1 answer

Question 4 (20 marks) The comparative Balance Sheets and the Income statement for the Marine Corporation...

Question:

Question 4 (20 marks) The comparative Balance Sheets and the Income statement for the Marine Corporation are as follow: Marin
Question 4 (20 marks) The comparative Balance Sheets and the Income statement for the Marine Corporation are as follow: Marine Corporation Balance Sheet Assets 2019 2020 Cash $45,000 $50,000 Marketable Securities 175.000 160,000 Accounts Receivable 240,000 220,000 inventories 230,000 275,000 Investments 70,000 55.000 Total current assets $760,000 $760,000 Plant and Equipment 1,300,000 1,550,000 Less Accumulated Amortization 450,000 600,000 Net plant and Equipment S850,000 $950,000 Total Assets 1.610,000 1.710,000 LIABILITIES AND SHAREHOLDERS' EQUITY Accounts payable S110,000 $85.000 Notes payable 65.000 10.000 Accrued Expenses 30,000 5.000 Income Taxes Payable 5.000 10.000 Bonds Payable (2016) 800,000 900,000 Common Stock (100,000 shares) 200.000 200,000 Retained Earnings 400.000 500,000 Total Liabilities and Shareholders' Equity 1.610.000 $1,700,000 Marine Corporation Income Statement For the Year Ended December 31, 2020 Sales S 5.500.000 Less: Cost of Goods Sold 4,200,000 Gross Profit 1.300,000 Less: Selling General & Administrative Expenses 260,000 Operating profit 1.040,000 Less: Amortization Expense 150,000 Famings Before Interest and Taxes 890,000 Less: Interest Expense 90,000 Earings Before Taxes 800,000 Less: Taxes (25%) 200,000 Net Income $ 600,000 Required: Prepare a Statement of Cash Flows in good form for the year ended December 31, 2020 using the Indirect Method?

Answers

Cash Flow statement for year ended December 31, 2020
Particulars Amount in $
Cash flows from operating activities
Net Income       600,000
Adjustments to arrive cash flow from operating activities:
Amortization expense       150,000
Decrease in Marketable Securities          15,000 =175000-160000
Decrease in accounts receivables          20,000 =240000-220000
Increase in Inventories         -45,000 =230000-275000
Decrease in Investments          15,000 =70000-55000
Decrease in accounts payable         -25,000 =85000-110000
Decrease in notes payable         -55,000 =10000-65000
Decrease in accrued expenses         -25,000 =5000-30000
Increase in Income Tax payable            5,000 =10000-5000
Net Cash flow from operating activities       655,000
Cash flows from investing activities
Purchase of Plant & Equipment      -250,000 =1300000-1550000
Net Cash flow from Investing activities      -250,000
Cash flows from financing activities
Proceeds from issuance of Bonds Payable       100,000 =900000-800000
Payment of cash dividends      -500,000 =500000-600000-400000
Net Cash flows from financing activities      -400,000
Net increase(decrease) in cash and cash equivalents (A)            5,000
Cash and cash equivalents at beginning of period (B)          45,000
Cash and cash equivalents at end of period =A+B          50,000
                 -  
.

Similar Solved Questions

1 answer
Question 21. Which of the following would be most likely to increase the demand for jelly?...
Question 21. Which of the following would be most likely to increase the demand for jelly? Select one: a. An increase in income; jelly is a normal good. b. An increase in the price of peanut butter, which is often used with jelly. c. Medical research that finds that daily consumption of jelly makes ...
1 answer
Question 1 (20 pts.) Two point objects are placed on the x-axis with a separations d...
Question 1 (20 pts.) Two point objects are placed on the x-axis with a separations d between them as seen in the figure having equal and opposite charges. For q = 2C, and d = 0.1m: (a) What is the electric field E (vector) at the point P? (b) What is the electric potential V (scalar) at the point P?...
1 answer
Two waves traveling on a string in the same direction both have a frequency of 125...
Two waves traveling on a string in the same direction both have a frequency of 125 Hz, a wavelength of 2 cm, and an amplitude of 0.06 m. What is the amplitude of the resultant wave if the original waves differ in phase by each of the following values? (a) */6 cm (b) / cm eBook...
1 answer
ME 171 Homework 3 Problem: For many applications such as a servo actuator and vehicle, DC...
ME 171 Homework 3 Problem: For many applications such as a servo actuator and vehicle, DC motors are very popular. There are different manufacturer out there. You are going to develop a model to help understand the impact of the parameters. Given: A schematic of DC motor and parameters. DC Motor ?(t...
1 answer
Can someone please explain to me how to interpret and determine the molecular formula from these...
Can someone please explain to me how to interpret and determine the molecular formula from these graphs? Please help! Unknown C312 120 100 0 200 180 160 140 60 40 ppm Vesonances - 20 Unknown C312 LOD 1000 4E00 N00 aVEMERI 19 17 1050 17 10 2 17 074 72 053 040 60 608 72 739 70 609 77 49G 79 425 ...
1 answer
Need help thanks A manufactured product has the following information for August Atual Standard 2 lbs....
need help thanks A manufactured product has the following information for August Atual Standard 2 lbs. per unit $7.00 per lb. 0.5 hours per unit 552 per hour $66 per direct labor hour Units manufactured Total manufacturing costs $1,005, 400 (1) Compute the standard cost per unit (2) Compute the tot...
1 answer
Question 41 of 75. Aurora, a self-employed taxpayer, reports all her income on Sc hedule C....
Question 41 of 75. Aurora, a self-employed taxpayer, reports all her income on Sc hedule C. During the tax interview, Aurora's Tax Professional determines that Auror O Inform Aurora about her eligibility for the O Document the questions they asked and Aurora's answers to the questions pertai...
1 answer
How do you find points of inflection of the function function #h(x) = −x^4 + x^2 − 1#?
How do you find points of inflection of the function function #h(x) = −x^4 + x^2 − 1#?...
1 answer
N2 Use a triple integral to find the volume of the region in the first octant...
N2 Use a triple integral to find the volume of the region in the first octant beneath the plane 40 pts 3x + y + 2z = 6...
1 answer
Please show all work and answer both parts A and B! Thank you ! 4. Air...
Please show all work and answer both parts A and B! Thank you ! 4. Air is contained in a vertical piston-cylinder assembly such that the piston is in static equilibrium. The atmosphere exerts a pressure of 101 kPa on top of the 0.8 meter-diameter piston. The gage pressure of the air inside the cy...
1 answer
3. A body weighing 25 lb is suspended from a spring of constant k=160 lb/ft. The...
3. A body weighing 25 lb is suspended from a spring of constant k=160 lb/ft. The system is shown in Figure 1. At time t=0, it has a downward velocity of 2 ft/sec as it passes through the position of static equilibrium. Determine: (a) the static spring deflection. (b) the natural frequency of the sys...
1 answer
Use the graphical method to construct the shear-force and bending-moment diagrams for the beam shown. Let...
Use the graphical method to construct the shear-force and bending-moment diagrams for the beam shown. Let a=4.0 ft, b=9.0 ft, c=5.0 ft, d=4.0 ft, w = 8 kips/ft and P = 75 kips. Construct the shear-force and bending-moment diagrams on paper and use the results to answer the questions in the subsequen...
1 answer
Please do this problem in matlab and show me the code. Thanks. please do this problem...
please do this problem in matlab and show me the code. Thanks. please do this problem in Matlab and show me the code. Thanks. Problem #1: Circuits and linear-systems In the last HW you developed the governing equations for the “Wheatstone”-bridge circuit used extensively in engineering...
1 answer
I need help with my discrete math question. thanks in advance Let f(x) = 0 +...
I need help with my discrete math question. thanks in advance Let f(x) = 0 + 0,-1-1...+ar+ao with 00, 01,..., an being real numbers. Prove that f(0) E O(") by finding a pair of witnesses C and k such that f(x) < Cx" whenever I k....
1 answer
The random variable can only take the values (), where .Calculate its characteristic function .
The random variable can only take the values (), where .Calculate its characteristic function ....
1 answer
H= 6 T=25 F= 2 L=2 S=45 8) Solve only 6 of the questions A-J. Mark...
H= 6 T=25 F= 2 L=2 S=45 8) Solve only 6 of the questions A-J. Mark the questions you want graded. Determine if each of the infinite series below is converging or diverging. If you do not identify the method you use you receive a maximum of 1 point. A. (-1)"sin (Ln) B. E cos(Fn) c. Stan (n/(T-H)...
1 answer
(50 pts) For the following circuit, solve for R, Ra, Rs, R, and Rs given the...
(50 pts) For the following circuit, solve for R, Ra, Rs, R, and Rs given the specified voltages and current. The values of R will be 600Ω. 1000Q, 5000Q, or 10K. Remember that tolerance will be a factor in your calculations. 4. 0.00311A 500 Ω 600 Ω R1 Ω O Node 1-17.03 V 5,000 ...
1 answer
Note 1) Please wite all your calculations not just the resut (no point will be awarded...
Note 1) Please wite all your calculations not just the resut (no point will be awarded for results only) P 3of 3 10 Mute 75 D oade 1000 &L 3000 Given: 4 ks y 50 ks For a continues beam, Ve 26f'c bw.d Calulate the shear foce for stirup calculations, and check all ACI requirments o Normal weig...