not provide image for answerarrow_forward
- W BGP Electrical Supply is developing its annual financial statements at December 31, current year. The statements are complete except for the statement of cash flows. The completed comparative balance sheets and income statement are summarized: Balance sheet at December 31 Cash Accounts receivable Merchandise inventory Property and equipment. Less: Accumulated depreciation Accounts payable Accrued wages expense Note payable, long-term Common stock and additional paid-in capital. Retained earnings Income statement for current year Sales Cost of goods sold Other expenses Net income Additional Data: Current Year Prior Year $ 29,400 $ 37,300 32,700 28,900 38,300 100,800 (25,300) 42,000 121,500 (30,700) $ 202,800 $36,700 1,400 44,500 89,600 30,600 $ 202,800 Cash flows from operating activities: $ 123,000 73,000 38,100 $ 11,900 BGP ELECTRICAL SUPPLY Statement of Cash Flows For the Year Ended December 31, Current Year $ 172,100 a. Bought equipment for cash, $20,700. b. Paid $6,300 on the…arrow_forwardUsing the financial statements and notes provided below, prepare a cash flow analysis for the Penelope Company for 2019. Penelope Company Income Statement For the Year Ended December 31, 2019 Revenues $2,467,000 Cost of Goods Sold 1,285,000 Gross Margin 1,182,000 Operating Expenses: Selling Expenses 230,000 Administrative Expenses 94,000 Depreciation 15,000 Total Operating Expenses 339,000 Operating Income 843,000 Other Items: Loss on Sale of Patent (11,000) Interest Expense (42,000) Other Items (53,000) Net Income Before Taxes 790,000 Taxes 316,000…arrow_forward
arrow_back_ios
arrow_forward_ios
Recommended textbooks for you
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education
Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,
Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON
Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education