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 August 31 2020 2019 ASSETS
The balance sheet and income statement for Joe's Fish Hut are presented below:
Joe's Fish Hut Balance Sheet As at August 31 | ||
2020 | 2019 | |
ASSETS | ||
Current Assets | ||
Cash | $133,491 | $68,400 |
Accounts receivable | $22,900 | $11,200 |
Merchandise Inventory | $24,700 | $25,500 |
Total Current Assets | $181,091 | $105,100 |
Equipment(1) | $142,000 | $175,000 |
Less: Accumulated depreciation | $-25,100 | $-22,600 |
TOTAL ASSETS | $297,991 | $257,500 |
LIABILITIES AND EQUITY | ||
Liabilities | ||
Current Liabilities | ||
Accounts payable | $31,400 | $41,700 |
Notes payable-current portion | $8,100 | $8,100 |
Total Current Liabilities | $39,500 | $49,800 |
Notes payable-long-term portion | $77,000 | $47,000 |
TOTAL LIABILITIES | $116,500 | $96,800 |
Shareholders' Equity | ||
Common shares | $68,000 | $51,600 |
Retained earnings(2) | $113,491 | $109,100 |
TOTAL SHAREHOLDERS' EQUITY | $181,491 | $160,700 |
TOTAL LIABILITIES AND EQUITY | $297,991 | $257,500 |
Additional Information: 1. Equipment During 2020, equipment was sold for a gain of $5,600. The cash proceeds from the sale totaled $38,600. 2. Retained Earnings Joe's Fish Hut declared and paid $10,000 in dividends in 2020.
Joe's Fish Hut Income Statement For the Year Ended August 31, 2020 | |
Sales | $136,000 |
COGS | $88,400 |
Gross Profit | $47,600 |
Operating Expenses | |
Depreciation Expense | $2,500 |
Other operating expenses | $28,560 |
Total Operating Expenses | $31,060 |
Operating Income | $16,540 |
Other Income | |
Gain on Sale of Equipment | $5,600 |
Net Income Before Tax | $22,140 |
Income Tax | $7,749 |
Net Income | $14,391 |
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.
The balance sheet and income statement for Joe's Fish Hut are presented below: Joe's Fish Hut Balance Sheet As at August 31 2020 2019 ASSETS Current Assets Cash $133,491 $68,400 Accounts receivable $22,900 $11,200 Merchandise Inventory $24,700 $25,500 Total Current Assets $181,091 $105,100 Equipment(1) $142,000 $175,000 Less: Accumulated depreciation $-25,100 $-22,600 TOTAL ASSETS $297,991 $257,500 LIABILITIES AND EQUITY Liabilities Current Liabilities Accounts payable $31,400 $41,700 Notes payable-current portion $8,100 $8,100 Total Current Liabilities $39,500 $49,800 Notes payable-long-term portion $77,000 $47,000 TOTAL LIABILITIES $116,500 $96,800 Shareholders' Equity Common shares $68,000 $51,600 Retained earnings(2) $113,491 $109,100 TOTAL SHAREHOLDERS' EQUITY $181,491 $160,700 TOTAL LIABILITIES AND EQUITY $297,991 $257,500 Additional Information: 1. Equipment During 2020, equipment was sold for a gain of $5,600. The cash proceeds from the sale totaled $38,600. 2. Retained Earnings Joe's Fish Hut declared and paid $10,000 in dividends in 2020. Joe's Fish Hut Income Statement For the Year Ended August 31, 2020 Sales $136,000 COGS $88,400 Gross Profit $ 47,600 Operating Expenses Depreciation Expense $2,500 Other operating expenses $28,560 Total Operating Expenses $31,060 Operating Income $16,540 Other Income Gain on Sale of Equipment $5,600 Net Income Before Tax $22,140 Income Tax $7,749 Net Income $14,391 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 August 31, 2020 Cash Flow from Operating Activities Net Income Depreciation Gain on sale of equipment Change in Operating Assets and Liabilities Change in Accounts Receivable Change in Merchandise Inventory Change in Accounts Payable Net Cash Provided (Used) by Operating Activities Cash Flow from Investing Activities Sale of equipment Net Cash Provided (Used) by Investing Activities Cash Flow from Financing Activities Issue of common shares Receipt of notes payable Payment of cash dividend Net Cash Provided (Used) by Financing Activities Net increase (decrease) in cash Cash at the beginning of the year Cash at the end of the yearStep 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