Question
A comparative balance sheet for the Brego Corporation is presented below: Balance Sheet as of Dec 31 2021 2020 Current Assets Cash & Cash Equivalents
A comparative balance sheet for the Brego Corporation is presented below:
Balance Sheet as of Dec 31 | 2021 |
| 2020 |
Current Assets | |||
Cash & Cash Equivalents | 73000 | 89000 | |
Accounts receivable (net) | 35000 | 30000 | |
Prepaid expenses | 3000 | 5000 | |
Inventory | 11000 | 14000 | |
None-Current Assets | |||
PP&E | 130000 | 110000 | |
Accumulated depreciation-PP&E | (26000) | (15000) | |
Intangible Assets | 50000 | 0 | |
Accumulated amortization-intangible assets | (5000) | 0 | |
Total Assets | 271000 | 233000 | |
Current Liabilities | |||
Trade accounts payable | 5000 | 6000 | |
Short-term notes payable (commercial paper) | 4000 | 6000 | |
Accrued liabilities | 3000 | 2000 | |
Dividends payable | 0 | 2000 | |
None-Current Liabilities | |||
Bonds payable | 29000 | 19000 | |
Deferred tax liabilities | 2000 | 3000 | |
Stockholders' Equity | |||
Common stock-par value | 1000 | 1000 | |
PIC in excess of par value | 50000 | 50000 | |
Treasury Stock | (5000) | 0 | |
Retained earnings | 182000 | 144000 | |
Total L and SE | 271000 | 233000 |
Additional information:
1. Net income for 2021 is $42,000. Sales revenue is $280,000. Cost of goods sold is $120,000.
2. (All in 2021) Depreciation expense for PP&E is $14,000. Amortization for intangible assets is $5,000. Amortization of prepaid expenses is $2,000. Bad debt expense is $1,000. Write-off of uncollectible accounts equals $800.
3. The following transactions took place with respect to PP&E in 2021:
- Purchased PP&E for $30,000 cash.
- Sold PP&E with cost of $10,000 and accumulated depreciation of $3,000 for $8,000 cash. Gain recognized from the sale of PP&E is $1,000.
4. Purchased a patent for $50,000 cash.
5. $10,000 of long-term debt was issued during the year.
6. 6. In 2021, the company paid a total of $6,000 of cash dividends, of which $4,000 was declared in 2021 and $2,000 was declared in 2020.
7. 7. Bought back $5,000 of common stock.
Instructions: Prepare a statement of cash flows for the year ended 2021 (all three sections). Use the indirect method for the operating section.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started