Question
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
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