Following are comparative balance sheets for Millco, Inc., at January 31 and Feb
ID: 2348125 • Letter: F
Question
Following are comparative balance sheets for Millco, Inc., at January 31 and February 28, 2011:
Calculate the change that occurred in cash during the month. You may assume that the change in each balance sheet amount is due to a single event (for example, the change in the amount of production equipment is not the result of both a purchase and sale of equipment). (Hints: What is the purpose of the statement of cash flows? How is this purpose accomplished?) Because the retained earnings section of the balance sheet is, in and of itself, an analysis of the change in the retained earnings account for the month, the row for net income and dividends should be entered as the February amount and not the change. Use the space to the right of the January 31 data to enter the difference between the February 28 and January 31 amounts of each balance sheet item. (Negative amount should be indicated by a minus sign. Leave no cells blank - be certain to enter "0" wherever required.Omit the "$" sign in your response.)
Prepare a statement of cash flows that explains above changes? (Negative amount should be indicated by a minus sign.Omit the "$" sign in your response.)
Balance Sheets
February 28 and January 31, 2011 Assets February 28 January 31 Cash $ 42,000 $ 37,000 Accounts receivable 64,000 53,000 Merchandise inventory 81,000 94,000 Total current assets $ 187,000 $ 184,000 Plant and equipment: Production equipment 166,000 152,000 Less: Accumulated depreciation (24,000 ) (21,000) Total assets $ 329,000 $ 315,000 Liabilities Accounts payable $ 37,000 $ 41,000 Short-term debt 44,000 44,000 Other accrued liabilities 21,000 24,000 Total current liabilities $ 102,000 $ 109,000 Long-term debt 33,000 46,000 Total liabilities $ 135,000 $ 155,000 Owners' Equity Common stock, no par value, 40,000 shares authorized, 30,000 and 28,000 shares issued, respectively $ 104,000 $ 96,000 Retained earnings: Beginning balance $ 64,000 $ 43,000 Net income for month 36,000 29,000 Dividends (10,000 ) (8,000) Ending balance $ 90,000 $ 64,000 Total owners' equity $ 194,000 $ 160,000 Total liabilities and owners' equity $ 329,000 $ 315,000
Explanation / Answer
February 28
January 31
Differences
Assets:
Cash
$ 42,000
$ 37,000
5,000
Accounts receivable . .
64,000
53,000
11,000
Merchandise inventory
81,000
94,000
(13,000)
Total current assets. . . . . . . . . . . . . . . . . . . . . . . . . . . . .
$ 187,000
$ 184,000
Plant and equipment:
Production equipment
166,000
152,000
14,000
Less: Accumulated depreciation . . . . . . . . . . . . . . . .
(24,000)
(21,000)
(3,000)
Total assets.
$ 329,000
$ 315,000
Liabilities:
Accounts payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
$ 37,000
$ 41,000
(4,000)
Short-term debt. .
44,000
44,000
0
Other accrued liabilities. . . .
21,000
24,000
(3,000)
Total current liabilities
$ 102,000
$ 109,000
Long-term debt. .
33,000
46,000
(13,000)
Total liabilities
$ 135,000
$ 155,000
Owners' Equity:
Common stock, no par value, 40,000 shares authorized,
30,000 and 28,000 shares issued, respectively
$ 104,000
$ 96,000
8,000
Retained earnings:
Beginningbalance. .
$ 64,000
$ 43,000
Net income for the month
36,000
29,000
36,000
Dividends
(10,000)
(8,000)
(10,000)
Endingbalance
$ 90,000
$ 64,000
Total owners' equity
$ 194,000
$ 160,000
Total liabilities and owners' equity.
$ 329,000
$ 315,000
February 28
January 31
Differences
Assets:
Cash
$ 42,000
$ 37,000
5,000
Accounts receivable . .
64,000
53,000
11,000
Merchandise inventory
81,000
94,000
(13,000)
Total current assets. . . . . . . . . . . . . . . . . . . . . . . . . . . . .
$ 187,000
$ 184,000
Plant and equipment:
Production equipment
166,000
152,000
14,000
Less: Accumulated depreciation . . . . . . . . . . . . . . . .
(24,000)
(21,000)
(3,000)
Total assets.
$ 329,000
$ 315,000
Liabilities:
Accounts payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
$ 37,000
$ 41,000
(4,000)
Short-term debt. .
44,000
44,000
0
Other accrued liabilities. . . .
21,000
24,000
(3,000)
Total current liabilities
$ 102,000
$ 109,000
Long-term debt. .
33,000
46,000
(13,000)
Total liabilities
$ 135,000
$ 155,000
Owners' Equity:
Common stock, no par value, 40,000 shares authorized,
30,000 and 28,000 shares issued, respectively
$ 104,000
$ 96,000
8,000
Retained earnings:
Beginningbalance. .
$ 64,000
$ 43,000
Net income for the month
36,000
29,000
36,000
Dividends
(10,000)
(8,000)
(10,000)
Endingbalance
$ 90,000
$ 64,000
Total owners' equity
$ 194,000
$ 160,000
Total liabilities and owners' equity.
$ 329,000
$ 315,000
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.