Question
Boca Inc. Balance Sheets December 31 Assets 2020 2019 Cash 40,800 48,400 Accounts Receivable 28,4 00 26,000 Inventory 87,800 38,000 Prepaid Expenses 112,500 102,850 Long-term
Boca Inc.
Balance Sheets
December 31
Assets
2020
2019
Cash
40,800
48,400
Accounts Receivable
28,400
26,000
Inventory
87,800
38,000
Prepaid Expenses
112,500
102,850
Long-term Investments
138,000
109,000
Plant Assets
367,000
242,500
Accumulated depreciation
(50,000)
(52,000)
Total
724,500
514,750
Liabilities and Stockholders' Equity
Accounts Payable
13,500
21,000
Accrued Expenses Payable
72,000
67,300
Dividends Payable
3,000
-
Bonds Payable
170,000
146,000
Common Stock
262,000
175,000
Retained Earnings
204,000
105,450
Total
724,500
514,750
Additional Information:
1. Old plant assets having an original cost of $57,500 and accumulated depreciation of $48,500 were sold for $7,500 cash.
2. A new plant asset was purchased directly in exchange for common stock valued at $42,000.
3. New bonds were issued at par for $36,000.
4. Net income was $154,480.
5. A $1,000 prior period adjustment was recorded in 2020 correcting an understatement of depreciation in 2015. The 2019 balance sheet is appropriately restated.
6. The increase in Long-term Investments was due to a purchase of investments.
Required
1. Prepare a 2020 statement of cash flows using the indirect method. Use the textbook format (pages 1,339, 1,342, 1,345). Do not submit supporting computations.
Example of requested format: s bnus lepiesertts an how of cash from a financ- ing activity . Increase in Retained Eanings. Retained earmings increased $116,000 during the year. Two factors explain this increase. (1) Net income of $134,000 increased retained earnings, and (2) dividends of $18,000 decreased retained earnings. As indicated earlier, the company adjusts net income to net cash provided by operating activities in the operating activities section. Payment of the dividends is a financing activity that involves a cash outflow. Statement of Cash Flows-2017. Combining the foregoing items, we get a statement of cash flows for 2017 for Tax Consultants Inc, using the indirect method to compute net flow from operating activities. 12 lows, Year 2 TAX CONSULTANTS INC. STATEMENT OF CASH FLows FOR THE YEAR ENDED DECEMBER 31, 2017 Cash flows from operating activities $ 134,000 Net income Adjustments to reconcile net income to net cash provided by operating activities: Decrease in accounts receivable Increase in prepaid expenses Increase in accounts payable $ 21,000 10,000 (6,000) 35,000 60,000 194,000 Net cash provided by operating activities Cash flows from investing activitie Purchase of land Purchase of building Purchase of equipment Net cash used by investing activities (70,000) (200,000) (68,000) (338,000) Cash flows from financing activities Issuance of bonds Payment of cash dividends Net cash provided by financing activities 150,000 (18,000) Net decrease in cash Cash, January 1, 2017 Cash, December 31, 2017 132,000 (12,000) 49,000 $ 37,000 Illustration-2018 Our third example, covering the 2018 operations of Tax Consultants Inc, is more com- plex. It again uses the indirect method to compute and present net cash flow from oper- ating activities. Tax Consultants Inc. experienced continued success in 2018 and expanded its opera- tions to include the sale of computer software used in tax-return preparation and tax planning. 2018, balance sheet. Illustrations 23-13 and 23-14 show the comparative balance sheets, income statements, and selected data for 2018. Thus, inventory is a new asset appearing in the company's December 31
Boca Inc. | ||||||||||||||||
Balance Sheets | ||||||||||||||||
December 31 | ||||||||||||||||
|
|
|
|
|
|
|
|
| ||||||||
| Assets |
|
|
| 2020 | 2019 |
| |||||||||
| Cash |
|
|
| 40,800 | 48,400 |
| |||||||||
| Accounts Receivable |
| 28,400 | 26,000 |
| |||||||||||
| Inventory |
|
| 87,800 | 38,000 |
| ||||||||||
| Prepaid Expenses |
|
| 112,500 | 102,850 |
| ||||||||||
| Long-term Investments |
| 138,000 | 109,000 |
| |||||||||||
| Plant Assets |
|
| 367,000 | 242,500 |
| ||||||||||
| Accumulated depreciation |
| (50,000) | (52,000) |
| |||||||||||
| Total |
|
|
| 724,500 | 514,750 |
| |||||||||
|
|
|
|
|
|
|
| |||||||||
| Liabilities and Stockholders' Equity |
|
|
| ||||||||||||
| Accounts Payable |
|
| 13,500 | 21,000 |
| ||||||||||
| Accrued Expenses Payable |
| 72,000 | 67,300 |
| |||||||||||
| Dividends Payable |
|
| 3,000 | - |
| ||||||||||
| Bonds Payable |
|
| 170,000 | 146,000 |
| ||||||||||
| Common Stock |
|
| 262,000 | 175,000 |
| ||||||||||
| Retained Earnings |
|
| 204,000 | 105,450 |
| ||||||||||
| Total |
|
|
| 724,500 | 514,750 |
| |||||||||
Additional Information: |
|
|
|
|
|
| ||||||||||
1. Old plant assets having an original cost of $57,500 and accumulated depreciation of $48,500 were sold for $7,500 cash. | ||||||||||||||||
2. A new plant asset was purchased directly in exchange for common stock valued at $42,000. | ||||||||||||||||
3. New bonds were issued at par for $36,000. |
|
|
|
| ||||||||||||
4. Net income was $154,480. |
|
|
|
|
|
| ||||||||||
5. A $1,000 prior period adjustment was recorded in 2020 correcting an understatement of depreciation in 2015. The 2019 balance sheet is appropriately restated. | ||||||||||||||||
6. The increase in Long-term Investments was due to a purchase of investments. | ||||||||||||||||
Required |
|
|
|
|
|
|
|
| ||||||||
1. Prepare a 2020 statement of cash flows using the indirect method. Use the textbook format (pages 1,339, 1,342, 1,345). Do not submit supporting computations. |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered 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