Question
Comparative balance sheets, income statement, and additional financial information for Washington Bullets Trust appear below: Washington Bullets Trust Comparative Balance Sheet December 31 2021 2020
Comparative balance sheets, income statement, and additional financial information for Washington Bullets Trust appear below:
Washington Bullets Trust
Comparative Balance Sheet
December 31
2021 | 2020 | |
Assets | ||
Cash and cash equivalents | $ 128,900 | $ 134,700 |
Accounts receivable | 85,100 | 144,800 |
Merchandise inventory | 725,400 | 526,000 |
Prepaid expenses | 22,000 | 7,900 |
Supplies | 7,500 | 1,200 |
Property, plant, and equipment | 964,500 | 1,084,500 |
Accumulated depreciation | (112,800) | (99,000) |
Total assets | $ 1,820,600 | $ 1,800,100 |
Liabilities and equity | ||
Liabilities: | ||
Accounts payable | $ 107,100 | $ 26,800 |
Unearned revenues | 22,900 | 43,700 |
Notes payable, long-term | 580,000 | 900,000 |
Total liabilities | 710,000 | 970,500 |
Equity: | ||
Common stock | 180,000 | 80,000 |
Additional paid-in capital | 900,000 | 600,000 |
Retained earnings | 30,600 | 149,600 |
Total equity | 1,110,600 | 829,600 |
Total liabilities and equity | $ 1,820,600 | $ 1,800,100 |
Washington Bullets Trust
Income Statement
For Year Ended December 31, 2021
Sales |
| $ 829,200 |
Cost of goods sold |
| 589,600 |
Gross profit |
| 239,600 |
Operating expenses: |
|
|
Selling, general, and administrative expenses | $ 104,800 |
|
Depreciation expense | 63,800 |
|
Total operating expenses |
| 168,600 |
Operating income |
| 71,000 |
Gain on sale of property, plant, and equipment |
| 24,700 |
Pretax income |
| 95,700 |
Income tax expense |
| 46,700 |
Net income |
| $ 49,000 |
Additional information:
- Washington Bullets purchased $26,000 of property, plant, and equipment during the year.
- Washington Bullets sold property, plant, and equipment with a book value of $96,000 during the year.
- Washington Bullets issued additional common stock above par value.
Instructions: Using the indirect method, prepare a statement of cash flows for the year ended December 31, 2021 in accordance with generally accepted accounting principles.
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