Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Presented below is the comparative balance sheet for Pharoah Inc., a private company reporting under ASPE, at December 31, 2021, and 2020: PHAROAH INC. Balance
Presented below is the comparative balance sheet for Pharoah Inc., a private company reporting under ASPE, at December 31, 2021, and 2020:
PHAROAH INC. Balance Sheet December 31 | ||||||
Assets | 2021 | 2020 | ||||
Cash | $59,200 | $98,000 | ||||
Accounts receivable | 101,000 | 75,000 | ||||
Inventory | 205,000 | 155,500 | ||||
Long-term investment | 101,500 | 0 | ||||
Property, plant, and equipment | 535,000 | 460,000 | ||||
Less: Accumulated depreciation | (162,500 | ) | (140,000 | ) | ||
$839,200 | $648,500 | |||||
Liabilities and Shareholders' Equity | ||||||
Accounts payable | $57,500 | $47,000 | ||||
Dividends payable | 6,000 | 0 | ||||
Income tax payable | 14,000 | 15,000 | ||||
Long-term notes payable | 25,000 | 0 | ||||
Common shares | 630,000 | 525,000 | ||||
Retained earnings | 106,700 | 61,500 | ||||
$839,200 | $648,500 |
PHAROAH INC. Income Statement Year Ended December 31, 2021 | ||||||
Sales | $655,200 | |||||
Cost of goods sold | 432,000 | |||||
Gross profit | 223,200 | |||||
Operating expenses | $147,500 | |||||
Loss on sale of equipment | 3,000 | 150,500 | ||||
Profit from operations | 72,700 | |||||
Interest expense | 3,000 | |||||
Interest revenue | (4,500 | ) | (1,500 | ) | ||
Profit before income tax | 74,200 | |||||
Income tax expense | 14,000 | |||||
Profit | $60,200 |
Additional information: | ||
1. | Cash dividends of $15,000 were declared. | |
2. | A long-term investment was acquired for cash at a cost of $101,500. | |
3. | Depreciation expense is included in the operating expenses. | |
4. | The company issued 10,500 common shares for cash on March 2, 2021. The fair value of the shares was $10 per share. The proceeds were used to purchase additional equipment. | |
5. | Equipment that originally cost $30,000 was sold during the year for cash. The equipment had a carrying value of $9,000 at the time of sale. | |
6. | The company issued a note payable for $28,000 and repaid $3,000 by year end. | |
7. | All purchases of inventory are on credit. | |
8. | Accounts Payable is used only to record purchases of inventory. |
Prepare a cash flow statement for the year using the indirect method. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)
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