Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Use the following information from Cersie Company to create the Cash Flow from Operations Section of the Cash Flow Statement using the indirect method. Note:

Use the following information from Cersie Company to create the Cash Flow from Operations Section of the Cash Flow Statement using the indirect method. Note: You may not have sufficient information to prepare a complete cash flow statement but you do have enough to do just the Cash Flow from Operations section.

Cersei Company

Income Statement

For the Year Ended December 31, 2019

Net Sales Revenue

$325,000

Cost of Goods Sold

222,000

Gross Profit

$103,000

Operating Expenses:

Selling Expenses

Commission Expense

$25,000

Utilities Expense

5,000

Total Selling Expenses

$30,000

Administrative Expenses:

Depreciation Expense - Machinery

5,000

Salary Expense

2,000

Total Administrative Expenses

$ 7,000

Total Operating Expenses

$37,000

Operating Income

$ 66,000

Other Revenues and (Expenses):

Interest Revenue

4,500

Interest Expenses

( 1,500)

Total Other Revenue and (Expenses)

3,000

Net Income before Taxes

$ 69,000

Income Tax Expense

15,000

Net Income

$ 54,000

Cersei Company

Comparative Balance Sheet

December 31, 2019 and 2018

2019

2018

Assets

Current Assets:

Cash

$95,000

$72,000

Accounts Receivable

26,000

18,000

Merchandise Inventory

74,000

81,000

Total Current Assets

195,000

171,000

Property, Plant & Equipment

Land

150,000

150,000

Machinery

250,000

250,000

Accum. Deprec. - Machinery

(215,000)

(170,000)

Total Property, Plant & Equipment

185,000

230,000

Total Assets

380,000

401,000

Liabilities

Current Liabilities

Accounts Payable

31,000

44,000

Salaries payable

42,000

38,000

Total Current Liabilities

73,000

82,000

Long - Term Liabilities

Bonds Payable

96,000

68,000

Total Liabilities

169,000

150,000

Stockholder's Equity

Common Stock

138,000

158,000

Retained Earnings

73,000

93,000

Total Stockholder's Equity

211,000

251,000

Total Liabilities and Stockholders Equity

380,000

401,000

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_2

Step: 3

blur-text-image_3

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

Will You Be My Internal Audit Manager

Authors: Benito Gross

1st Edition

B09774C8CK, 979-8521636563

More Books

Students also viewed these Accounting questions

Question

Can you think of three examples of natural monopolies?

Answered: 1 week ago