Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Wildhorse Inc., a greeting card company, had the following statements prepared as of December 3 1 , 2 0 2 0 . WILDHORSE INC. COMPARATIVE

Wildhorse Inc., a greeting card company, had the following statements prepared as of December 31,2020.
WILDHORSE INC.
COMPARATIVE BALANCE SHEET
AS OF DECEMBER 31,2020 AND 2019
12/31/2012/31/19
Cash $5,900 $7,100
Accounts receivable 62,00051,000
Short-term debt investments (available-for-sale)35,00018,100
Inventory 40,40059,900
Prepaid rent 5,0004,000
Equipment 153,300129,100
Accumulated depreciationequipment (35,000)(24,800)
Copyrights 46,30050,300
Total assets $312,900 $294,700
Accounts payable $46,500 $40,200
Income taxes payable 4,1006,100
Salaries and wages payable 8,1004,100
Short-term loans payable 8,00010,100
Long-term loans payable 60,60069,600
Common stock, $10 par 100,000100,000
Contributed capital, common stock 30,00030,000
Retained earnings 55,60034,600
Total liabilities & stockholders equity $312,900 $294,700
WILDHORSE INC.
INCOME STATEMENT
FOR THE YEAR ENDING DECEMBER 31,2020
Sales revenue $338,150
Cost of goods sold 175,700
Gross profit 162,450
Operating expenses 119,400
Operating income 43,050
Interest expense $11,300
Gain on sale of equipment 2,0009,300
Income before tax 33,750
Income tax expense 6,750
Net income $27,000
Additional information:
1. Dividends in the amount of $6,000 were declared and paid during 2020.
2. Depreciation expense and amortization expense are included in operating expenses.
3. No unrealized gains or losses have occurred on the investments during the year.
4. Equipment that had a cost of $19,800 and was 70% depreciated was sold during 2020.
Prepare a statement of cash flows using the direct method. (Show amounts in the investing and financing sections that decrease cash flow with either a - sign e.g.-15,000 or in parenthesis e.g.(15,000).)
WILDHORSE INC.
Statement of Cash Flows
choose the accounting period December 31,2020For the Year Ended December 31,2020For the Quarter Ended December 31,2020
Cash Provided by Operating Activities
Cash Received from Customers $ 327,150
Cash Payments to Suppliers (175,700+40,200-46,500+40,400-59,900) $-149,900
Cash Payments for Operating Expenses enter a dollar amount
Cash Payments for Interest -11,300
Cash Payments for Income Taxes (6,100+6,750-4,100)-8,750
Net Cash Provided by Operating Activities enter a subtotal of the four previous amounts
enter a total amount for section one
Cash Flows from Investing Activities
Purchase of Investments (18,100-35,000)-16,900
Sale of Equipment 7,940
Purchase of Equipment -44,000
Net Cash Used by Investing Activities -52,960
Net Cash Provided by Financing Activities
Principal Payment on Short-term Loan (10,100-8,000)-2,100
Principal Payment on Long-term (69,600-60,600)-9,000
Dividend Payments -6,000
Net Cash Used by Financing Activities -17,100
enter a total amount for section three
Net Decrease in Cash
Cash at Beginning of Period 7,100
Cash at End of Period $enter a total of the two previous amounts
Help with the unanswered part please and show worked. Thanks!

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_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

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

Get Started

Recommended Textbook for

Statistical Techniques For Analytical Review In Auditing

Authors: Kenneth W. Stringer, Trevor R. Stewart

1st Edition

047186076X, 978-0471860761

More Books

Students also viewed these Accounting questions

Question

Explain basic guidelines for effective multicultural communication.

Answered: 1 week ago

Question

Identify communication barriers and describe ways to remove them.

Answered: 1 week ago

Question

Explain the communication process.

Answered: 1 week ago