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 $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
(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 to Expert-Tailored 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