Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The balance sheet and income statement for Vispara Company are presented below. Vispara Company Balance Sheet As at December 31 2020 2019 Assets Current Assets

The balance sheet and income statement for Vispara Company are presented below.

Vispara Company Balance Sheet As at December 31
2020 2019
Assets
Current Assets
Cash $124,690 $76,500
Accounts Receivable $42,500 $27,400
Merchandise Inventory $75,600 $44,100
Total Current Assets $242,790 $148,000
Land $92,000 $100,000
Equipment $100,000 $138,000
Less: Accumulated Depreciation $-44,000 $-60,000
Total Assets $390,790 $326,000
Liabilities and Equity
Liabilities
Current Liabilities
Accounts Payable $31,400 $66,400
Taxes Payable $28,200 $28,200
Total Current Liabilities $59,600 $94,600
Bonds Payable $114,600 $80,200
Total Liabilities $174,200 $174,800
Shareholders' Equity
Common Shares $80,900 $66,900
Retained Earnings $135,690 $84,300
Total Shareholders' Equity $216,590 $151,200
Total Liabilities and Equity $390,790 $326,000

Notes: The company paid cash dividends during 2020.

The company did not make a bonds payable payment during 2020.

The company did not purchase any equipment during 2020.

The company did not purchase any land during 2020.

Vispara Company Income Statement For the Year Ended December 31, 2020
Sales $414,000
Cost of Goods Sold $269,100
Gross Profit $144,900
Operating Expenses
Depreciation Expense $10,000
Other Operating Expenses $27,100
Total Operating Expenses $37,100
Income from Operations $107,800
Other Income and Expenses
Interest Expense $-7,600
Loss on Sale of Equipment $-7,500
Gain on Sale of Land $5,000
Operating Income before Tax $97,700
Income Tax $29,310
Net Income (Loss) $68,390

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.

Vispara Company Cash Flow Statement For the Year Ended December 31, 2020
Cash Flow from Operating Activities
Net Income Answer
Adjustments to Reconcile Net Income to Cash
Depreciation Expense Answer
Loss on Sale of Equipment Answer
Gain on Sale of Land Answer
Changes in Operating Assets and Liabilities
Increase in Accounts Receivable Answer
Increase in Merchandise 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
Proceeds from Issuance of Common Shares Answer
Proceeds from Bonds 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

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

Financial Modeling

Authors: Simon Benninga

3rd Edition

0262026287, 9780262026284

More Books

Students also viewed these Accounting questions

Question

Identify and describe basic workplace competencies

Answered: 1 week ago

Question

Describe the steps involved in coaching to improve poor performance

Answered: 1 week ago