Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Fill out the worksheet. See attached Fred Slezak presented the following comparative balance sheet: FRED SLEZAK CORPORATION Comparative Balance Sheet December 31, 20X5 and 20X4

image text in transcribed

Fill out the worksheet. See attached

Fred Slezak presented the following comparative balance sheet:
FRED SLEZAK CORPORATION
Comparative Balance Sheet
December 31, 20X5 and 20X4
Assets 20X5 20X4
Current assets
Cash $664,000 $9,000
Accounts receivable 375,000 345,000
Inventories 150,000 160,000
Prepaid expenses 35,000 25,000
Total current assets $1,224,000 $539,000
Property, plant, & equipment
Land $300,000 $400,000
Building 700,000 700,000
Equipment 530,000 450,000
$1,530,000 $1,550,000
Less: Accumulated depreciation (300,000) (270,000)
Total property, plant, & equipment $1,230,000 $1,280,000
Total assets $2,454,000 $1,819,000
Liabilities
Current liabilities
Accounts payable $112,000 $119,000
Interest payable 2,000 -
Total current liabilities $114,000 $119,000
Long-term liabilities
Long-term note payable 80,000 -
Total liabilities $194,000 $119,000
Stockholders' equity
Common stock ($1 par) $700,000 $600,000
Paid-in capital in excess of par 800,000 400,000
Retained earnings 760,000 700,000
Total stockholders' equity $2,260,000 $1,700,000
Total liabilities and equity $2,454,000 $1,819,000
Additional information about transactions and events occurring in 20X5 follows:
Dividends of $55,000 were declared and paid.
Accounts payable and accounts receivable relate solely to purchases and sales of inventory. Prepaid items related only to advertising expenses.
The decrease in land resulted from the sale of a parcel at a $45,000 loss. No land was purchased during the year. Equipment was purchased during the year in exchange for a promissory note payable. No equipment was sold.
The increase in paid-in capital resulted from issuing additional shares for cash.
The income statement for the year ending December 31, 20X5, included the following key amounts:
Sales $2,000,000
Cost of goods sold 1,200,000
Salaries expense 400,000
Advertising expense 150,000
Depreciation expense 30,000
Utilities expense 15,000
Interest expense 5,000
Loss on sale of land 45,000
Income tax expense 40,000
Net income 115,000

Prepare Fred Slezak's statement of cash flows for the year ending 20X5. Use the indirect approach, and include required supplemental information about cash paid for interest and taxes.

image text in transcribed Fred Slezak presented the following comparative balance sheet: FRED SLEZAK CORPORATION Comparative Balance Sheet December 31, 20X5 and 20X4 Assets 20X5 20X4 Current assets Cash $ 664,000 $ 9,000 Accounts receivable 375,000 345,000 Inventories 150,000 160,000 35,000 25,000 Prepaid expenses Total current assets $ 1,224,000 $ 539,000 $ 300,000 $ 400,000 Property, plant, & equipment Land Building 700,000 700,000 Equipment 530,000 450,000 $ Less: Accumulated depreciation 1,530,000 $ (300,000) 1,550,000 (270,000) Total property, plant, & equipment $ 1,230,000 $ 1,280,000 Total assets $ 2,454,000 $ 1,819,000 $ 112,000 $ 119,000 Liabilities Current liabilities Accounts payable Interest payable Total current liabilities 2,000 $ 114,000 $ 119,000 Long-term liabilities Long-term note payable Total liabilities 80,000 - $ 194,000 $ 119,000 $ 700,000 $ 600,000 Stockholders' equity Common stock ($1 par) Paid-in capital in excess of par 800,000 400,000 Retained earnings 760,000 700,000 Total stockholders' equity $ 2,260,000 $ 1,700,000 Total liabilities and equity $ 2,454,000 $ 1,819,000 Additional information about transactions and events occurring in 20X5 follows: Dividends of $55,000 were declared and paid. Accounts payable and accounts receivable relate solely to purchases and sales of inventory. Prepaid items related only to advertising expenses. The decrease in land resulted from the sale of a parcel at a $45,000 loss. No land was purchased during the year. Equipment was purchased during the year in exchange for a promissory note payable. No equipment was sold. The increase in paid-in capital resulted from issuing additional shares for cash. The income statement for the year ending December 31, 20X5, included the following key amounts: Sales Cost of goods sold Salaries expense Advertising expense Depreciation expense Utilities expense Interest expense Loss on sale of land Income tax expense Net income $ 2,000,000 1,200,000 400,000 150,000 30,000 15,000 5,000 45,000 40,000 115,000 Prepare Fred Slezak's statement of cash flows for the year ending 20X5. Use the indirect approach, and include required supplemental information about cash paid for interest and taxes. FRED SLEZAK CORPORATION Statement of Cash Flows For the Year Ending December 31, 20X5 Cash flows from operating activities: $ - ### - $ - Cash flows from investing activities: $ - Cash flows from financing activities: $ - Net increase in cash $ Cash balance at January 1, 20X5 Cash balance at December 31, 20X5 ----------------Noncash investing/financing activities: 9,000 $ - $ - $ - ----------------Supplemental information

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

Recommended Textbook for

Cornerstones of Cost Management

Authors: Don R. Hansen, Maryanne M. Mowen

4th edition

1305970667, 978-1337514842, 1337514845, 978-1305970663

More Books

Students also viewed these Accounting questions