Question: Use the Income Statement, Comparative Balance Sheets, & Additional Information to prepare the Statement of Cash Flows. DRUM INC. Income Statement For Year Ended Dec
| Use the Income Statement, Comparative Balance | ||||
| Sheets, & Additional Information to prepare the | ||||
| Statement of Cash Flows. | ||||
|
| ||||
| DRUM INC. | ||||
| Income Statement | ||||
| For Year Ended Dec 31, 2020 | ||||
| Sales | $445,000 | |||
| Cost of Goods Sold | 168,000 | |||
| Gross Margin | $277,000 | |||
| Operating Expenses | 96,000 | |||
| Depreciation Expense | 29,000 | |||
| Operating Income | $152,000 | |||
| Interest Expense | (2,000) | |||
| Gain on Sale of Equipment | 5,000 | |||
| Loss on Sale of Long-Term Investments | (4,000) | |||
| Income before Taxes | $151,000 | |||
| Income Tax Expense | 48,000 | |||
| Net Income | $103,000 | |||
| DRUM Inc. | ||||
| Comparative Balance Sheets | ||||
| Dec 31, 2020 & 2019 | ||||
| 2020 | 2019 | |||
| Assets | ||||
| Current Assets: | ||||
| Cash | $85,000 | $34,000 | ||
| Accounts Receivable | 25,000 | 28,000 | ||
| Merchandise Inventory | 83,000 | 65,000 | ||
| Prepaid Expenses | 1,000 | 5,000 | ||
| Long-Term Assets: | ||||
| Equipment | 245,000 | 221,000 | ||
| Accumulated Depr-Equipment | (70,000) | (61,000) | ||
| Long-Term Investments | 18,000 | 31,000 | ||
| Total Assets | $387,000 | $323,000 | ||
| Liabilities & Equity | ||||
| Current Liabilities: | ||||
| Accounts Payable | $20,000 | $30,000 | ||
| Income Tax Payable | 7,000 | 6,000 | ||
| Long-Term Liabilities: | ||||
| Notes Payable | 4,000 | 20,000 | ||
| Equity: | ||||
| Common Stock | 225,000 | 217,000 | ||
| Retained Earnings | 131,000 | 50,000 | ||
| Total Liabilities & Equity | $387,000 | $323,000 | ||
| Additional Information: | ||||
| 1. Sold equipment with a cost of $23,000, yielding | ||||
| a $5,000 gain. | ||||
| 2. Purchased equipment for $47,000 cash. | ||||
| 3. Sold long-term investments for $9,000 cash, | ||||
| which had an original cost of $13,000. | ||||
| 4. Paid $16,000 cash for the principal amount | ||||
| on Notes Payable. | ||||
| 5. Issued common stock for $8,000 cash. | ||||
| 6. Declared and paid $22,000 in cash dividends. | ||||
| DRUM INC. | ||||||
| Statement of Cash Flows (Indirect Method) | ||||||
| For Year Ended Dec 31, 2020 | ||||||
| Cash Flow from Operating Activities: | ||||||
| Net Cash Provided/Used by Operating Activ | ||||||
| Cash Flow from Investing Activities: | ||||||
| Net Cash Provided/Used by Investing Activ | ||||||
| Cash Flow from Financing Activities: | ||||||
| Net Cash Provided/Used by Financing Activ | $0 | |||||
| Net Increase/Decrease in Cash | ($10,000) | |||||
| Net Increase/Decrease in Cash | ||||||
| Cash Balance at Prior Year (PY) | ||||||
| Cash Balance at Current Year (CY) | ||||||
Step by Step Solution
There are 3 Steps involved in it
1 Expert Approved Answer
Step: 1 Unlock
Question Has Been Solved by an Expert!
Get step-by-step solutions from verified subject matter experts
Step: 2 Unlock
Step: 3 Unlock
