Answered step by step
Verified Expert Solution
Question
1 Approved Answer
The balance sheets of Tatyana's Tortellini, Inc. at Dec. 31, 2019 and Dec. 31, 2020 and the related income statement for the year ended December
The balance sheets of Tatyana's Tortellini, Inc. at Dec. 31, 2019 and Dec. 31, 2020 | |||||||
and the related income statement for the year ended December 31, 2020 are as follows: | |||||||
Assets | 31-Dec-20 | 31-Dec-19 | |||||
Cash | 60,000 | 45,000 | |||||
Accounts Recivable | 69,000 | 65,000 | |||||
Inventory | 118,000 | 120,000 | |||||
Prepaid Expenses | 28,000 | 18,000 | |||||
Investments | 159,000 | 160,000 | |||||
Machinery & Equipment | 128,000 | 110,000 | |||||
Accumulated Depreciation | (28,500) | (12,000) | |||||
533,500 | 506,000 | ||||||
Liabilities & Equity | |||||||
Accounts Payable | 84,000 | 68,000 | |||||
Accrued Expenses Payable | 2,000 | 11,000 | |||||
Dividends Payable | 3,000 | - | |||||
Bonds Payable (due 2025) | 100,000 | 180,000 | |||||
Common Stock | 110,000 | 105,000 | |||||
PIC in Excess of Par | 116,100 | 90,000 | |||||
Retained Earnings | 131,400 | 70,000 | |||||
Treasury Stock | (13,000) | (18,000) | |||||
533,500 | 506,000 | ||||||
Tatyana's Tortellini, Inc. | |||||||
Income Statement | |||||||
for the year ended December 31, 2020 | |||||||
Sales | $750,000 | ||||||
Gain on Sale of Plant Asset | 6,000 | ||||||
Total Revenue & Gains | $756,000 | ||||||
Cost of Goods Sold | $262,500 | ||||||
Salary Expense | 157,000 | ||||||
Depreciation Expense | 25,000 | ||||||
Other Operating Expenses | 98,100 | ||||||
Interest Expense | 18,500 | ||||||
Loss on Sale of Investment | 5,500 | ||||||
Loss on Bond Retirement | 6,200 | ||||||
Total Expenses & Losses | 572,800 | ||||||
Income Before Tax | $183,200 | ||||||
Income Taxes | 36,800 | ||||||
Net Income | $146,400 | ||||||
Additional Information | |||||||
A. | Cash dividends of | $85,000 | were declared | ||||
B. | Stock was issued for cash | ||||||
C. | Treasury shares were re-issued at cost | ||||||
D. | Equip. with an original cost of | $26,000 | |||||
and accumulated depreciation of | $8,500 | was sold for cash | |||||
E. | Investments were purchased with cash | ||||||
F. | Investments costing | $23,000 | were sold for cash | ||||
G. | Bonds were retired with cash | ||||||
H. | Machinery costing | $44,000 | was purchased with cash | ||||
Required: Prepare a Statement of Cash Flows (indirect method) | |||||||
for the year ended December 31, 2020 | |||||||
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