Answered step by step
Verified Expert Solution
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 $23,900. The vehicle had been used for 10 years. It cost $80,500 when purchased and had a 10-year life and a $6,000 salvage value. Straight-line depreciation was used. | |
2. | Waterways purchased with cash new equipment costing $209,800. | |
3. | Prepaid expenses increased by $35,000. All changes in accounts payable relate to inventory purchases. |
WATERWAYS CORPORATIONINSTALLATION DIVISION Balance Sheets December 31 | |||||||
Assets | 2020 | 2019 | |||||
Current assets | |||||||
Cash | $829,200 | $747,000 | |||||
Accounts receivable | 675,300 | 540,700 | |||||
Work in process | 708,400 | ||||||
Inventory | 16,700 | 7,600 | |||||
Prepaid expenses | 77,200 | 42,200 | |||||
Total current assets | 2,306,800 | 1,337,500 | |||||
Property, plant, and equipment | |||||||
Land | 298,000 | 298,000 | |||||
Buildings | 447,000 | 447,000 | |||||
Equipment | 926,600 | 797,300 | |||||
Furnishings | 40,000 | 40,000 | |||||
Accumulated depreciation | (479,400 | ) | (489,100 | ) | |||
Total property, plant, and equipment | 1,232,200 | 1,093,200 | |||||
Total assets | $3,539,000 | $2,430,700 | |||||
Liabilities and Stockholders Equity | |||||||
Current liabilities | |||||||
Accounts payable | $155,500 | $129,100 | |||||
Income taxes payable | 101,700 | 79,700 | |||||
Wages payable | 4,600 | 2,000 | |||||
Interest payable | 1,100 | ||||||
Other current liabilities | 14,600 | 15,400 | |||||
Revolving bank loan payable | 14,900 | ||||||
Total current liabilities | 292,400 | 226,200 | |||||
Long-term liabilities | |||||||
Note payable | 140,000 | ||||||
Total liabilities | 432,400 | 226,200 | |||||
Stockholders equity | |||||||
Common stock | 1,250,000 | 1,250,000 | |||||
Retained earnings | 1,856,600 | 954,500 | |||||
Total stockholders equity | 3,106,600 | 2,204,500 | |||||
Total liabilities and stockholders equity | $3,539,000 | $2,430,700 |
WATERWAYS CORPORATIONINSTALLATION DIVISION Income Statement For the Year Ending December 31, 2020 | ||||||
Sales | $5,533,614 | |||||
Less: Cost of goods sold | 3,129,600 | |||||
Gross profit | 2,404,014 | |||||
Operating expenses | ||||||
Advertising | $49,800 | |||||
Insurance | 400,500 | |||||
Salaries and wages | 584,800 | |||||
Depreciation | 64,800 | |||||
Other operating expenses | 21,100 | |||||
Total operating expenses | 1,121,000 | |||||
Income from operations | 1,283,014 | |||||
Other income | ||||||
Gain on sale of equipment | 17,900 | |||||
Other expenses | ||||||
Interest expense | (12,200 | ) | ||||
Net other income and expenses | 5,700 | |||||
Income before income tax | 1,288,714 | |||||
Income tax expense | 386,614 | |||||
Net income | $902,100 |
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