Auga Company Ltd Income Statement Year Ended December 31,2021 Revenues and gains: Sales revenue 2,100,000 85,000 Gain on sale of Equipment Total revenues and gains Expenses Cost of goods sold Depreciation expense Other operating expense Total expenses 2,185,000 900,000 150,000 350,000 1,400,000 785,000 210,000 575,000 Income before income taxes Income tax expense Net Income Notes Acquisition of Equipment during 2021 540,000 Sale proceeds from sale of Equipment 255,000 Receipt for issuance of notes payable 27,000 Payment for note payable 150,000 Dividend paid 295,000 Book value of equipment sold 170,000

Cornerstones of Financial Accounting
4th Edition
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Jay Rich, Jeff Jones
Chapter11: The Statement Of Cash Flows
Section: Chapter Questions
Problem 64.1C: Researching Accounting Standards: Dissenting Views and the Statement of Cash Flows The preparation...
icon
Related questions
icon
Concept explainers
Topic Video
Question

Using the attached Comparative Balance sheet and Income statement:

  1. Reconstruct the company’s comparative balance sheet for 2020/2021, compute and show the missing figures to include the appropriate sign as a positive or negative figure.
  2. Prepare a complete statement of cash flows for 2021 using the indirect method.
Auga Company Ltd
Income Statement
Year Ended December 31,2021
Revenues and gains:
Sales revenue
2,100,000
85,000
Gain on sale of Equipment
Total revenues and gains
Expenses
Cost of goods sold
Depreciation expense
Other operating expense
Total expenses
2,185,000
900,000
150,000
350,000
1,400,000
785,000
210,000
575,000
Income before income taxes
Income tax expense
Net Income
Notes
Acquisition of Equipment during 2021
540,000
Sale proceeds from sale of Equipment
255,000
Receipt for issuance of notes payable
27,000
Payment for note payable
150,000
Dividend paid
295,000
Book value of equipment sold
170,000
Transcribed Image Text:Auga Company Ltd Income Statement Year Ended December 31,2021 Revenues and gains: Sales revenue 2,100,000 85,000 Gain on sale of Equipment Total revenues and gains Expenses Cost of goods sold Depreciation expense Other operating expense Total expenses 2,185,000 900,000 150,000 350,000 1,400,000 785,000 210,000 575,000 Income before income taxes Income tax expense Net Income Notes Acquisition of Equipment during 2021 540,000 Sale proceeds from sale of Equipment 255,000 Receipt for issuance of notes payable 27,000 Payment for note payable 150,000 Dividend paid 295,000 Book value of equipment sold 170,000
The 2021 comparative balance sheet and income statement of Auga Company Ltd, have just been shared at a meeting of
the company's board of directors. The members of the board of directors were desirous of knowing the reason or reasons
why the cash balance different from the net income. The company uses the indirect method to prepare the statement of
cash flows and it is expected that this should be able to provide the needed clarity required by the directors. Financial info
to be used:
Auga Company Ltd
Comparative Balance Sheet
December 31, 2021 and 2020
2021
2020 Increase/(Decrease)
Assets
70,000
325,000
280,000
Cash
110,000
300,000
350,000
35,000
215,000
1,200,000
2,210,000
Accounts Receivable
?
Supplies
Prepaid expenses
Intangible assets
Equipment, net
?
28,000
215,000
980,000
Total Assets
1,898,000
Liabilities
Accounts payable
250,000
210,000
78,000
602,000
140,000
Accrued liabilities
215,000
?
Income tax payable
Long-term notes payable
Stockholders' Equity
98,500
725,000
Common Stock
Retained earnings
410,000
730,000
330,000
450,000
?
Treasury stock
Total liabilities and stockholders' equity
(70,000)
2,210,000
(60,500)
1,898,000
?
Transcribed Image Text:The 2021 comparative balance sheet and income statement of Auga Company Ltd, have just been shared at a meeting of the company's board of directors. The members of the board of directors were desirous of knowing the reason or reasons why the cash balance different from the net income. The company uses the indirect method to prepare the statement of cash flows and it is expected that this should be able to provide the needed clarity required by the directors. Financial info to be used: Auga Company Ltd Comparative Balance Sheet December 31, 2021 and 2020 2021 2020 Increase/(Decrease) Assets 70,000 325,000 280,000 Cash 110,000 300,000 350,000 35,000 215,000 1,200,000 2,210,000 Accounts Receivable ? Supplies Prepaid expenses Intangible assets Equipment, net ? 28,000 215,000 980,000 Total Assets 1,898,000 Liabilities Accounts payable 250,000 210,000 78,000 602,000 140,000 Accrued liabilities 215,000 ? Income tax payable Long-term notes payable Stockholders' Equity 98,500 725,000 Common Stock Retained earnings 410,000 730,000 330,000 450,000 ? Treasury stock Total liabilities and stockholders' equity (70,000) 2,210,000 (60,500) 1,898,000 ?
Expert Solution
steps

Step by step

Solved in 3 steps with 6 images

Blurred answer
Knowledge Booster
Financial Statements
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
Intermediate Accounting: Reporting And Analysis
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning
Century 21 Accounting Multicolumn Journal
Century 21 Accounting Multicolumn Journal
Accounting
ISBN:
9781337679503
Author:
Gilbertson
Publisher:
Cengage
Auditing: A Risk Based-Approach to Conducting a Q…
Auditing: A Risk Based-Approach to Conducting a Q…
Accounting
ISBN:
9781305080577
Author:
Karla M Johnstone, Audrey A. Gramling, Larry E. Rittenberg
Publisher:
South-Western College Pub
SWFT Comprehensive Volume 2019
SWFT Comprehensive Volume 2019
Accounting
ISBN:
9780357233306
Author:
Maloney
Publisher:
Cengage