Answered step by step
Verified Expert Solution
Question
1 Approved Answer
The following information is provided for the Winfield Corporation. Winfield Corporation Balance Sheets December 31, 20XX December 31, 20XW Assets Current Assets: Cash $1,750 $1,400
The following information is provided for the Winfield Corporation.
Winfield Corporation Balance Sheets | ||||||
December 31, 20XX | December 31, 20XW | |||||
Assets | ||||||
Current Assets: | ||||||
Cash | $1,750 | $1,400 | ||||
Accounts receivable | 7,875 | 5,425 | ||||
Inventory | 33,250 | 28,000 | ||||
Prepaid expenses | 1,225 | 1,050 | ||||
Total current assets | 44,100 | 35,875 | ||||
Investments (long-term) | 17,500 | 21,000 | ||||
Capital assets: | ||||||
Land | 15,750 | 7,000 | ||||
Buildings | 100,000 | 100,000 | ||||
Less: Accumulated depreciation | 61,500 | 58,000 | ||||
Net buildings | 38,500 | 42,000 | ||||
Equipment | 36,750 | 28,000 | ||||
Less: Accumulated depreciation | 10,500 | 7,000 | ||||
Net equipment | 26,250 | 21,000 | ||||
Total assets | $142,100 | $126,875 | ||||
Liabilities and Shareholers Equity | ||||||
Current liabilities: | ||||||
Accounts payable | $15,750 | $17,500 | ||||
Notes payable | 8,750 | 6,125 | ||||
Accrued expenses | 9,275 | 7,350 | ||||
Interest payable | 1,225 | 1,400 | ||||
Total current liabilities | 35,000 | 32,375 | ||||
Long-term liabilities: | ||||||
Bonds payable, 20XY | 43,750 | 38,500 | ||||
Total liabilities | 78,750 | 70,875 | ||||
Shareholders equity: | ||||||
Common stock | 24,500 | 24,500 | ||||
Retained earnings | 38,850 | 31,500 | ||||
Total shareholders equity | 63,350 | 56,000 | ||||
Total liabilities and shareholders equity | $142,100 | $126,875 | ||||
Winfield Corporation | ||
Income Statement | ||
Year Ended December 31, 20XX | ||
Sales | $210,000 | |
Cost of goods sold | 87,500 | |
Gross profits | 122,500 | |
Selling and administrative expense | 95,900 | |
Amortization expense | 10,500 | |
Operating income | 16,100 | |
Interest expense | 3,500 | |
Other income and losses: | ||
Gain on sale of investment | 5,250 | |
Dividend income | 1,575 | |
Loss on sale of equipment | 1,050 | |
Net other income and losses | 5,775 | |
Earnings before taxes | 18,375 | |
Income taxes | 4,375 | |
Net income | $14,000 | |
During 20XX, the following occurred:
- From the long-term investments, a dividend of $1,575 was received. Shares originally costing $3,500 were sold for $8,750 from the investment account.
- Land was purchased for $8,750. Purchase was completed with a note payable of $8,750, with interest and principal due in 12 months.
- New equipment was purchased for $15,750 cash. Old equipment originally costing $7,000 with accumulated amortization of $3,500 was sold for $2,450.
- Notes payable at $6,125 were paid.
- Bonds were sold at par for $5,250.
- A dividend of $6,650 was paid.
The 20XX amortization expense was $3,500 for buildings and $7,000 for equipment.
Prepare a statement of cash flows for the Winfield Corporation for 20XX. (Amounts to be deducted should be indicated with a minus sign. Omit $ sign in your response.)
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