Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

You are the controller for 21st Technologies. Your staff has prepared an income statement for the current year and has developed the following additional information

You are the controller for 21st Technologies. Your staff has prepared an income statement for the current year and has developed the following additional information by analyzing changes in the companys balance sheet accounts.

AH Tech

Income Statement

For the Year Ended December 31, 2019

Revenue:

Net sales

$3,200,000

Interest revenue

$40,000

Gain on sales of marketable securities

$34,000

Total revenue and gains

$3,274,000

Costs and expenses:

Cost of goods sold

$1,620,000

Operating expenses (including depreciation of $150,000)

$1,240,000

Interest expense

$42,000

Income taxes

$100,000

Loss on sales of plant assets

$12,000

Total costs, expenses, and losses

3,014,000

Net income

$ 260,000

Additional Information

Accounts receivable increased by $60,000.

Accrued interest receivable decreased by $2,000.

Inventory decreased by $60,000, and accounts payable to suppliers of merchandise decreased by $16,000.

Short-term prepayments of operating expenses increased by $6,000, and accrued liabilities for operating expenses decreased by $8,000.

The liability for accrued interest payable increased by $4,000 during the year.

The liability for accrued income taxes payable decreased by $14,000 during the year.

The following schedule summarizes the total debit and credit entries during the year in other balance sheet accounts:

DEBIT ($)

CREDIT ($)

Marketable Securities

60,000

38,000

Notes Receivable (cash loans made to borrowers)

44,000

28,000

Plant Assets (see paragraph 8)

500,000

36,000

Notes Payable (short-term borrowing)

92,000

82,000

Capital Stock

20,000

Additional Paid-in Capital: Capital Stock

160,000

Retained Earnings (see paragraph 9)

120,000

260,000

The $36,000 in credit entries to the Plant Assets account is net of any debits to Accumulated Depreciation when plant assets were retired. Thus the $36,000 in credit entries represents the book value of all plant assets sold or retired during the year.

The $120,000 debit to retained earnings represents dividends declared and paid during the year. The $260,000 credit entry represents the net income shown in the income statement.

All investing and financing activities were cash transactions.

Cash and cash equivalents amounted to $244,000 at the beginning of the year and to $164,000 at year-end.

Instructions:

Construct the company's Statement of Cashflows.

Analyze the companys Statement of Cashflows by looking at the sources and uses of funds explaining the primary reason why the amount of cash provided by operating activities was substantially greater than the companys net income of USD 260,000 while there being a net decrease in cash over the year.

Do you think that think that through more efficient cash management and holding down the growth in receivables affect would have improved the figures.

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

Recommended Textbook for

Parimutuel Applications In Finance New Markets For New Risks

Authors: Ken Baron, Jeffrey Lange

1st Edition

1403939500, 9781403939500

More Books

Students also viewed these Finance questions

Question

Have you used specific nouns and concrete verbs?

Answered: 1 week ago