Answered step by step
Verified Expert Solution
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
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