Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Please prepare cash flow for every year based on the information provided: Alison the Architect Income statement for the years ended December 31 20X1 20X2

Please prepare cash flow for every year based on the information provided:

Alison the Architect
Income statement
for the years ended December 31 20X1 20X2 20x3
Sales $127,970 $152,280 $201,000
Salary expenses 37,440 40,440 44,520
Rent expenses 14,400 15,600 17,160
Phone expenses 4,560 4,920 5,400
Office supplies expenses 4,670 5,400 8,040
Utilities expenses 186,000 20,040 22,080
Insurance expenses 9,300 10,151 11,590
Kitchen supplies expenses 8,490 7,480 7,670
Professional service expenses 1,300 1,840 1,730
Depreciation expenses 7,812 9,565 10,879
Pretax income 21,398 36,844 71,931
Tax expenses 8,559 14,738 28,772
Net income $12,839 $22,106 $43,159
Earning per share $0.19 $0.32 $0.64
Alison the Architect
Statement of Owner's Equity Common Additional Retained Earnings Total
for the years ended December 31 Stock paid in capital
January 1 20X0 $ $ $ $
Issuance of stock during 20X1 67,000 234,500 301,500
Net income for 20x1 12,839 12,839
Dividends declared in 20X1 -5,360 -5,360
December 31, 20X1 67,000 234,500 7,479 308,979
Issuance of stock during 20x2
Net income for 20x2 22,106 22,106
Dividends declared 20x2 -4,020 -4,020
December 31,20x2 67,000 234,500 25,565 327,065
Issuance of stock during 20x3
Net income for 20x3 43,159 43,159
Dividend declared 20x3 -12,060 -12,060
December 31,20x3 $67,000 $234,500 $56,664 $358,164

Alison the Artitect Balance sheet
As of December 31
Current Assets 20X1
Cash $266,370
Accounts receivable 16720
Office supplies 1,170
Kitchen supplies 260
Prepaid insurance 2280
Total current assests 286800
Fixed assests
Automobile 34500
Accumulated depn -6900
Net book value 27600
Computers 1320
Accumulated depn -330
Net book value 990
Copiers 2910
Accumulated depn -582
Net book value 2328
Total fixed assests 30918
Total assests $317,718
Current liabilities
Accounts payable 780
Taxes payable 5319
Professional service payable 1300
Dividend payable 1340
Total current liabilities 8739
Owner's equity
Common stock $67,000
Additional paid in capital $234,500
Retained earnings $7,479
Total owner's equity $308,979
Total liabilities and equity $317,718

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

Auditing CPA Exam Review

Authors: Becker

1st Edition

1943628696, 978-1943628698

More Books

Students also viewed these Accounting questions

Question

manageremployee relationship deteriorating over time;

Answered: 1 week ago