Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

1. Assume current liabilities include only items from operations (e.g., accounts payable, taxes payable). Long-term liabilities include items from financing (e.g. bonds and other long-term

1. Assume current liabilities include only items from operations (e.g., accounts payable, taxes payable). Long-term liabilities include items from financing (e.g. bonds and other long-term liabilities). Note that the company did not sell any equipment and did not borrow any additional long-term liabilities throughout the year.

Prepare the cash flow statement for 2020 using the indirect method. Assume no dividends were declared or paid in 2020.

Do not enter dollar signs or commas in the input boxes

Increase or decrease in cash from financing activities=

2.Villa Foods International provides food and beverage services to institutional facilities like school and hospitals. At the end of 2020, the income statement and comparative balance sheet were prepared as shown below.

Villa Foods International Balance Sheet As at December 31
2020 2019
Assets
Current Assets
Cash $354,070 $127,800
Accounts Receivable $231,900 $260,100
Food & Beverage Inventory $501,700 $456,100
Prepaid Expenses $24,100 $24,100
Total Current Assets $1,111,770 $868,100
Long-Term Assets
Land $0 $23,600
Equipment $338,400 $338,400
Accumulated Depreciation $-103,700 $-99,100
Total Long-Term Assets $234,700 $262,900
Total Assets $1,346,470 $1,131,000
Liabilities
Current Liabilities
Accounts Payable $309,000 $325,700
Notes Payable, Current Portion $33,900 $24,500
Total Current Liabilities $342,900 $350,200
Notes Payable, Long-Term Portion $211,800 $198,500
Total Liabilities $554,700 $548,700
Shareholders' Equity
Common Shares $296,000 $260,000
Retained Earnings $495,770 $322,300
Total Shareholders' Equity $791,770 $582,300
Total Liabilities and Equity $1,346,470 $1,131,000

Additional Information: During 2020, land was sold for a loss of $3,300. There was no purchase of equipment throughout the year. The company did not pay off any amount of the notes payable.

Villa Foods International Income Statement For the Year Ended December 31, 2020
Revenue $2,485,000
Cost of Sales $1,491,000
Gross Profit $994,000
Operating Expenses
Depreciation Expense $4,600
Other Operating Expenses $652,300
Total Operating Expenses $656,900
Income from Operations $337,100
Other Income and Expenses
Loss on Sale of Land $-3,300
Income before Income Tax $333,800
Income Tax $116,830
Net Income $216,970

Create the cash flow statement using the indirect method.

Do not enter dollar signs or commas in the input boxes. Use the negative sign for a decrease in cash.

Villa Foods International Cash Flow Statement For the Year Ended December 31, 2020
Cash Flow from Operating Activities
Net Income Answer
Adjustments for Non-Cash Items
Depreciation Answer
Loss on Sale of Land Answer
Change in Current Assets and Current Liabilities
Decrease in Accounts Receivable Answer
Increase in Food & Beverage Inventory Answer
Decrease in Accounts Payable Answer
Net Cash Provided (Used) by Operating Activities Answer
Cash Flow from Investing Activities
Sale of Land Answer
Net Cash Provided (Used) by Investing Activities Answer
Cash Flow from Financing Activities
Proceeds from Notes Payable Answer
Payment of Cash Dividend Answer
Issue of Common Shares Answer
Net Cash Provided (Used) by Financing Activities Answer
Net Increase (Decrease) in Cash Answer
Cash at the Beginning of the Year Answer
Cash at the End of the Year Answer

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Students also viewed these Accounting questions

Question

Finish the proof of Theorem 1.5.

Answered: 1 week ago

Question

Describe the BellMagendie Law and how it was discovered.

Answered: 1 week ago