Question
The balance sheet and income statement for Victoria Hotels are presented below. Victoria Hotels Balance Sheet As at December 31 2020 2019 Assets Current Assets
The balance sheet and income statement for Victoria Hotels are presented below.
Victoria Hotels Balance Sheet As at December 31 | ||
2020 | 2019 | |
Assets | ||
Current Assets | ||
Cash | $112,455 | $77,500 |
Accounts Receivable | $46,000 | $29,100 |
Inventory | $79,000 | $44,200 |
Total Current Assets | $237,455 | $150,800 |
Land | $96,000 | $101,000 |
Equipment | $96,000 | $135,000 |
Accumulated Depreciation | $-51,000 | $-66,000 |
Total Assets | $378,455 | $320,800 |
Liabilities and Equity | ||
Liabilities | ||
Current Liabilities | ||
Accounts Payable | $36,900 | $66,700 |
Taxes Payable | $23,700 | $23,700 |
Total Current Liabilities | $60,600 | $90,400 |
Notes Payable | $126,000 | $89,900 |
Total Liabilities | $186,600 | $180,300 |
Shareholders' Equity | ||
Common Shares | $74,100 | $68,100 |
Retained Earnings | $117,755 | $72,400 |
Total Shareholders' Equity | $191,855 | $140,500 |
Total Liabilities and Equity | $378,455 | $320,800 |
Notes: The company paid cash dividends during 2020.
The company did not make a notes payable payment during 2020.
The company did not purchase any equipment during 2020.
The company did not purchase any land during 2020.
Victoria Hotels Income Statement For the Year Ended December 31, 2020 | |
Revenue | $409,000 |
Cost of Sales | $265,850 |
Gross Profit | $143,150 |
Operating Expenses | |
Depreciation Expense | $6,000 |
Other Operating Expenses | $28,500 |
Total Operating Expenses | $34,500 |
Income from Operations | $108,650 |
Other Income and Expenses | |
Interest Expense | $-6,200 |
Loss on Sale of Equipment | $-8,000 |
Gain on Sale of Land | $5,200 |
Operating Income before Tax | $99,650 |
Income Tax | $29,895 |
Net Income (Loss) | $69,755 |
Prepare the cash flow statement for December 31, 2020 using the indirect method.
Do not enter dollar signs or commas in the input boxes. Use the negative sign for a decrease in cash.
Victoria Hotels Cash Flow Statement For the Year Ended December 31, 2020 | ||
Cash Flow from Operating Activities | ||
Net Income | Answer | |
Adjustments for Non-Cash Items | ||
Depreciation Expense | Answer | |
Loss on Sale of Equipment | Answer | |
Gain on Sale of Land | Answer | |
Changes in Current Assets and Current Liabilities | ||
Increase in Accounts Receivable | Answer | |
Increase in Inventory | Answer | |
Decrease in Accounts Payable | Answer | |
Change in Cash Due to Operating Activities | Answer | |
Cash Flow from Investing Activities | ||
Sale of Equipment | Answer | |
Sale of Land | Answer | |
Net Cash Provided (Used) by Investing Activities | Answer | |
Cash Flow from Financing Activities | ||
Issuance of Common Shares | Answer | |
Proceeds from Notes Payable | Answer | |
Payment of Dividends | 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 |
DC Hotel's net income for the year ended October 31, 2020 was $137,000. Additional data for the year is provided below.
Purchase of property and equipment | $256,000 |
Depreciation of property and equipment | $17,200 |
Dividends declared | $57,000 |
Decrease in beverage inventory | $23,000 |
Loss on sale of equipment | $14,000 |
Issue of common shares | $13,300 |
Calculate the net cash provided (used) by operating activities using the indirect method.
Do not enter dollar signs or commas in the input boxes. Use the negative sign for a decrease in cash. Increase or decrease in cash from operating activities =$
Norway Hotel had net income for 2020 of $130,000. Included in net income was depreciation of $2,400, a gain on sale of land of $6,800, loss on sale of equipment of $9,000 and income taxes of $28,400. Using the information given, calculate the net cash provided (used) by operating activities using the indirect method. Assume that the balances of current assets (except cash) and current liabilities remain the same as last year.
Do not enter dollar signs or commas in the input boxes. Use the negative sign for a decrease in cash.
Net cash provided (used) by operating activities = .
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