Answer:
Mobile Homes
Computation of:
1. Collections from customers
Beginning Accounts Receivable $615
Net Sales 25,118
Less ending accounts receivable 798
Collections from customers $24,935
2. Payments for merchandise inventory
Beginning Accounts Payable 1,364
Purchases 18,725
Ending Accounts payable 1,547
Payments $18,542
3. Payments of other operating expenses:
Accrued liabilities:
beginning 851
Operating expenses 4,632
Less ending 938
Cash payments 4,545
4. Acquisition of property plant and equipment:
Beginning cost = $4,622
Ending cost = $3,671
Acquisition = $951
5. Amount of borrowing with:
a) Long-term liabilities:
Ending $477
Beginning $461
Borrowing $16
b) A-one paying no long term liabilities:
Accrued Liabilities:
Ending $938
Beginning $851
Borrowing $87
6. Payment of cash dividends:
Retained Earnings $3,784
Net Income 1,611
Total available $5,395
Retained earnings (5,021)
Dividends paid $374
Explanation:
a) Data and Calculations:
Mobile Homes Financial Statements for the years ended December 31:
2018 2017
Income Statement
Net Sales Revenue $ 25,118 $ 21,893
Cost of Goods Sold 18,074 15,501
Depreciation Expense 271 234
Other Operating Expenses 4,632 4,277
Income Tax Expense 530 482
Net Income $ 1,611 1,399
2018 2017
Balance Sheet
Cash 21 19
Accounts Receivable 798 615
Merchandise Inventory 3,483 2,832
Property, Plant, and
Equipment, net 4,351 3,437
Accounts Payable 1,547 1,364
Accrued Liabilities 938 851
Long-term Liabilities 477 461
Common Stock, no par 670 443
Retained Earnings 5,021 3,784
Property, plant, and equipment:
PPE net 4,351 3,437
Depreciation 271 234
Cost 4,622 3,671
Purchases:
Ending inventory 3,483
Cost of goods sold 18,074
Beginning inventory (2,832)
Purchases 18,725
