Prepare Hearts Statement of CFO: Compraram 1 NI Q1 12/31/2016 12/31/2017 2 Depr. Exp Truck Q2...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Prepare Hearts Statement of CFO: Compraram 1 NI Q1 12/31/2016 12/31/2017 2 Depr. Exp Truck Q2 Assets: Cash 357,000 1,382,800 Depr. Exp - Equip AR 100,000 92,000 Amort. Exp Intang Q4 Prepaid Insurance 15,000 10,000 3 L/G on Sale Investments Q5 Inventory 180,000 203,000 L/G on Sale - Truck Q6 Investments 50,000 42,000 L/G on Sale Equip Q7 Truck 100,000 114,500 L/G on Sale Intang Q8 Accum. Depreciation-Truck -52,000 -62,800 L/G on Sale Land Q9 Equipment 1,537,500 1,241,000 4 A Cash Q10 Accum.Depreciation - Equip -580,000 -476,000 Intangibles 40,000 90,000 A AR Q11 Accumulated Amortization -12,000 -17,000 A Prepaid Insurance Q12 Land 600,000 511,000 A Inventory Q13 Totals 2,335,500 3,130,500 A Accounts Pay Q14 A Accrued Exp Pay Q15 Liabilities and Shareholders' Equity: A Dividends Pay Q16 Accounts Payable 200,000 185,000 A Short Term Notes Pay Q17 Accrued Expenses Payable 60,000 77,700 A Income Tax Pay Q18 Dividends Payable 45,000 39,000 A Unearned Rev Q19 Q20 Short Term Notes Payable 30,000 22,500 Income Tax Payable 72,500 85,600 Net Cash Provided by Operating Activities Q21 Unearned Revenue 87,000 43,700 CFI: Sold Investments Q22 Bonds Payable Long Term 450,000 750,000 Sold Truck Q23 Common Stock 57,000 120,000 Sold Equipment Q24 APIC Common Stock 293,000 390,000 Sold Intangibles Q25 Sold Land Q26 Bought Investments Q27 Bought Truck Q28 Bought Equipment Q29 Bought Intangible Q30 Bought Land Q31 Net Cash Provided by Investing Activities Q32 CFFA: Paid Short Term Notes Pay Q33 Paid LT Bonds Pay Q34 Issued LT Bonds Pay Q35 Paid Dividends Q36 Issued Common Stock Q37 Issued Preferred Stock Q38 Net Cash Used By Financing Activities Q39 Change in Cash 2017 Q40 Beginning Cash 357,000 Ending Cash 1,382,800 Preferred Stock APIC Preferred Stock Retained Earnings Totals Hearts additional Information that happened in 2017: A. Hearts had a net income of $475,000. The company only uses cash dividends. B. Hearts bought $74,000 worth of investments and sold other investments for a gain of $8,300. C. Hearts purchased a truck for $53,400 by paying $28,250 and financing the rest with a short term notes payable. Hearts recorded depreciation expense on trucks for $19,650 and sold a truck for a loss of $2,925. D. Hearts sold Equipment with an original historical cost of $747,500 and accumulated depreciation of $293,700 for a gain of $87,300. E. When new equipment is purchased, Hearts pays for 17% with cash and finances the remaining 83% by issuing a long term bond payable. F. Hearts amortization expense was $11,435. Hearts sold a patent this year for $21,360 cash Hearts had originally bought the patent for $17,940. Hearts purchased a different patent and paid for it using 55% cash and issuing 10% worth of Common Stock and 35% in Additional Paid in Capital -Common Stock. G. Sold land for a $209,400 cash, which generated a loss of $39,325. Hearts pays for land purchases with cash. H. Hearts settled $175,000 of its bond payable with cash. 30,000 35,000 100,000 130,000 911,000 1,252,000 2,335,500 3,130,500 Prepare Hearts Statement of CFO: Compraram 1 NI Q1 12/31/2016 12/31/2017 2 Depr. Exp Truck Q2 Assets: Cash 357,000 1,382,800 Depr. Exp - Equip AR 100,000 92,000 Amort. Exp Intang Q4 Prepaid Insurance 15,000 10,000 3 L/G on Sale Investments Q5 Inventory 180,000 203,000 L/G on Sale - Truck Q6 Investments 50,000 42,000 L/G on Sale Equip Q7 Truck 100,000 114,500 L/G on Sale Intang Q8 Accum. Depreciation-Truck -52,000 -62,800 L/G on Sale Land Q9 Equipment 1,537,500 1,241,000 4 A Cash Q10 Accum.Depreciation - Equip -580,000 -476,000 Intangibles 40,000 90,000 A AR Q11 Accumulated Amortization -12,000 -17,000 A Prepaid Insurance Q12 Land 600,000 511,000 A Inventory Q13 Totals 2,335,500 3,130,500 A Accounts Pay Q14 A Accrued Exp Pay Q15 Liabilities and Shareholders' Equity: A Dividends Pay Q16 Accounts Payable 200,000 185,000 A Short Term Notes Pay Q17 Accrued Expenses Payable 60,000 77,700 A Income Tax Pay Q18 Dividends Payable 45,000 39,000 A Unearned Rev Q19 Q20 Short Term Notes Payable 30,000 22,500 Income Tax Payable 72,500 85,600 Net Cash Provided by Operating Activities Q21 Unearned Revenue 87,000 43,700 CFI: Sold Investments Q22 Bonds Payable Long Term 450,000 750,000 Sold Truck Q23 Common Stock 57,000 120,000 Sold Equipment Q24 APIC Common Stock 293,000 390,000 Sold Intangibles Q25 Sold Land Q26 Bought Investments Q27 Bought Truck Q28 Bought Equipment Q29 Bought Intangible Q30 Bought Land Q31 Net Cash Provided by Investing Activities Q32 CFFA: Paid Short Term Notes Pay Q33 Paid LT Bonds Pay Q34 Issued LT Bonds Pay Q35 Paid Dividends Q36 Issued Common Stock Q37 Issued Preferred Stock Q38 Net Cash Used By Financing Activities Q39 Change in Cash 2017 Q40 Beginning Cash 357,000 Ending Cash 1,382,800 Preferred Stock APIC Preferred Stock Retained Earnings Totals Hearts additional Information that happened in 2017: A. Hearts had a net income of $475,000. The company only uses cash dividends. B. Hearts bought $74,000 worth of investments and sold other investments for a gain of $8,300. C. Hearts purchased a truck for $53,400 by paying $28,250 and financing the rest with a short term notes payable. Hearts recorded depreciation expense on trucks for $19,650 and sold a truck for a loss of $2,925. D. Hearts sold Equipment with an original historical cost of $747,500 and accumulated depreciation of $293,700 for a gain of $87,300. E. When new equipment is purchased, Hearts pays for 17% with cash and finances the remaining 83% by issuing a long term bond payable. F. Hearts amortization expense was $11,435. Hearts sold a patent this year for $21,360 cash Hearts had originally bought the patent for $17,940. Hearts purchased a different patent and paid for it using 55% cash and issuing 10% worth of Common Stock and 35% in Additional Paid in Capital -Common Stock. G. Sold land for a $209,400 cash, which generated a loss of $39,325. Hearts pays for land purchases with cash. H. Hearts settled $175,000 of its bond payable with cash. 30,000 35,000 100,000 130,000 911,000 1,252,000 2,335,500 3,130,500
Expert Answer:
Related Book For
Posted Date:
Students also viewed these accounting questions
-
The Document Object Model, or DOM, is a Web API that is responsible for: allowing the HTML to retrieve standardized CSS models to apply to the document. allowing access to view and edit database...
-
On December 31, 2010, before the yearly financial statements were prepared, the controller of the Stern Corporation reviewed certain transactions that affected accounts receivable and the allowance...
-
Austin and Anya Gould are a middle-aged couple with two childrenRusty, age 13, and Sam, age 11whom they adopted this year. They also bought a new home in the area to give the children a yard in which...
-
Briefly describe the advantages of using a cost flow assumption, rather than the specific identification method, to value an inventory.
-
Use the information in the graph of f below. (a) What is the slope of the tangent line to the graph of f -1 at the point (-1/2, -1)? Explain.(b) What is the slope of the tangent line to the graph of...
-
William Stem filed an action against Gary Braden, seeking to rescind a contract for the sale of an automobile and to obtain the return of the purchase price plus interest. The trial court granted...
-
Investment Advisors, Inc., is a brokerage firm that manages stock portfolios for a number of clients. A particular portfolio consists of U shares of U.S. Oil and H shares of Huber Steel. The annual...
-
Making Decisions with Confidence Intervals Assume you work for Kimberly Clark Corporation, the makers of Kleenex. The job you are presently working on requires you to decide how many Kleenexes are to...
-
On January 1, 2014, Norton Corporation acquired a 15% interest in Liddy Corporation for $120,000 when Liddy's stockholder's equity consisted of $600,000 capital stock and $200,000 retained earnings....
-
child pulls a 7 kg toboggan 4 m across level ground with a 10 N force that is 30 above the horizontal. The work done 18 280J 28 J 34.6 J 24.2J
-
A main limitation on the United States ?? ability to enforce the Monroe Doctrine was _ _ _ _ _ _ _ _ _ _ . _ _ _ _ _ _ _ _ _ _ . a . . the continuing presence of British, French, and Spanish...
-
1. Consider a diagonal metric in two dimensions ds = 91(dx)2 + 922(dx) where 911 and 922 are functions of r and 2. (a) Show that the Christoffel symbols are r = K 1 2911 T12 = I 12/2 1 0922 2922 x...
-
An industry is likely to have a low beta if the: Omarket for its goods is highly affected by the market cycle. O number of firms within the industry is fairly constant. Ostream of revenues within...
-
The Second American Party System was based on _ _ _ _ _ _ _ _ _ _ . _ _ _ _ _ _ _ _ _ _ . a . . mass participation b . . favoritism c . . elite families d . . economic struggle
-
Global manufacturing strategy brings into play a mix of economic, completive, legal, political, and environmental conditions. Common patterns of decision making when considering global manufacturing...
-
Show that every group G with identity e and such that x * x = e for all x G is abelian.
-
A big challenge for the GM managers at the auto plant making the Chevrolet Sonic will be maintaining positive employee morale. They will be managing a workforce of 1,550 employees that is composed of...
-
Assume you are an employee in a situation similar to the one described in this case, a situation in which you believe your union has not represented your interests fairly and made a deal with...
-
A British Workplace Behaviour Survey explored prevalence of a wide range of behaviors that comprise ill treatment in the UK workplace. Ill treatment included 47 percent reported unreasonable...
Study smarter with the SolutionInn App