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 Using the trial balance above complete a Statement of Cash Flows for 2020. Use the indirect method. See additional information below. *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. Net Income for 2020 is $79,950.
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 Using the trial balance above complete a Statement of Cash Flows for 2020. Use the indirect method. See additional information below. *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. Net Income for 2020 is $79,950.
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 |
Using the
*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. |
Net Income for 2020 is $79,950.
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps
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
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,
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