Question
Comparative Balance Sheets for Quintuitt Corporation are provided below: Quintuitt Corporation Comparative Balance Sheets December 31, 20xx 2020 2019 Current assets: Cash $ 28,250 $
Comparative Balance Sheets for Quintuitt Corporation are provided below:
Quintuitt Corporation Comparative Balance Sheets December 31, 20xx | ||
| 2020 | 2019 |
Current assets: |
|
|
Cash | $ 28,250 | $ 20,000 |
Accounts receivable | 70,000 | 58,000 |
Inventory | 220,000 | 252,000 |
Prepaid expenses | 9,000 | 7,000 |
Total current assets | 332,250 | 335,000 |
Plant assets: |
|
|
Plant assets | 600,000 | 502,000 |
Less: Accum. Depr. | (150,000) | (125,000) |
Total plant assets | 450,000 | 377,000 |
Total assets | $ 777,250 | $ 714,000 |
|
|
|
Current liabilities: |
|
|
Accounts payable | $ 118,000 | $ 115,000 |
Salaries and wages pay. | 47,250 | 74,000 |
Interest payable | 27,000 | 25,000 |
Total current liabilities | 197,250 | 212,000 |
Long-term debt: |
|
|
Bonds payable | 70,000 | 100,000 |
Total liabilities | 267,250 | 312,000 |
|
|
|
Equity: |
|
|
Common stock, $1 par | 37,000 | 28,000 |
Paid in Capital Excess of par Retained earnings | 333,000 145,000 | 252,000 120,000 |
Total equity | 515,000 | 400,000 |
Total Liabilities & Equity | $ 777,250 | $ 714,000 |
The 2020 Income statement is shown below:
Quintuitt Corporation Income Statement For year ended December 31, 2020 | ||
Sales revenue |
| $1,255,250 |
Cost of goods sold |
| 718,000 |
Gross profit |
| 533,250 |
Expenses: |
|
|
Salaries & Wages expense | $256,100 |
|
Interest expense | 75,000 |
|
Depreciation expense | 25,000 |
|
Other expenses | 8,150 |
|
Total expenses |
| 360,250 |
Earnings before tax |
| 173,000 |
Income tax expense |
| 43,000 |
Net income |
| $ 130,000 |
Additional information:
- All sales during the period were made on account.
- All merchandise was purchased on account, comprising the total accounts payable.
- Plant assets costing $98,000 were purchased by paying $28,000 in cash and issuing 7,000 shares of stock, market price was $10/share.
- The Other expenses are related to prepaid items.
- All income taxes incurred during the year were paid during the year.
- In order to supplement its cash, Quintruitt issued 2,000 shares of common stock at $10 per share.
- Cash dividends of $105,000 were declared and paid at the end of the fiscal year.
REQUIRED:
Using the Question 2 TEMPLATE Fall 2020, prepare a Statement of Cash Flows, in proper form, using the direct method for the Cash Flows from Operating Activities. Be sure to include the Reconciliation as part of your statement (placed at the bottom of the statement).
Step by Step Solution
There are 3 Steps involved in it
Step: 1
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