Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Use the Income Statement, Comparative Balance Sheets, & Additional Information to prepare the Statement of Cash Flows. DRUM INC. Income Statement For Year Ended Dec
Use the Income Statement, Comparative Balance | ||||
Sheets, & Additional Information to prepare the | ||||
Statement of Cash Flows. | ||||
| ||||
DRUM INC. | ||||
Income Statement | ||||
For Year Ended Dec 31, 2020 | ||||
Sales | $445,000 | |||
Cost of Goods Sold | 168,000 | |||
Gross Margin | $277,000 | |||
Operating Expenses | 96,000 | |||
Depreciation Expense | 29,000 | |||
Operating Income | $152,000 | |||
Interest Expense | (2,000) | |||
Gain on Sale of Equipment | 5,000 | |||
Loss on Sale of Long-Term Investments | (4,000) | |||
Income before Taxes | $151,000 | |||
Income Tax Expense | 48,000 | |||
Net Income | $103,000 | |||
DRUM Inc. | ||||
Comparative Balance Sheets | ||||
Dec 31, 2020 & 2019 | ||||
2020 | 2019 | |||
Assets | ||||
Current Assets: | ||||
Cash | $85,000 | $34,000 | ||
Accounts Receivable | 25,000 | 28,000 | ||
Merchandise Inventory | 83,000 | 65,000 | ||
Prepaid Expenses | 1,000 | 5,000 | ||
Long-Term Assets: | ||||
Equipment | 245,000 | 221,000 | ||
Accumulated Depr-Equipment | (70,000) | (61,000) | ||
Long-Term Investments | 18,000 | 31,000 | ||
Total Assets | $387,000 | $323,000 | ||
Liabilities & Equity | ||||
Current Liabilities: | ||||
Accounts Payable | $20,000 | $30,000 | ||
Income Tax Payable | 7,000 | 6,000 | ||
Long-Term Liabilities: | ||||
Notes Payable | 4,000 | 20,000 | ||
Equity: | ||||
Common Stock | 225,000 | 217,000 | ||
Retained Earnings | 131,000 | 50,000 | ||
Total Liabilities & Equity | $387,000 | $323,000 | ||
Additional Information: | ||||
1. Sold equipment with a cost of $23,000, yielding | ||||
a $5,000 gain. | ||||
2. Purchased equipment for $47,000 cash. | ||||
3. Sold long-term investments for $9,000 cash, | ||||
which had an original cost of $13,000. | ||||
4. Paid $16,000 cash for the principal amount | ||||
on Notes Payable. | ||||
5. Issued common stock for $8,000 cash. | ||||
6. Declared and paid $22,000 in cash dividends. |
DRUM INC. | ||||||
Statement of Cash Flows (Indirect Method) | ||||||
For Year Ended Dec 31, 2020 | ||||||
Cash Flow from Operating Activities: | ||||||
Net Cash Provided/Used by Operating Activ | ||||||
Cash Flow from Investing Activities: | ||||||
Net Cash Provided/Used by Investing Activ | ||||||
Cash Flow from Financing Activities: | ||||||
Net Cash Provided/Used by Financing Activ | $0 | |||||
Net Increase/Decrease in Cash | ($10,000) | |||||
Net Increase/Decrease in Cash | ||||||
Cash Balance at Prior Year (PY) | ||||||
Cash Balance at Current Year (CY) | ||||||
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