Answered step by step
Verified Expert Solution
Question
1 Approved Answer
The balance sheet and income statement for Joe's Fish Hut are presented below: Joe's Fish Hut Balance Sheet As at December 31 2021 2020 ASSETS
The balance sheet and income statement for Joe's Fish Hut are presented below:
Joe's Fish Hut Balance Sheet As at December 31 | ||
2021 | 2020 | |
ASSETS | ||
Current Assets | ||
Cash | $175,252 | $58,300 |
Accounts receivable | $22,100 | $12,100 |
Merchandise Inventory | $24,100 | $27,400 |
Total Current Assets | $221,452 | $97,800 |
Equipment(1) | $128,000 | $195,000 |
Less: Accumulated depreciation | $-29,000 | $-22,700 |
TOTAL ASSETS | $320,452 | $270,100 |
LIABILITIES AND EQUITY | ||
Liabilities | ||
Current Liabilities | ||
Accounts payable | $28,100 | $41,400 |
Notes payable-current portion | $7,500 | $7,500 |
Total Current Liabilities | $35,600 | $48,900 |
Notes payable-noncurrent portion | $74,000 | $50,000 |
TOTAL LIABILITIES | $109,600 | $98,900 |
Stockholders' Equity | ||
Common stock | $85,000 | $51,100 |
Retained earnings(2) | $125,852 | $120,100 |
TOTAL STOCKHOLDERS' EQUITY | $210,852 | $171,200 |
TOTAL LIABILITIES AND EQUITY | $320,452 | $270,100 |
Additional Information: 1. Equipment During 2021, equipment was sold for a gain of $6,600. The cash proceeds from the sale totaled $73,600. 2. Retained Earnings Joe's Fish Hut declared and paid $6,000 in dividends in 2021.
Joe's Fish Hut Income Statement For the Year Ended December 31, 2021 | |
Sales | $127,000 |
COGS | $82,550 |
Gross Profit | $44,450 |
Operating Expenses | |
Depreciation Expense | $6,300 |
Other operating expenses | $26,670 |
Total Operating Expenses | $32,970 |
Operating Income | $11,480 |
Other Income | |
Gain on Sale of Equipment | $6,600 |
Net Income Before Tax | $18,080 |
Income Tax | $6,328 |
Net Income | $11,752 |
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.
Joe's Fish Hut Cash Flow Statement For the Year Ended December 31, 2021 | ||
Cash Flow from Operating Activities | ||
Net Income | Answer | |
Depreciation | Answer | |
Gain on sale of equipment | Answer | |
Change in Current Assets and Current Liabilities | ||
Change in Accounts Receivable | Answer | |
Change in Merchandise Inventory | Answer | |
Change in Accounts Payable | Answer | |
Net Cash Provided (Used) by Operating Activities | Answer | |
Cash Flow from Investing Activities | ||
Sale of equipment | Answer | |
Net Cash Provided (Used) by Investing Activities | Answer | |
Cash Flow from Financing Activities | ||
Sale of common stock | Answer | |
Receipt of notes payable | Answer | |
Payment of cash dividend | 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
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