Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Use the following financial statements and additional information. ONPOINT INCORPORATED Comparative Balance Sheets June 30, 2019 and 2018 2019 2018 Assets Cash $ 127,700 $
Use the following financial statements and additional information.
ONPOINT INCORPORATED Comparative Balance Sheets June 30, 2019 and 2018 | ||
2019 | 2018 | |
---|---|---|
Assets | ||
Cash | $ 127,700 | $ 74,600 |
Accounts receivable, net | 70,000 | 55,000 |
Inventory | 65,000 | 90,000 |
Prepaid expenses | 4,500 | 5,600 |
Total current assets | 267,200 | 225,200 |
Equipment | 131,000 | 121,000 |
Accumulated depreciationEquipment | (33,000) | (11,000) |
Total assets | $ 365,200 | $ 335,200 |
Liabilities and Equity | ||
Accounts payable | $ 28,000 | $ 34,000 |
Wages payable | 7,000 | 17,000 |
Income taxes payable | 3,800 | 4,200 |
Total current liabilities | 38,800 | 55,200 |
Notes payable (long term) | 35,000 | 70,000 |
Total liabilities | 73,800 | 125,200 |
Equity | ||
Common stock, $5 par value | 250,000 | 180,000 |
Retained earnings | 41,400 | 30,000 |
Total liabilities and equity | $ 365,200 | $ 335,200 |
ONPOINT INCORPORATED Income Statement For Year Ended June 30, 2019 | ||
Sales | $ 699,000 | |
---|---|---|
Cost of goods sold | 427,000 | |
Gross profit | 272,000 | |
Operating expenses | ||
Depreciation expense | $ 61,000 | |
Other expenses | 69,000 | |
Total operating expenses | $ 130,000 | |
142,000 | ||
Other gains (losses) | ||
Gain on sale of equipment | 2,200 | |
Income before taxes | 144,200 | |
Income taxes expense | 44,140 | |
Net income | $ 100,060 |
Additional Information
- A $35,000 note payable is retired at its $35,000 carrying (book) value in exchange for cash.
- The only changes affecting retained earnings are net income and cash dividends paid.
- New equipment is acquired for $60,000 cash.
- Received cash for the sale of equipment that had cost $50,000, yielding a $2,200 gain.
- Prepaid Expenses and Wages Payable relate to Other Expenses on the income statement.
- All purchases and sales of inventory are on credit.
and
General Indirect Requirement General Journal Trial Balance Direct Method Ledger Method Prepare the operating activities section of the statement of cash flows using the indirect method. Enter reductions to net cash provided by operating activities as negative values. Post-closing ONPOINT INCORPORATED Statement of Cash Flows (Indirect Method) For Year Ended June 30, 2019 Cash flows from operating activities: Net income Adjustments to reconcile net income to net cash provided by operating activities: Income statement items not affecting cash Depreciation expense Gain on sale of equipment Changes in current operating assets and liabilities Increase in accounts receivable Decrease in inventory Decrease in prepaid expenses Decrease in accounts payable Decrease in wages payable Decrease in income taxes payable Net cash provided by operating activities, using the direct method: $ 242,640 General General Requirement Trial Balance Direct Method Indirect Method Journal Ledger Prepare the Statement of Cash flows for the year ended June 30, 2019 using the Direct Method. Hint Use the Cash T- account on the General Ledger tab to identify the sources and uses of cash. List cash outflows as negative values. Post-closing ONPOINT INCORPORATED Statement of Cash Flows (Direct Method) For Year Ended June 30, 2019 Cash flows from operating activities: Cash received from customers Cash paid for merchandise Cash paid for operating expenses Cash paid for income taxes Net cash provided by operating activities Cash flows from investing activities: Cash received from sale of equipment Cash paid for equipment Cash flows from financing activities: Cash received from stock issuance Cash paid to retire notes Cash paid for dividends Net increase in cash Cash balance at prior year-end Cash balance at current year-end (408,000) 33 33 S684.000 (77,900) 44,540 X lololol (35,000) (50,000) 70,000 (35,000) (123,260) $ 242,640 (85,000) (88,260) 69,380 74,800 $ S 143,980Step 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