Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Waterways prepared the balance sheet and income statement for the irrigation installation division for 2020. Now the company also needs to prepare a statement of

Waterways prepared the balance sheet and income statement for the irrigation installation division for 2020. Now the company also needs to prepare a statement of cash flows for the same division. The comparative balance sheets for Waterways Corporations Irrigation Installation Division for the years 2019 and 2020 and the income statement for the year 2020 are presented below. Additional information: 1. Waterways sold a company vehicle for $24,200. The vehicle had been used for 10 years. It cost $80,500 when purchased and had a 10-year life and a $6,100 salvage value. Straight-line depreciation was used. 2. Waterways purchased with cash new equipment costing $209,100. 3. Prepaid expenses increased by $33,800. All changes in accounts payable relate to inventory purchases.

WATERWAYS CORPORATIONINSTALLATION DIVISION Balance Sheets December 31
Assets 2020 2019
Current assets
Cash $829,900 $751,300
Accounts receivable 679,600 543,100
Work in process 705,000
Inventory 16,800 7,500
Prepaid expenses 76,200 42,400
Total current assets 2,307,500 1,344,300
Property, plant, and equipment
Land 302,000 302,000
Buildings 447,000 447,000
Equipment 921,800 793,200
Furnishings 40,300 40,300
Accumulated depreciation (483,600 ) (483,800 )
Total property, plant, and equipment 1,227,500 1,098,700
Total assets $3,535,000 $2,443,000
Liabilities and Stockholders Equity
Current liabilities
Accounts payable $157,000 $128,300
Income taxes payable 101,500 80,700
Wages payable 4,400 2,000
Interest payable 1,100
Other current liabilities 14,600 15,100
Revolving bank loan payable 14,900
Total current liabilities 293,500 226,100
Long-term liabilities
Note payable 142,000
Total liabilities 435,500 226,100
Stockholders equity
Common stock 1,250,000 1,250,000
Retained earnings 1,849,500 966,900
Total stockholders equity 3,099,500 2,216,900
Total liabilities and stockholders equity $3,535,000 $2,443,000

WATERWAYS CORPORATIONINSTALLATION DIVISION Income Statement For the Year Ending December 31, 2020
Sales $5,513,457
Less: Cost of goods sold 3,125,200
Gross profit 2,388,257
Operating expenses
Advertising $50,500
Insurance 400,400
Salaries and wages 587,300
Depreciation 74,200
Other operating expenses 20,900
Total operating expenses 1,133,300
Income from operations 1,254,957
Other income
Gain on sale of equipment 18,100
Other expenses
Interest expense (12,200 )
Net other income and expenses 5,900
Income before income tax 1,260,857
Income tax expense 378,257
Net income $882,600

(a) Prepare a statement of cash flows using the indirect method for the year 2020. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access with AI-Powered Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Students also viewed these Accounting questions