The following financial statements and additional information are reported. Comparative Balance Sheets Assets Cash At December 31 Accounts receivable, net Inventory Prepaid expenses Total current assets Machinery Accumulated depreciation-Machinery Total assets Liabilities Accounts payable Salaries payable Income taxes payable Total current liabilities Notes payable (long term) Total liabilities Year 2 $ 96,100 93,508 82,800 6,300 278,708 143,000 (36,500) $385,200 $ 44,000 7,900 5,300 57,208 49,000 186,200 Year 1 $ 63,000 70,000 115,000 9,200 257,200 134,000 (18,500) $ 372,700 $ 58,500 18,800 7,600 84,900 79,000 163,900

Financial Accounting Intro Concepts Meth/Uses
14th Edition
ISBN:9781285595047
Author:Weil
Publisher:Weil
Chapter4: Balance Sheet: Presenting And Analyzing Resources And Financing
Section: Chapter Questions
Problem 14E
icon
Related questions
Question
Required Information
[The following information applies to the questions displayed below.]
The following financial statements and additional information are reported.
Assets
Cash
At December 31
Comparative Balance Sheets
Accounts receivable, net
Inventory
Prepaid expenses
Total current assets
Machinery
Accumulated depreciation-Machinery
Total assets
Liabilities
Accounts payable
Salaries payable
Income taxes payable
Total current liabilities
Notes payable (long term)
Total liabilities
Equity
Common stock, no par value
Retained earnings
Total liabilities and equity
Sales
Cost of goods sold
Gross profit
Operating expenses (excluding depreciation)
Depreciation expense
Year 2
$ 96,100
93,500
82,800
6,300
278,708
143,000
(36,500)
$ 385,200
Income Statement
For Year Ended December 31, Year 2
Other gains (losses)
Gain on sale of machinery
Income before taxes
Income taxes expense
Net income.
$ 44,000
7,900
5,300
57,299
49,000
106,200
258,000
21,000
$385,200
Year 1
$ 63,000
70,000
115,000
9,200
257,200
134,000
(18,500)
$ 372,700
$ 58,500
18,800
7,600
84,900
79,000
163,900
179,000
29,800
$ 372,700
$.773,000
430,000
343,000
86,000
77,600
179,400
3,900
183,300
45,790
$137,510
Additional Information
a. A $30,000 note payable is retired at its $30.000 carrying (book) value in exchange for cash.
b. The only changes affecting retained earnings are net income and cash dividends paid.
c. New machinery is acquired for $76,600 cash.
d. Received cash for the sale of machinery that had cost $67,600. yielding a $3,900 gain.
e. Prepaid Expenses and Salaries Payable relate to Operating Expenses on the income statement.
f. All purchases and sales of inventory are on credit.
Transcribed Image Text:Required Information [The following information applies to the questions displayed below.] The following financial statements and additional information are reported. Assets Cash At December 31 Comparative Balance Sheets Accounts receivable, net Inventory Prepaid expenses Total current assets Machinery Accumulated depreciation-Machinery Total assets Liabilities Accounts payable Salaries payable Income taxes payable Total current liabilities Notes payable (long term) Total liabilities Equity Common stock, no par value Retained earnings Total liabilities and equity Sales Cost of goods sold Gross profit Operating expenses (excluding depreciation) Depreciation expense Year 2 $ 96,100 93,500 82,800 6,300 278,708 143,000 (36,500) $ 385,200 Income Statement For Year Ended December 31, Year 2 Other gains (losses) Gain on sale of machinery Income before taxes Income taxes expense Net income. $ 44,000 7,900 5,300 57,299 49,000 106,200 258,000 21,000 $385,200 Year 1 $ 63,000 70,000 115,000 9,200 257,200 134,000 (18,500) $ 372,700 $ 58,500 18,800 7,600 84,900 79,000 163,900 179,000 29,800 $ 372,700 $.773,000 430,000 343,000 86,000 77,600 179,400 3,900 183,300 45,790 $137,510 Additional Information a. A $30,000 note payable is retired at its $30.000 carrying (book) value in exchange for cash. b. The only changes affecting retained earnings are net income and cash dividends paid. c. New machinery is acquired for $76,600 cash. d. Received cash for the sale of machinery that had cost $67,600. yielding a $3,900 gain. e. Prepaid Expenses and Salaries Payable relate to Operating Expenses on the income statement. f. All purchases and sales of inventory are on credit.
Required:
(1) Prepare a statement of cash flows using the indirect method for the year ended December 31, Year 2.
Note: Amounts deducted should be Indicated with a minus sign.
Statement of Cash Flows (Indirect Method)
For Year Ended December 31, Year 2
Cash flows from operating activities
Net income
S 137,510
Adjustments to reconcile net income to net cash provided by operating activities
Income statement items not affecting cash
Depreciation expense
Gain on sale of machinery
Changes in current assets and current liabilities
Increase in accounts receivable
Decrease in inventory
Decrease in prepaid expenses
Decrease in accounts payable
Decrease in salaries payable
Decrease in income taxes payable
Net cash provided by operating activities
Cash flows from investing activities
Cash paid for machinery
Net cash used in investing activities
Cash flows from financing activities
Cash paid to retire notes
Cash received from stock issuance
Cash paid for dividends
Net cash used in financing activities
Net increase (decrease) in cash
Cash balance at prior year-end
Cash balance at current year-end
77,600
(3.900)
(23,500)
32,200
2,900
(14,500)
(10,900)
(2.300)
(76,600)
(30,000)
79,000
(146,310)
$
$
$
195,110
(76,600)
(97,310)
21,200
63,000
84,200
Transcribed Image Text:Required: (1) Prepare a statement of cash flows using the indirect method for the year ended December 31, Year 2. Note: Amounts deducted should be Indicated with a minus sign. Statement of Cash Flows (Indirect Method) For Year Ended December 31, Year 2 Cash flows from operating activities Net income S 137,510 Adjustments to reconcile net income to net cash provided by operating activities Income statement items not affecting cash Depreciation expense Gain on sale of machinery Changes in current assets and current liabilities Increase in accounts receivable Decrease in inventory Decrease in prepaid expenses Decrease in accounts payable Decrease in salaries payable Decrease in income taxes payable Net cash provided by operating activities Cash flows from investing activities Cash paid for machinery Net cash used in investing activities Cash flows from financing activities Cash paid to retire notes Cash received from stock issuance Cash paid for dividends Net cash used in financing activities Net increase (decrease) in cash Cash balance at prior year-end Cash balance at current year-end 77,600 (3.900) (23,500) 32,200 2,900 (14,500) (10,900) (2.300) (76,600) (30,000) 79,000 (146,310) $ $ $ 195,110 (76,600) (97,310) 21,200 63,000 84,200
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps

Blurred answer
Knowledge Booster
Ratio Analysis
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Financial Accounting Intro Concepts Meth/Uses
Financial Accounting Intro Concepts Meth/Uses
Finance
ISBN:
9781285595047
Author:
Weil
Publisher:
Cengage
Intermediate Accounting: Reporting And Analysis
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
Survey of Accounting (Accounting I)
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
College Accounting (Book Only): A Career Approach
College Accounting (Book Only): A Career Approach
Accounting
ISBN:
9781337280570
Author:
Scott, Cathy J.
Publisher:
South-Western College Pub