I got a lot of my Statement of Cash Flows wrong... can someone help me? filling in the missing sections as well as notes is MUCH APPRECIATED! Thanks in Advance <3 .... I'll fill in all the parts I got write as well as put questions marks to the parts I got wrong. Metlock Inc., a greeting card company, had the following statements prepared as of December 31, 2020. METLOCK INC. COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2020 AND 2019 12/31/20 12/31/19 Cash $5,900 $6,900 Accounts receivable 61,400 51,200 Short-term debt investments (available-for-sale) 34,700 18,000 Inventory 40,200 59,700 Prepaid rent 5,000 4,100 Equipment 152,700 130,200 Accumulated depreciation—equipment (35,400 ) (25,000 ) Copyrights 45,700 49,900 Total assets $310,200 $295,000 Accounts payable $46,300 $40,400 Income taxes payable 3,900 6,000 Salaries and wages payable 8,100 3,900 Short-term loans payable 8,100 10,100 Long-term loans payable 60,200 69,400 Common stock, $10 par 100,000 100,000 Contributed capital, common stock 30,000 30,000 Retained earnings 53,600 35,200 Total liabilities & stockholders’ equity $310,200 $295,000 METLOCK INC. INCOME STATEMENT FOR THE YEAR ENDING DECEMBER 31, 2020 Sales revenue $335,075 Cost of goods sold 175,200 Gross profit 159,875 Operating expenses 120,100 Operating income 39,775 Interest expense $11,400 Gain on sale of equipment 2,000 9,400 Income before tax 30,375 Income tax expense 6,075 Net income $24,300 Additional information: 1. Dividends in the amount of $5,900 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 $20,100 and was 70% depreciated was sold during 2020. Prepare a statement of cash flows using the indirect method. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).) METLOCK INC. Statement of Cash Flows choose the accounting period For the Yr Ended December 31, 2020 Cash Flows from Operating Activities Net Income $24300 Adjustments to reconcile net income to ? Depreciation Expense ? Amortization of Copyright 4200 Gain on Sale of Equipment -2000 Increase in Accounts Receivable -10200 ? ? ? 19500 ? -900 ? 5900 ? -2100 subtotal of the adjustments ? ? enter a total amount for section one ? ? ? ? ? ? ? -42600 ? enter a total amount for section two ? ? ? ? ? -9200 ? -5900 ? enter a total amount for section three ? ? ? Cash at Beginning of Period 6900 Cash at End of Period $5900
Reporting Cash Flows
Reporting of cash flows means a statement of cash flow which is a financial statement. A cash flow statement is prepared by gathering all the data regarding inflows and outflows of a company. The cash flow statement includes cash inflows and outflows from various activities such as operating, financing, and investment. Reporting this statement is important because it is the main financial statement of the company.
Balance Sheet
A balance sheet is an integral part of the set of financial statements of an organization that reports the assets, liabilities, equity (shareholding) capital, other short and long-term debts, along with other related items. A balance sheet is one of the most critical measures of the financial performance and position of the company, and as the name suggests, the statement must balance the assets against the liabilities and equity. The assets are what the company owns, and the liabilities represent what the company owes. Equity represents the amount invested in the business, either by the promoters of the company or by external shareholders. The total assets must match total liabilities plus equity.
Financial Statements
Financial statements are written records of an organization which provide a true and real picture of business activities. It shows the financial position and the operating performance of the company. It is prepared at the end of every financial cycle. It includes three main components that are balance sheet, income statement and cash flow statement.
Owner's Capital
Before we begin to understand what Owner’s capital is and what Equity financing is to an organization, it is important to understand some basic accounting terminologies. A double-entry bookkeeping system Normal account balances are those which are expected to have either a debit balance or a credit balance, depending on the nature of the account. An asset account will have a debit balance as normal balance because an asset is a debit account. Similarly, a liability account will have the normal balance as a credit balance because it is amount owed, representing a credit account. Equity is also said to have a credit balance as its normal balance. However, sometimes the normal balances may be reversed, often due to incorrect journal or posting entries or other accounting/ clerical errors.
I got a lot of my Statement of
Metlock Inc., a greeting card company, had the following statements prepared as of December 31, 2020.
|
METLOCK INC.
COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2020 AND 2019 |
||||||
|---|---|---|---|---|---|---|
|
12/31/20
|
12/31/19
|
|||||
|
Cash
|
$5,900
|
$6,900
|
||||
|
Accounts receivable
|
61,400
|
51,200
|
||||
|
Short-term debt investments (available-for-sale)
|
34,700
|
18,000
|
||||
|
Inventory
|
40,200
|
59,700
|
||||
|
Prepaid rent
|
5,000
|
4,100
|
||||
|
Equipment
|
152,700
|
130,200
|
||||
|
|
(35,400
|
)
|
(25,000
|
)
|
||
|
Copyrights
|
45,700
|
49,900
|
||||
|
Total assets
|
$310,200
|
$295,000
|
||||
|
Accounts payable
|
$46,300
|
$40,400
|
||||
|
Income taxes payable
|
3,900
|
6,000
|
||||
|
Salaries and wages payable
|
8,100
|
3,900
|
||||
|
Short-term loans payable
|
8,100
|
10,100
|
||||
|
Long-term loans payable
|
60,200
|
69,400
|
||||
|
Common stock, $10 par
|
100,000
|
100,000
|
||||
|
Contributed capital, common stock
|
30,000
|
30,000
|
||||
|
|
53,600
|
35,200
|
||||
|
Total liabilities &
|
$310,200
|
$295,000
|
|
METLOCK INC.
INCOME STATEMENT FOR THE YEAR ENDING DECEMBER 31, 2020 |
||||
|---|---|---|---|---|
|
Sales revenue
|
$335,075
|
|||
|
Cost of goods sold
|
175,200
|
|||
|
Gross profit
|
159,875
|
|||
|
Operating expenses
|
120,100
|
|||
|
Operating income
|
39,775
|
|||
|
Interest expense
|
$11,400
|
|||
|
Gain on sale of equipment
|
2,000
|
9,400
|
||
|
Income before tax
|
30,375
|
|||
|
Income tax expense
|
6,075
|
|||
|
Net income
|
$24,300
|
Additional information:
| 1. | Dividends in the amount of $5,900 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 $20,100 and was 70% |
Prepare a statement of cash flows using the indirect method. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)
|
METLOCK INC.
Statement of Cash Flows choose the accounting period For the Yr Ended December 31, 2020 |
||
|---|---|---|
|
Cash Flows from Operating Activities
|
||
|
Net Income
|
$24300
|
|
|
Adjustments to reconcile net income to
|
||
|
?
|
||
|
Depreciation Expense
|
?
|
|
|
Amortization of Copyright
|
4200
|
|
|
Gain on Sale of Equipment
|
-2000
|
|
|
Increase in Accounts Receivable
|
-10200
|
|
|
?
|
?
|
|
|
?
|
19500
|
|
|
?
|
-900 | |
|
?
|
5900
|
|
|
?
|
-2100
|
|
|
subtotal of the adjustments ?
|
||
|
?
|
enter a total amount for section one ?
|
|
|
?
|
||
|
?
|
?
|
|
|
?
|
?
|
|
|
?
|
-42600
|
|
|
?
|
enter a total amount for section two ?
|
|
|
?
|
||
|
?
|
?
|
|
|
?
|
-9200
|
|
|
?
|
-5900
|
|
|
?
|
enter a total amount for section three ?
|
|
|
?
|
?
|
|
|
Cash at Beginning of Period
|
6900
|
|
|
Cash at End of Period
|
$5900
|
Trending now
This is a popular solution!
Step by step
Solved in 2 steps
