Question: Presented below is the comparative balance sheet for Pharoah Inc., a private company reporting under ASPE, at December 31, 2021, and 2020: PHAROAH INC. Balance

Presented below is the comparative balance sheet for Pharoah Inc., a private company reporting under ASPE, at December 31, 2021, and 2020:

PHAROAH INC. Balance Sheet December 31
Assets 2021 2020
Cash $59,200 $98,000
Accounts receivable 101,000 75,000
Inventory 205,000 155,500
Long-term investment 101,500 0
Property, plant, and equipment 535,000 460,000
Less: Accumulated depreciation (162,500 ) (140,000 )
$839,200 $648,500
Liabilities and Shareholders' Equity
Accounts payable $57,500 $47,000
Dividends payable 6,000 0
Income tax payable 14,000 15,000
Long-term notes payable 25,000 0
Common shares 630,000 525,000
Retained earnings 106,700 61,500
$839,200 $648,500

PHAROAH INC. Income Statement Year Ended December 31, 2021
Sales $655,200
Cost of goods sold 432,000
Gross profit 223,200
Operating expenses $147,500
Loss on sale of equipment 3,000 150,500
Profit from operations 72,700
Interest expense 3,000
Interest revenue (4,500 ) (1,500 )
Profit before income tax 74,200
Income tax expense 14,000
Profit $60,200

Additional information:
1. Cash dividends of $15,000 were declared.
2. A long-term investment was acquired for cash at a cost of $101,500.
3. Depreciation expense is included in the operating expenses.
4. The company issued 10,500 common shares for cash on March 2, 2021. The fair value of the shares was $10 per share. The proceeds were used to purchase additional equipment.
5. Equipment that originally cost $30,000 was sold during the year for cash. The equipment had a carrying value of $9,000 at the time of sale.
6. The company issued a note payable for $28,000 and repaid $3,000 by year end.
7. All purchases of inventory are on credit.
8. Accounts Payable is used only to record purchases of inventory.

Prepare a cash flow statement for the year 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).)

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer
Step: 1 Unlock blur-text-image
Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock
Step: 3 Unlock

Students Have Also Explored These Related Accounting Questions!