2020 2019 Account Description Debit Debit Cash 43,700 18,200 Accounts Receivable 24,500 13,377 Allowance for doubtful accounts (900) (427) Inventory 44,200 35,000 Prepaid expenses 15,100 12,900 Supplies 1,000 750 Investments 132,200 157,000 Property, plant, and equipment: Land 125,000 175,000 Buildings 350,000 350,000 Less: Accumulated depreciation - buildings (105,000) (87,500) Equipment 525,000 400,000 Less: Accumulated depreciation - equipment (130,000) (112,000) Patents 45,000 50,000 Accounts Payable (20,000) (32,000) Income Tax Payable (6,000) (4,000) Salaries and Wages Payable (8,100) (5,800) Dividend Payable (16,500) (14,400) Short term Notes Payable (10,000) (10,000) Long term notes payable (60,000) (70,000) Bonds Payable (400,000) (400,000) Add: Premium on bonds payable (20,303) (25,853) Shareholders' equity: Common Stock, $10 par, outstanding 2020 2.4 million shares, and 2019 2.2 million shares (240,000) (220,000) Paind in capital in excess of par - common stock (25,000) (17,500) Retained Earnings (212,747) (148,711) Dividends 28,800 33,000 Sales (1,160,000) (1,290,000) Cost of Goods Sold 748,000 786,900 Sales salaries expense 48,000 62,500 Sales benefit expense 15,400 20,000 Advertising 13,500 18,000 Sales travel expense 2,000 2,200 Sales supplies expense 300 350 Sales depreciation expense 13,400 15,200 Admin salaries expense 105,600 110,800 Admin benefits expense 42,250 45,650 Admin travel expense 4,200 4,350 Admin supplies expense 1,450 1,320 Admin maintenance expense 3,200 5,000 Admin maintenance expense 3,200 5,000 Admin depreciation expense 22,100 25,800 Gain on sale of plant assets (8,000) - Gain on sale of long term investments (4,000) Loss on sale of long term investments - 8,400 Dividend revenue (2,400) (2,600) Interest expense 32,450 33,450 Income tax expense 39,400 50,644 Complete a Statement of Cash Flows using the indirect method for 2020. Use the Income Statement, Trial Balance, and Balance sheet along with the information below to help. *During 2020 15% of total sales were credit sales Gain on sale of plant assets is related to the Land transaction. Decrease in the patent value is due to an impairment New equipment was purchased. Common stock was issued on 9/1/2020. Common stock was issued on 9/1/2020.
2020 2019 Account Description Debit Debit Cash 43,700 18,200 Accounts Receivable 24,500 13,377 Allowance for doubtful accounts (900) (427) Inventory 44,200 35,000 Prepaid expenses 15,100 12,900 Supplies 1,000 750 Investments 132,200 157,000 Property, plant, and equipment: Land 125,000 175,000 Buildings 350,000 350,000 Less: Accumulated depreciation - buildings (105,000) (87,500) Equipment 525,000 400,000 Less: Accumulated depreciation - equipment (130,000) (112,000) Patents 45,000 50,000 Accounts Payable (20,000) (32,000) Income Tax Payable (6,000) (4,000) Salaries and Wages Payable (8,100) (5,800) Dividend Payable (16,500) (14,400) Short term Notes Payable (10,000) (10,000) Long term notes payable (60,000) (70,000) Bonds Payable (400,000) (400,000) Add: Premium on bonds payable (20,303) (25,853) Shareholders' equity: Common Stock, $10 par, outstanding 2020 2.4 million shares, and 2019 2.2 million shares (240,000) (220,000) Paind in capital in excess of par - common stock (25,000) (17,500) Retained Earnings (212,747) (148,711) Dividends 28,800 33,000 Sales (1,160,000) (1,290,000) Cost of Goods Sold 748,000 786,900 Sales salaries expense 48,000 62,500 Sales benefit expense 15,400 20,000 Advertising 13,500 18,000 Sales travel expense 2,000 2,200 Sales supplies expense 300 350 Sales depreciation expense 13,400 15,200 Admin salaries expense 105,600 110,800 Admin benefits expense 42,250 45,650 Admin travel expense 4,200 4,350 Admin supplies expense 1,450 1,320 Admin maintenance expense 3,200 5,000 Admin maintenance expense 3,200 5,000 Admin depreciation expense 22,100 25,800 Gain on sale of plant assets (8,000) - Gain on sale of long term investments (4,000) Loss on sale of long term investments - 8,400 Dividend revenue (2,400) (2,600) Interest expense 32,450 33,450 Income tax expense 39,400 50,644 Complete a Statement of Cash Flows using the indirect method for 2020. Use the Income Statement, Trial Balance, and Balance sheet along with the information below to help. *During 2020 15% of total sales were credit sales Gain on sale of plant assets is related to the Land transaction. Decrease in the patent value is due to an impairment New equipment was purchased. Common stock was issued on 9/1/2020. Common stock was issued on 9/1/2020.
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
2020 | 2019 | |
Account Description | Debit | Debit |
Cash | 43,700 | 18,200 |
24,500 | 13,377 | |
Allowance for doubtful accounts | (900) | (427) |
Inventory | 44,200 | 35,000 |
Prepaid expenses | 15,100 | 12,900 |
Supplies | 1,000 | 750 |
Investments | 132,200 | 157,000 |
Property, plant, and equipment: | ||
Land | 125,000 | 175,000 |
Buildings | 350,000 | 350,000 |
Less: |
(105,000) | (87,500) |
Equipment | 525,000 | 400,000 |
Less: Accumulated depreciation - equipment | (130,000) | (112,000) |
Patents | 45,000 | 50,000 |
Accounts Payable | (20,000) | (32,000) |
Income Tax Payable | (6,000) | (4,000) |
Salaries and Wages Payable | (8,100) | (5,800) |
Dividend Payable | (16,500) | (14,400) |
Short term Notes Payable | (10,000) | (10,000) |
Long term notes payable | (60,000) | (70,000) |
Bonds Payable | (400,000) | (400,000) |
Add: Premium on bonds payable | (20,303) | (25,853) |
Shareholders' equity: | ||
Common Stock, $10 par, outstanding 2020 2.4 million shares, and 2019 2.2 million shares | (240,000) | (220,000) |
Paind in capital in excess of par - common stock | (25,000) | (17,500) |
(212,747) | (148,711) | |
Dividends | 28,800 | 33,000 |
Sales | (1,160,000) | (1,290,000) |
Cost of Goods Sold | 748,000 | 786,900 |
Sales salaries expense | 48,000 | 62,500 |
Sales benefit expense | 15,400 | 20,000 |
Advertising | 13,500 | 18,000 |
Sales travel expense | 2,000 | 2,200 |
Sales supplies expense | 300 | 350 |
Sales depreciation expense | 13,400 | 15,200 |
Admin salaries expense | 105,600 | 110,800 |
Admin benefits expense | 42,250 | 45,650 |
Admin travel expense | 4,200 | 4,350 |
Admin supplies expense | 1,450 | 1,320 |
Admin maintenance expense | 3,200 | 5,000 |
Admin maintenance expense | 3,200 | 5,000 |
Admin depreciation expense | 22,100 | 25,800 |
Gain on sale of plant assets | (8,000) | - |
Gain on sale of long term investments | (4,000) | |
Loss on sale of long term investments | - | 8,400 |
Dividend revenue | (2,400) | (2,600) |
Interest expense | 32,450 | 33,450 |
Income tax expense | 39,400 | 50,644 |
Complete a Statement of
*During 2020 15% of total sales were credit sales | |||
Gain on sale of plant assets is related to the Land transaction. | |||
Decrease in the patent value is due to an impairment | |||
New equipment was purchased. | |||
Common stock was issued on 9/1/2020. | |||
Common stock was issued on 9/1/2020. |
![Income Statement
For Year Ended December 31, 2019
2020
2019
Analysis
Difference % Change
Sales
1,160,000
100.00%
1,290,000
100.00%
(130,000)
(38,900)
(91,100)
-10.08%
Cost of Goods Sold
748,000
412,000
64.48%
35.52%
786,900
503,100
61.00%
-4.94%
Gross Profit
39.00%
-18.11%
Operating Expenses
Sales salaries expense
Sales benefit expense
(14,500) -23.20%
(4,600) -23.00%
(4,500) -25.00%
(200)
(50) -14.29%
(1,800)
(5,200)
(3,400)
(150)
48,000
4.14%
62,500
4.84%
15,400
1.33%
20,000
1.55%
Advertising
Sales travel expense
Sales supplies expense
Sales depreciation expense
Admin salaries expense
Admin benefits expense
Admin travel expense
13,500
2,000
1.16%
18,000
2,200
1.40%
0.17%
0.17%
-9.09%
300
0.03%
350
0.03%
13,400
1.16%
15,200
1.18%
-11.84%
105,600
42,250
9.10%
110,800
45,650
8.59%
-4.69%
3.64%
3.54%
-7.45%
4,200
0.36%
4,350
0.34%
-3.45%
Admin supplies expense
Admin maintenance expense
Admin maintenance expense
1,450
3,200
3,200
22,100
274,600
0.13%
1,320
0.10%
130
9.85%
(1,800) -36.00%
(1,800)
(3,700)
(41,570)
0.28%
5,000
5,000
25,800
0.39%
0.28%
0.39%
-36.00%
Admin depreciation expense
Total Operating Expense
1.91%
23.67%
2.00%
-14.34%
316,170
24.51%
-13.15%
Other Income
Gain on sale of plant assets
Gain on sale of long term investments
8,000
4,000
2,400
14,400
0.69%
0.00%
8,000
4,000
(200)
11,800
#DIV/O!
0.34%
0.00%
#DIV/O!
Dividend revenue
0.21%
2,600
2,600
0.20%
0.20%
-7.69%
Total Other Income
1.24%
453.85%
0.00%
Other Expenses
Loss on sale of long term investments
0.00%
(8,400) -100.00%
(1,000)
(11,244)
(20,644)
(17,086)
0.00%
8,400
33,450
0.65%
Interest expense
Income tax expense
Total Other Expenses
32,450
39,400
2.80%
2.59%
-2.99%
3.40%
50,644
92,494
97,036
3.93%
-22.20%
71850
6.19%
7.17%
-22.32%
Net Income
79,950
6.89%
7.52%
-17.61%](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Ffcd9c704-f192-4165-ae0a-8ee762f74c0c%2Fba087866-670a-440d-bf16-b42f0ef6c3f1%2Fjty34l9_processed.png&w=3840&q=75)
Transcribed Image Text:Income Statement
For Year Ended December 31, 2019
2020
2019
Analysis
Difference % Change
Sales
1,160,000
100.00%
1,290,000
100.00%
(130,000)
(38,900)
(91,100)
-10.08%
Cost of Goods Sold
748,000
412,000
64.48%
35.52%
786,900
503,100
61.00%
-4.94%
Gross Profit
39.00%
-18.11%
Operating Expenses
Sales salaries expense
Sales benefit expense
(14,500) -23.20%
(4,600) -23.00%
(4,500) -25.00%
(200)
(50) -14.29%
(1,800)
(5,200)
(3,400)
(150)
48,000
4.14%
62,500
4.84%
15,400
1.33%
20,000
1.55%
Advertising
Sales travel expense
Sales supplies expense
Sales depreciation expense
Admin salaries expense
Admin benefits expense
Admin travel expense
13,500
2,000
1.16%
18,000
2,200
1.40%
0.17%
0.17%
-9.09%
300
0.03%
350
0.03%
13,400
1.16%
15,200
1.18%
-11.84%
105,600
42,250
9.10%
110,800
45,650
8.59%
-4.69%
3.64%
3.54%
-7.45%
4,200
0.36%
4,350
0.34%
-3.45%
Admin supplies expense
Admin maintenance expense
Admin maintenance expense
1,450
3,200
3,200
22,100
274,600
0.13%
1,320
0.10%
130
9.85%
(1,800) -36.00%
(1,800)
(3,700)
(41,570)
0.28%
5,000
5,000
25,800
0.39%
0.28%
0.39%
-36.00%
Admin depreciation expense
Total Operating Expense
1.91%
23.67%
2.00%
-14.34%
316,170
24.51%
-13.15%
Other Income
Gain on sale of plant assets
Gain on sale of long term investments
8,000
4,000
2,400
14,400
0.69%
0.00%
8,000
4,000
(200)
11,800
#DIV/O!
0.34%
0.00%
#DIV/O!
Dividend revenue
0.21%
2,600
2,600
0.20%
0.20%
-7.69%
Total Other Income
1.24%
453.85%
0.00%
Other Expenses
Loss on sale of long term investments
0.00%
(8,400) -100.00%
(1,000)
(11,244)
(20,644)
(17,086)
0.00%
8,400
33,450
0.65%
Interest expense
Income tax expense
Total Other Expenses
32,450
39,400
2.80%
2.59%
-2.99%
3.40%
50,644
92,494
97,036
3.93%
-22.20%
71850
6.19%
7.17%
-22.32%
Net Income
79,950
6.89%
7.52%
-17.61%
![Balance Sheet
December 31, 2020
2020
2019
Analysis
Difference % Change
Assets
Current assets:
Cash
43,700 4.08%
18,200 1.80%
25,500
140.11%
Accounts Receivable
24,500 229%
13,377 1.32%
11,123
83.15%
Allowance for doubtful accounts
(900) -0.08%
(427) -0.04%
(473)
110.77%
26.29%
17.05%
Inventory
44,200 4.13%
35,000 3.46%
9,200
Prepaid expenses
15,100 1.41%
12,900 1.27%
2,200
Supplies
1,000 0.09%
750 0.07%
250
33.33%
Tatal current assets
127,600 11.93%
79,800 7.88%
47,800
59.90%
Property, plart, and equpment:
Land
125,000 11.68%
175,000 17.29%
(50,000)
-28.57%
Buildings
Less: Accumulated depreciation - buildings
350,000 32.72%
350,000 34.57%
0.00%
(105,000) -981%
(87,500) -8.64%
(17,500)
20.00%
Equipment
525,000 49.07%
400,000 39.51%
125,000
31.25%
Less: Accumulated depreciation - equipment
(130,000) - 12.15%
(112,000) -11.06%
(18,000)
16.07%
Total Property, Plant, and Equiptment
765,000 71.51%
725,500 71.67%
39,500
5.44%
Nan Current Assets
Patents
45,000 421%
50,000 4.94%
(5,000)
-10.00%
Investments
132,200 12.36%
157,000 15.51%
(24,800)
-15.80%
Tatal Nancurrent Assets
177,200 16.56%
207,000 20.45%
(29,800)
-14.40%
Tatal Assets
1,069,800 100.00%
1.012.300 100.00%
57,500
5.68%
Liabiliies and Stockholders' Equity
Current Liabilifes
Accounts Payable
Income Tax Payable
Salaries and Wages Payable
Dividend Payable
Shart term Nates Payable
20,000 1.87%
32,000 3.16%
(12,000)
2,000
-37.50%
6,000 0.56%
4,000 0.40%
50.00%
8,100 0.76%
5,800 0.57%
2,300
39.66%
16,500 1.54%
14,400 1.42%
2,100
14.58%
10,000 0.93%
60,600 5.66%
10,000 0.99%
66,200 6.54%
0.00%
Tatal current liabiliies
(5,800)
-8.46%
Lang-Term Liabilises
Lang term notes payable
Bonds Payable
Add: Premium an bonds payable
Total Long-Term Lablises
60,000 5.61%
70,000 6.91%
(10,000)
-14.29%
400,000 37.39%
400,000 39.51%
0.00%
-21.47%
20.303 1.90%
25,853 2.55%
495.853 48.98%
562,053 55.52%
(5,550)
(15,550)
(21,150)
480,303 44.90%
-3.14%
Tatal Liabilises
540,903 50.58%
-3.76%
Sharehalders' Equity:
Comman Stock
$10 par, outstanding 2020 2,4 millian shares and 2019 22 millian shares
Paind in capital in excess of par - comman stock
Retained Earrings
240,000 22.43%
220,000 21.73%
20,000
9.09%
25,000 2.34%
17,500 1.73%
7,500
42.86%
292,697 27.36%
245,747 24.28%
46,950
19.11%
(28,800) -2.69%
528,897 49.44%
(33,000) -3.26%
Dividends
4,200
-12.73%
Total Stockholders Equity
450,247 44.48%
78,650
17.47%
Total Liabilites and Stockholders Equity
1,069,800 100.00%
1,012,300 100.00%
57,500
5.68%](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Ffcd9c704-f192-4165-ae0a-8ee762f74c0c%2Fba087866-670a-440d-bf16-b42f0ef6c3f1%2Fhp68bgl_processed.png&w=3840&q=75)
Transcribed Image Text:Balance Sheet
December 31, 2020
2020
2019
Analysis
Difference % Change
Assets
Current assets:
Cash
43,700 4.08%
18,200 1.80%
25,500
140.11%
Accounts Receivable
24,500 229%
13,377 1.32%
11,123
83.15%
Allowance for doubtful accounts
(900) -0.08%
(427) -0.04%
(473)
110.77%
26.29%
17.05%
Inventory
44,200 4.13%
35,000 3.46%
9,200
Prepaid expenses
15,100 1.41%
12,900 1.27%
2,200
Supplies
1,000 0.09%
750 0.07%
250
33.33%
Tatal current assets
127,600 11.93%
79,800 7.88%
47,800
59.90%
Property, plart, and equpment:
Land
125,000 11.68%
175,000 17.29%
(50,000)
-28.57%
Buildings
Less: Accumulated depreciation - buildings
350,000 32.72%
350,000 34.57%
0.00%
(105,000) -981%
(87,500) -8.64%
(17,500)
20.00%
Equipment
525,000 49.07%
400,000 39.51%
125,000
31.25%
Less: Accumulated depreciation - equipment
(130,000) - 12.15%
(112,000) -11.06%
(18,000)
16.07%
Total Property, Plant, and Equiptment
765,000 71.51%
725,500 71.67%
39,500
5.44%
Nan Current Assets
Patents
45,000 421%
50,000 4.94%
(5,000)
-10.00%
Investments
132,200 12.36%
157,000 15.51%
(24,800)
-15.80%
Tatal Nancurrent Assets
177,200 16.56%
207,000 20.45%
(29,800)
-14.40%
Tatal Assets
1,069,800 100.00%
1.012.300 100.00%
57,500
5.68%
Liabiliies and Stockholders' Equity
Current Liabilifes
Accounts Payable
Income Tax Payable
Salaries and Wages Payable
Dividend Payable
Shart term Nates Payable
20,000 1.87%
32,000 3.16%
(12,000)
2,000
-37.50%
6,000 0.56%
4,000 0.40%
50.00%
8,100 0.76%
5,800 0.57%
2,300
39.66%
16,500 1.54%
14,400 1.42%
2,100
14.58%
10,000 0.93%
60,600 5.66%
10,000 0.99%
66,200 6.54%
0.00%
Tatal current liabiliies
(5,800)
-8.46%
Lang-Term Liabilises
Lang term notes payable
Bonds Payable
Add: Premium an bonds payable
Total Long-Term Lablises
60,000 5.61%
70,000 6.91%
(10,000)
-14.29%
400,000 37.39%
400,000 39.51%
0.00%
-21.47%
20.303 1.90%
25,853 2.55%
495.853 48.98%
562,053 55.52%
(5,550)
(15,550)
(21,150)
480,303 44.90%
-3.14%
Tatal Liabilises
540,903 50.58%
-3.76%
Sharehalders' Equity:
Comman Stock
$10 par, outstanding 2020 2,4 millian shares and 2019 22 millian shares
Paind in capital in excess of par - comman stock
Retained Earrings
240,000 22.43%
220,000 21.73%
20,000
9.09%
25,000 2.34%
17,500 1.73%
7,500
42.86%
292,697 27.36%
245,747 24.28%
46,950
19.11%
(28,800) -2.69%
528,897 49.44%
(33,000) -3.26%
Dividends
4,200
-12.73%
Total Stockholders Equity
450,247 44.48%
78,650
17.47%
Total Liabilites and Stockholders Equity
1,069,800 100.00%
1,012,300 100.00%
57,500
5.68%
Expert Solution
![](/static/compass_v2/shared-icons/check-mark.png)
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
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
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.Recommended textbooks for you
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education