Trusted by Students Everywhere
Why Choose Us?
0% AI Guarantee

Human-written only.

24/7 Support

Anytime, anywhere.

Plagiarism Free

100% Original.

Expert Tutors

Masters & PhDs.

100% Confidential

Your privacy matters.

On-Time Delivery

Never miss a deadline.

The following are the income statement and comparative balance sheets of Clarissa Company: Clarissa Company Income Statement For the Year Ended December 31, 2018 Sales P 1,200,000 Less: Cost of Goods Sold 580

Accounting Nov 28, 2020

The following are the income statement and comparative balance sheets of Clarissa Company: Clarissa Company Income Statement For the Year Ended December 31, 2018 Sales P 1,200,000 Less: Cost of Goods Sold 580.000 Gross Profit 620,000 Less: Wages and Other Operating Expenses P 240,000 Interest Expense 18,000 Depreciation Expense 20.000 278.000 Operating Income 342,000 Other Gains (Losses) Add: Gain on Retirement of Notes 24,000 Less: Loss on Sale of Equipment 36.000 (12.000) Income before taxes 330,000 Less: Income tax expense 192,300 Net Income 137.700 201A Increase (decrease) Clarissa Company Income Statement December 31, 2018 and 201A 201B Assets Current Assets Cash P 230,900 P Accounts Receivable 180,000 Inventory 252,000 Prepaid Expenses 18.000 Total Current Assets 680,900 Non-current Assets Property, Plant and Equipment 750,000 Accumulated Depreciation (180,000) Total Assets ? 1,250,900 P 104,200 P 120,000 210,000 12.000 446,200 126,700 60,000 42,000 6,000 630,000 (144,000) 932,200 120,000 36,000 P Liabilities Current Liabilities Accounts Payable Interest Payable Income Taxes Payable Total Current Liabilities Long-term Notes Payable Total Liabilities 105,000 P 9,000 66.000 180,000 270.000 450,000 (15,000) (3,000) 30,000 120,000 P 12,000 36.000 168,000 192.000 360,000 78,000 P Equity Ordinary Share Capital, P5 par Retained Earnings Total Equity Total Liabilities and Equity 136,000 92,700 376,000 P 424,900 800,900 1,250,900 P 240,000 332,200 572,200 932,200 P 
Additional information for 2018: 1. The accounts payable balances result from inventory purchases. 2. Purchased P180,000 in plant assets by issuing P180,000 of notes payable. 3. Sold equipment with a book value of P120,000 (original cost of P300,000 and accumulated depreciation of P180,000) for P84,000 cash, yielding a P36,000 loss. 4. Received P50,000 cash from issuing 3,000 ordinary shares 5. Paid P36,000 cash to retire notes with a P60,000 book value, yielding P24,000 gain. 6. Declared and paid cash dividends of P45,000. Required: 1. Prepare the statement of cash flows of Clarissa Company for the Year Ended December 31 2018 using the direct method. 2. Prepare the statement of cash flows of Clarissa Company for the Year Ended December 31 2018 using the indirect method.

Expert Solution

Workings for direct method  
Cash Received from customers Amount
Opening Accounts Receivable       120,000.00
Add: Sales    1,200,000.00
Less: Closing Accounts Receivable       180,000.00
Cash Received from customers 1,140,000.00
   
Inventory purchased  
Cost of goods sold       580,000.00
Add: Closing Inventory       252,000.00
Less: Opening Inventory       210,000.00
Inventory purchased       622,000.00
   
Cash paid to suppliers  
Opening Accounts Payable       120,000.00
Add: Purchases       622,000.00
Less: Closing Accounts Payable       105,000.00
Cash paid to suppliers       637,000.00
   
Wages and operating Expense paid  
Wages and operating Expense       240,000.00
Add: Closing Prepaid Expense         18,000.00
Less: Opening Prepaid Expense         12,000.00
Wages and operating Expense paid       246,000.00
   
Interest paid  
Interest Expense         18,000.00
Add: Opening Interest Payable         12,000.00
Less: Closing Interest Payable            9,000.00
Interest paid         21,000.00
   
Income tax paid  
Income tax Expense       192,300.00
Add: Opening Income tax Payable         36,000.00
Less: Closing Income tax Payable         66,000.00
Income tax paid       162,300.00
   
Equipment sold  
Cost of Equipment sold       300,000.00
Less: Accumulated depreciation       180,000.00
Less: Loss on sale         36,000.00
Equipment sold         84,000.00
Clarissa Company    
Cashflow statement- Direct method Amount Amount
Particulars    
Cash flow from operating activities    
Cash Received from customers   1,140,000.00
Less: Cash Payments    
To Suppliers 637,000.00  
Wages and operating Expense 246,000.00  
Interest paid     21,000.00  
Income tax paid 162,300.00 1,066,300.00
Net cash provided by operating activities          73,700.00
     
Cash flow from investing activities    
Equipment sold     84,000.00  
Net cash provided by investing activities          84,000.00
     
Cash flow from financing activities    
Equity issued     50,000.00  
Notes retired (36,000.00)  
Dividends paid (45,000.00)  
Net cash used for financing activities        (31,000.00)
     
Net Increase/(Decrease) in cash        126,700.00
Cash Balance, beginning        104,200.00
Cash Balance, ending        230,900.00
     
Non cash financing and investing activity Amount  
Plant assets purchased against note payable 180,000.00  
Cashflow statement- Indirect method Amount Amount
Particulars    
Net Income        137,700.00
Adjustment to reconcile Net Income to Net Cash    
Add:    
Deprecation Expense     20,000.00  
Loss on sale of equipment     36,000.00        56,000.00
Less:    
Gain on retirement of bonds          24,000.00
Cash flow from Operations        169,700.00
Changes in Current Assets/Current Liabilities    
Increase in Accounts Receivable (60,000.00)  
Increase in Inventory (42,000.00)  
Increase in Prepaid Expense      (6,000.00)  
Decrease in Accounts Payable (15,000.00)  
Decrease in Interest Payable      (3,000.00)  
Increase in Income tax Payable     30,000.00      (96,000.00)
Net cash provided by operating activities          73,700.00
     
Cash flow from investing activities    
Equipment sold     84,000.00  
Net cash provided by investing activities          84,000.00
     
Cash flow from financing activities    
Equity issued     50,000.00  
Notes retired (36,000.00)  
Dividends paid (45,000.00)  
Net cash used for financing activities        (31,000.00)
     
Net Increase/(Decrease) in cash        126,700.00
Cash Balance, beginning        104,200.00
Cash Balance, ending        230,900.00
     
Non cash financing and investing activity Amount  
Plant assets purchased against note payable 180,000.00  
Archived Solution
Unlocked Solution

You have full access to this solution. To save a copy with all formatting and attachments, use the button below.

Already a member? Sign In
Important Note: This solution is from our archive and has been purchased by others. Submitting it as-is may trigger plagiarism detection. Use it for reference only.

For ready-to-submit work, please order a fresh solution below.

Or get 100% fresh solution
Get Custom Quote
Secure Payment