The following information is provided for Tina. Inc. for the year ending December 31, 2020. Prepare a statement of cash flow using the indirect method. Balance Sheets, December 31 2019 2020 Income Statement, For Assets Year Ended December 31 2020 Cash. $ 35,000 $ 49,582 Sales revenue. $620,000 Cash equivalents 20,000 10,000 Cost of goods sold (400,000) Investment, short-term 8,000 5,000 Depreciation expense. (26,837) Accounts receivable 50,000 75,000 Bad debt expense. (18,000) Allowance for doubtful accounts. (2,000) (3,000) Interest expense. (23,000) Inventory.... 120,000 40,000 Amortization of right-of-use Prepaid insurance. 20,000 30,000 asset (15,163) Long-term investment. 40,000 45,000 Amortization of intangibles (10,000) Land 250,000 350,000 Equipment 100,000 130,000 Right-of-use asset 60,653 Other operating expenses Gain on sale of short-term investments. (85,000) 3,000 Accumulated depreciation, Gain on equipment sale 7,000 equipment. (50,000) (64,837) Gain on bond retirement. 20,000 Intangible assets, net 45,000 35,000 Investment income 30,000 Income tax expense (25,000) Total assets. $636,000 $762,398 Net income.. $ 77,000 Liabilities and Stockholders' Equity Accounts payable. $ 40,000 $ 70,000 Income taxes payable. 5,000 8,000 Dividends payable 6,000 12,000 Lease liability, long-term 63,398 Deferred tax liability 20,000 25,000 Mortgage payable. 80,000 Note payable. 100,000 Bonds payable 180,000 Unamortized bond discount (12,000) Common stock. 300,000 300,000 Retained earnings 97,000 104,000 Total liabilities and stockholders' equity $636,000 $762,398 Additional information about events in 2020 1. On January 1, 2020, the fair value of the portfolio of short-term investments in debt securities, classified as available-for-sale, equaled cost. During 2020, investments carried at $3,000 were sold for $6,000. No securities were purchased during 2020. At December 31, 2020, the fair value of the portfolio is $5,000. 2. Cash equivalents were continually purchased and sold at cost. No gains or losses were incurred. 3. $20,000 of accounts receivable was written off in 2020, and $3,000 was collected on an account written off in 2019. All sales are on account. 4. The long-term investment represents a 25% equity interest in Wickens Company and is accounted for under the equity method, purchased at book value. During 2020, Wickens paid $100,000 of dividends and earned $120,000. 5. At the end of 2020, DHS Inc. acquired land for $100,000 by assuming an $80,000 mortgage and paying the balance in cash. 6. Equipment (cost, $20,000; book value, $8,000) was sold for $15,000. 7. Started and completed construction of equipment for its own use in 2020. The cost of the finished equip- ment, $50,000, includes $5,000 of capitalized interest. 8. Entered into a finance lease on January 1, 2020 recording a right-of-use asset and a lease liability for $75,816. The interest rate used to capitalize the lease is 10%. Equal annual payments of $20,000 are due each December 31 for five years. Interest expense in the 2020 income statement includes interest on the lease liability of $7,582. 9. The bonds were retired before maturity at a $20,000 gain, before taxes. Discount amortized in 2020, $4,000. 10. Declared $70,000 of dividends in 2020.
The following information is provided for Tina. Inc. for the year ending December 31, 2020. Prepare a statement of cash flow using the indirect method. Balance Sheets, December 31 2019 2020 Income Statement, For Assets Year Ended December 31 2020 Cash. $ 35,000 $ 49,582 Sales revenue. $620,000 Cash equivalents 20,000 10,000 Cost of goods sold (400,000) Investment, short-term 8,000 5,000 Depreciation expense. (26,837) Accounts receivable 50,000 75,000 Bad debt expense. (18,000) Allowance for doubtful accounts. (2,000) (3,000) Interest expense. (23,000) Inventory.... 120,000 40,000 Amortization of right-of-use Prepaid insurance. 20,000 30,000 asset (15,163) Long-term investment. 40,000 45,000 Amortization of intangibles (10,000) Land 250,000 350,000 Equipment 100,000 130,000 Right-of-use asset 60,653 Other operating expenses Gain on sale of short-term investments. (85,000) 3,000 Accumulated depreciation, Gain on equipment sale 7,000 equipment. (50,000) (64,837) Gain on bond retirement. 20,000 Intangible assets, net 45,000 35,000 Investment income 30,000 Income tax expense (25,000) Total assets. $636,000 $762,398 Net income.. $ 77,000 Liabilities and Stockholders' Equity Accounts payable. $ 40,000 $ 70,000 Income taxes payable. 5,000 8,000 Dividends payable 6,000 12,000 Lease liability, long-term 63,398 Deferred tax liability 20,000 25,000 Mortgage payable. 80,000 Note payable. 100,000 Bonds payable 180,000 Unamortized bond discount (12,000) Common stock. 300,000 300,000 Retained earnings 97,000 104,000 Total liabilities and stockholders' equity $636,000 $762,398 Additional information about events in 2020 1. On January 1, 2020, the fair value of the portfolio of short-term investments in debt securities, classified as available-for-sale, equaled cost. During 2020, investments carried at $3,000 were sold for $6,000. No securities were purchased during 2020. At December 31, 2020, the fair value of the portfolio is $5,000. 2. Cash equivalents were continually purchased and sold at cost. No gains or losses were incurred. 3. $20,000 of accounts receivable was written off in 2020, and $3,000 was collected on an account written off in 2019. All sales are on account. 4. The long-term investment represents a 25% equity interest in Wickens Company and is accounted for under the equity method, purchased at book value. During 2020, Wickens paid $100,000 of dividends and earned $120,000. 5. At the end of 2020, DHS Inc. acquired land for $100,000 by assuming an $80,000 mortgage and paying the balance in cash. 6. Equipment (cost, $20,000; book value, $8,000) was sold for $15,000. 7. Started and completed construction of equipment for its own use in 2020. The cost of the finished equip- ment, $50,000, includes $5,000 of capitalized interest. 8. Entered into a finance lease on January 1, 2020 recording a right-of-use asset and a lease liability for $75,816. The interest rate used to capitalize the lease is 10%. Equal annual payments of $20,000 are due each December 31 for five years. Interest expense in the 2020 income statement includes interest on the lease liability of $7,582. 9. The bonds were retired before maturity at a $20,000 gain, before taxes. Discount amortized in 2020, $4,000. 10. Declared $70,000 of dividends in 2020.
Intermediate Accounting: Reporting And Analysis
3rd Edition
ISBN:9781337788281
Author:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Chapter21: The Statement Of Cash Flows
Section: Chapter Questions
Problem 6MC: Selected information from Brook Corporations accounting records and financial statements for 2019...
Related questions
Question
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 now
This is a popular solution!
Step by step
Solved in 2 steps
Recommended textbooks for you
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning
College Accounting (Book Only): A Career Approach
Accounting
ISBN:
9781337280570
Author:
Scott, Cathy J.
Publisher:
South-Western College Pub
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning
College Accounting (Book Only): A Career Approach
Accounting
ISBN:
9781337280570
Author:
Scott, Cathy J.
Publisher:
South-Western College Pub
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Principles of Accounting Volume 1
Accounting
ISBN:
9781947172685
Author:
OpenStax
Publisher:
OpenStax College
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning