Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Outdoor living spaces Company Outdoor Living Spaces Company Find the letter (A through G) and articulate what each of the items most likely pertains to
Outdoor living spaces Company Outdoor Living Spaces Company Find the letter (A through G) and articulate what each of the items most likely pertains to for a small deck construction business. and recreate an opening balance sheet.
Balance Sheet as of December 31, This Year | Statement of cash flows for this ear ended December 31 | Income statement for this year ended December 31 |
Cash $1,000 | Operating Activities: | sales $346,900 |
Short-tern treasury bills 12,100 | Net income $8,720 | Cost of goods sold G (240,700) |
13,100 | Add: depreciation expense D 9,000 | Gross Profit 106,200 |
Receivables A 61,500 | Less: non cash revenues -0- | depreciation (9,000) |
Inventories 25,475 | Adjustment for deferred taxes, decrease (350) | Selling, general, and administrative (85,400) |
other current assets 3,030 | Receivables, decrease E (8,010) | Income from operations 11,800 |
Total Current assets 103,105 | Inventories, decrease (9,200) | interest expense (1,800) |
property,plant, and equipment 103,000 | Payables, increase 4,400 | other income 2,000 |
Less: accumulated depreciation 50,000 | Taxes payable, increase 2,800 | earnings before taxes 12,000 |
53,000 | Other (1,600) | Income taxes (3,280) |
Other Assets 6,405 | Cash flow from operating activities 5,760 | Net income $8,720 |
Total assets $162,510 | Investing activities: | |
Liabilities: | Purchase of property, plant, and equipment F (15,600) | |
Notes payable $6,000 | Other 4,650 | |
Current portion of long-term debt B 1,000 | Cash flow from investing activities (10,950) | |
Accounts Payable 18,000 | Financing Activities: | |
wages payable 4,900 | Proceeds from notes payable 2,400 | |
accrued liabilities 3,015 | payments on long-term loans (4,000) | |
accrued taxes 8,400 | Sale of stock 4,000 | |
total current liabilities 41,315 | cash dividends paid to stockholders (1,900) | |
long-term debt 23,000 | Cash flow from financing activities 500 | |
deferred taxes 7,600 | Increase in cash and equivalents (4,690) | |
Total liabilities $71,915 | Cash and cash equivalents, beginning of year 17,790 | |
Stock Holders Equity: | cash and cash equivalents, end of year $13,100 | |
Common stock 10,700 | ||
Retained earnings C 79,895 | ||
Total stock holder equity $90,595 | ||
Total liabilities and stock holder equity $162,510 |
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