Question
Pharoah Company has not yet prepared a statement of cash flows for the 2020 fiscal year. Comparative balance sheets as of December 31, 2019 and
Pharoah Company has not yet prepared a statement of cash flows for the 2020 fiscal year. Comparative balance sheets as of December 31, 2019 and 2020, and a statement of income and retained earnings for the year ended December 31, 2020, are presented as follows.
PHAROAH COMPANY STATEMENT OF INCOME AND RETAINED EARNINGS FOR THE YEAR ENDED DECEMBER 31, 2020 ($000 OMITTED) | ||||
Sales revenue | $3,800 | |||
Expenses | ||||
Cost of goods sold | $1,210 | |||
Salaries and benefits | 710 | |||
Heat, light, and power | 70 | |||
Depreciation | 80 | |||
Property taxes | 20 | |||
Patent amortization | 30 | |||
Miscellaneous expenses | 10 | |||
Interest | 30 | 2,160 | ||
Income before income taxes | 1,640 | |||
Income taxes | 820 | |||
Net income | 820 | |||
Retained earningsJan. 1, 2020 | 320 | |||
1,140 | ||||
Stock dividend declared and issued | 600 | |||
Retained earningsDec. 31, 2020 | $540 |
PHAROAH COMPANY COMPARATIVE BALANCE SHEETS AS OF DECEMBER 31 ($000 OMITTED) | ||||||
Assets | 2020 | 2019 | ||||
Current assets | ||||||
Cash | $372 | $210 | ||||
U.S. Treasury notes (available-for-sale) | 10 | 50 | ||||
Accounts receivable | 780 | 490 | ||||
Inventory | 700 | 550 | ||||
Total current assets | 1,862 | 1,300 | ||||
Long-term assets | ||||||
Land | 160 | 60 | ||||
Buildings and equipment | 910 | 590 | ||||
Accumulated depreciationbuildings and equipment | (190 | ) | (110 | ) | ||
Patents (less amortization) | 110 | 140 | ||||
Total long-term assets | 990 | 680 | ||||
Total assets | $2,852 | $1,980 | ||||
Liabilities and Stockholders Equity | ||||||
Current liabilities | ||||||
Accounts payable | $415 | $370 | ||||
Income taxes payable | 37 | 30 | ||||
Notes payable | 350 | 350 | ||||
Total current liabilities | 802 | 750 | ||||
Long-term notes payabledue 2022 | 190 | 190 | ||||
Total liabilities | 992 | 940 | ||||
Stockholders equity | ||||||
Common stock | 1,320 | 720 | ||||
Retained earnings | 540 | 320 | ||||
Total stockholders equity | 1,860 | 1,040 | ||||
Total liabilities and stockholders equity | $2,852 | $1,980 |
Prepare a statement of cash flows using the direct method. Changes in accounts receivable and accounts payable relate to sales and cost of goods sold. (Show amounts in the investing and financing sections that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)
PHAROAH COMPANY Statement of Cash Flows For the Year Ended December 31, 2020 ($000 Omitted) Cash Flows from Operating Activities Cash Receipts from Customers ta $ Cash Payment for Interest Cash Payment for Property Taxes Cash Payment for Income Taxes Cash Payment for Miscellaneous Cash Payment for Salaries and Benefits Cash Payment for Heat, Light, and Power Cash Payment for Merchandise Net Cash Provided by Operating ActivitiesStep 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