Question
Balance Sheet Year 1 Year 2 Year 3 Assets Cash 50,000 40,000 92,000 Prepaid Insurance 6,000 3,000 6,000 Accounts Receivable 25,000 45,000 30,000 Inventory 10,000
Balance Sheet | |||
Year 1 | Year 2 | Year 3 | |
Assets | |||
Cash | 50,000 | 40,000 | 92,000 |
Prepaid Insurance | 6,000 | 3,000 | 6,000 |
Accounts Receivable | 25,000 | 45,000 | 30,000 |
Inventory | 10,000 | 10,000 | 39,000 |
Building | 100,000 | 100,000 | - |
Accumulated Depreciation | 25,000 | 30,000 | - |
Book Value of Building | 75,000 | 70,000 | - |
Investments | - | - | 10,000 |
Total Assets | 166,000 | 168,000 | 177,000 |
Liabilities | |||
Accounts Payable | 25,000 | 15,000 | 40,000 |
Notes Payable | 80,000 | - | 10,000 |
Interest Payable | 4,000 | 1,000 | - |
Total Liabilities | 109,000 | 16,000 | 50,000 |
Owners Equity | |||
Retained Earnings | 50,000 | 75,000 | 50,000 |
Stock | 7,000 | 77,000 | 77,000 |
Total Owners Equity | 57,000 | 152,000 | 127,000 |
Total Liabilities & Owners Equity | 166,000 | 168,000 | 177,000 |
Income Statement | |||
Year 2 | Year 3 | ||
Revenues | 120,000 | 150,000 | |
COGS | 65,000 | 75,000 | |
Gross Profit | 55,000 | 75,000 | |
Insurance Expense | 3,000 | 3,000 | |
Depreciation Expense | 5,000 | 5,000 | |
Interest Expense | 1,000 | 2,000 | |
Net Income | 46,000 | 65,000 |
1 Using the attached Balance Sheet (Beginning Balance = Year1 and Ending Balance = Year2) and Income Statement from Year 2, what is Cash Received from Customers?
2 Using the attached Balance Sheet (Beginning Balance = Year1 and Ending Balance = Year2) and Income Statement from Year 2, what is Cash Paid for Insurance? Please enter a positive number, even though it represents cash paid.
3 Using the attached Balance Sheet (Beginning Balance = Year1 and Ending Balance = Year2) and Income Statement from Year 2, what is Cash Paid for Inventory? Please enter a positive number, even though it represents cash paid.
4 Using the attached Balance Sheet (Beginning Balance = Year1 and Ending Balance = Year2) and Income Statement from Year 2, what is Cash Paid for Property Plant & Equipment (which means Building for this problem)? Please enter a positive number, even though it represents cash paid.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
1 Cash Received from Customers The cash received from customers can be calculated using the informat...Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started