Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Leviathan Manufacturing makes and sells integrated circuit boards. At the end of 2019, the income statement and comparative balance sheet were prepared as shown below.

Leviathan Manufacturing makes and sells integrated circuit boards. At the end of 2019, the income statement and comparative balance sheet were prepared as shown below.

Leviathan Manufacturing Balance Sheet As at February 28
2019 2018
Assets
Current Assets
Cash $269,060 $122,400
Accounts Receivable $244,500 $266,200
Merchandise Inventory $500,400 $453,100
Prepaid Expenses $21,500 $21,500
Total Current Assets $1,035,460 $863,200
Noncurrent Assets
Land $17,900
Equipment $349,100 $349,100
Less: Accumulated Depreciation $-102,800 $-95,300
Total Noncurrent Assets $246,300 $271,700
Total Assets $1,281,760 $1,134,900
Liabilities
Current Liabilities
Accounts Payable $308,400 $330,000
Notes Payable, Current Portion $34,100 $19,000
Total Current Liabilities $342,500 $349,000
Notes Payable, Long-Term Portion $214,400 $185,500
Total Liabilities $556,900 $534,500
Stockholders' Equity
Common Stock $291,000 $250,000
Retained Earnings $433,860 $350,400
Total Stockholders' Equity $724,860 $600,400
Total Liabilities and Equity $1,281,760 $1,134,900

Additional Information: During 2019, land was sold for a loss of $4,400. There was no purchase of equipment throughout the year. The company did not pay off any amount of the notes payable.

Leviathan Manufacturing Income Statement For the Year Ended February 28, 2019
Sales $2,373,000
Cost of Goods Sold $1,423,800
Gross Profit $949,200
Operating Expenses
Depreciation Expense $7,500
Other Operating Expenses $716,900
Total Operating Expenses $724,400
Income from Operations $224,800
Other Income
Loss on Sale of Land $-4,400
Income before Income Tax $220,400
Income Tax $77,140
Net Income $143,260

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.

Leviathan Manufacturing Cash Flow Statement For the Year Ended February 28, 2019
Cash Flow from Operating Activities
Net Income Answer
Adjustments to Reconcile Net Income to Cash
Depreciation Answer
Loss on Sale of Land Answer
Change in Operating Assets and Liabilities
Decrease in Accounts Receivable Answer
Increase in Merchandise 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 Stock 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

Recommended Textbook for

Practical Guide To Accountancy

Authors: Ajit Kumar Chattopadhyay, Amalendu Mukhopadhyay

1st Edition

1642874264, 9781642874266

More Books

Students also viewed these Accounting questions

Question

=+ Is the information up to date?

Answered: 1 week ago