Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Can you please help me with the journal entries for this? I will make sure to give you a thumbs up! Statement of Cash Flows

Can you please help me with the journal entries for this? I will make sure to give you a thumbs up!

image text in transcribedimage text in transcribedimage text in transcribed

Statement of Cash Flows Excel Problem (40 points): Use the following comparative Balance Sheets, Income Statement, and additional information to prepare the 2020 Statement of Cash Flows for Bryce Corporation. Use the indirect method to prepare the Operating Activities section. SHOW YOUR WORK for all Investing and Financing Activities. You must show your work in t-accounts and/or journal entries. USE EXCEL formulas throughout and link all Statement of Cash flow numbers to the financial statements or supporting journal entries/T Accounts. Proper Spelling and Formatting are required. Additional information for 2020 transactions: a. All inventory is purchased on account, and the Accounts Payable account is used exclusively for inventory purchases. b. A portion of the company land was sold for $14 million in cash. This land was originally purchased in a previous year for $10 million. C. Land was purchased for $28 million cash for use as a parking lot. d. Equipment was sold in 2020 that had an Accumulated Depreciation balance of $7 million on the date of sale. The equipment originally cost $10 million and was sold at a loss for cash. (HINT: You must determine the amount of cash received.) e. In 2020, new equipment was acquired by issuing a 12%, five-year, $16 million note payable to the seller. f. During 2020, $52 million of short-term (current) notes payable were paid in cash and $39 million of cash was borrowed in the form of short-term debt (current notes payable). g. The increase in the common stock account is attributed the issuance of 2 million shares for cash when the market price was $12 per share. h. Cash dividends were declared and paid to shareholders. (HINT: You must determine the amount of cash dividends paid.) Bryce Corporation Balance Sheets December 31, 2020 and 2019 ($ in millions) Bryce Corporation Statement of Cash Flows for the year ended December 31, 2020 ($ in millions) 2020 2019 36 28 ASSETS Current Assets: Cash Accounts receivable Inventory Prepaid insurance Total Current Assets Property, Plant, & Equipment: Land Equipment Less: Accumulated depreciation Total Property, Plant, & Equipment Total Assets 31 34 49 3 117 47 6 117 78 60 81 (18) 141 258 75 (20) 115 232 27 30 3 5 4 8 34 47 LIABILITIES Current Liabilities: Accounts payable Salaries payable Income tax payable Notes payable, current Long-term Liabilities: Notes payable, long-term EQUITY Common stock, $10 par, 50 million shares authorized, 12 million shares issued and outstanding Paid-in capital in excess of par-common stock Retained Earnings Total Liabilities and Equity 16 120 100 24 28 258 20 24 232 Bryce Corporation Income Statement for the year ended December 31, 2020 ($ in millions) 2020 125 (90) 35 Sales revenue Cost of goods sold Gross profit Operating expenses: Salaries expense Depreciation expense Insurance expense Income from operations Other income and expenses: Interest expense Gain on sale of land Loss on sale of equipment Income before taxes Income tax expense Net income (10) (5) (7) 13 (2) 4 14 10 BRYCE Corporation Statement of Cash Flows For Year Ended December 31, 2020 (S in Millions) Cash flows from operating activities Net income $ 10 Adjustments to reconcile net income to net cash provided by operating activities: Income statement items not affecting cash Depreciation expense $ 5 Loss on disposal of equipment S 1 Gain on sale of land $ (4) Changes in current assets and current liabilities Increase in accounts receivable (34-28) $ (6) Increase in inventory ( 49-47) $ (2) Decrease in prepaid expenses (3-6) $ 3 Decrease in accounts payable (27-30) $ (3) Increase in Salaries Payable (5-3) $ 2 Decrease In Tax Payable (4-8) $ (4) $ (8) Net cash provided by operating activities $ 2 Cash flows from investing activities Cash received from sale of Land $ 14 Cash paid for purchase of Land $ (28) Cash received from sale of equipment ($10 - $7) = $3-$1 (loss) $ 2 $ (12) Net cash used in investing activities Cash flows from financing activities Cash Paid on short-term note $ (52) Cash Borrowed short-term note S 39 Cash received from issuing stock (2 Million x $12) $ 24 Cash paid for dividends ($28 - (24 + 10 ) $ Net cash used in financing activities $ 5 Net decrease in cash $ (5) Cash balance at December 31, 2019 $ 36 Cash balance at December 31, 2020 S 31 Noncash investing and financing activities Purchased equipment costing $16 million by $16 Million a long-term note payable for the balance. Statement of Cash Flows Excel Problem (40 points): Use the following comparative Balance Sheets, Income Statement, and additional information to prepare the 2020 Statement of Cash Flows for Bryce Corporation. Use the indirect method to prepare the Operating Activities section. SHOW YOUR WORK for all Investing and Financing Activities. You must show your work in t-accounts and/or journal entries. USE EXCEL formulas throughout and link all Statement of Cash flow numbers to the financial statements or supporting journal entries/T Accounts. Proper Spelling and Formatting are required. Additional information for 2020 transactions: a. All inventory is purchased on account, and the Accounts Payable account is used exclusively for inventory purchases. b. A portion of the company land was sold for $14 million in cash. This land was originally purchased in a previous year for $10 million. C. Land was purchased for $28 million cash for use as a parking lot. d. Equipment was sold in 2020 that had an Accumulated Depreciation balance of $7 million on the date of sale. The equipment originally cost $10 million and was sold at a loss for cash. (HINT: You must determine the amount of cash received.) e. In 2020, new equipment was acquired by issuing a 12%, five-year, $16 million note payable to the seller. f. During 2020, $52 million of short-term (current) notes payable were paid in cash and $39 million of cash was borrowed in the form of short-term debt (current notes payable). g. The increase in the common stock account is attributed the issuance of 2 million shares for cash when the market price was $12 per share. h. Cash dividends were declared and paid to shareholders. (HINT: You must determine the amount of cash dividends paid.) Bryce Corporation Balance Sheets December 31, 2020 and 2019 ($ in millions) Bryce Corporation Statement of Cash Flows for the year ended December 31, 2020 ($ in millions) 2020 2019 36 28 ASSETS Current Assets: Cash Accounts receivable Inventory Prepaid insurance Total Current Assets Property, Plant, & Equipment: Land Equipment Less: Accumulated depreciation Total Property, Plant, & Equipment Total Assets 31 34 49 3 117 47 6 117 78 60 81 (18) 141 258 75 (20) 115 232 27 30 3 5 4 8 34 47 LIABILITIES Current Liabilities: Accounts payable Salaries payable Income tax payable Notes payable, current Long-term Liabilities: Notes payable, long-term EQUITY Common stock, $10 par, 50 million shares authorized, 12 million shares issued and outstanding Paid-in capital in excess of par-common stock Retained Earnings Total Liabilities and Equity 16 120 100 24 28 258 20 24 232 Bryce Corporation Income Statement for the year ended December 31, 2020 ($ in millions) 2020 125 (90) 35 Sales revenue Cost of goods sold Gross profit Operating expenses: Salaries expense Depreciation expense Insurance expense Income from operations Other income and expenses: Interest expense Gain on sale of land Loss on sale of equipment Income before taxes Income tax expense Net income (10) (5) (7) 13 (2) 4 14 10 BRYCE Corporation Statement of Cash Flows For Year Ended December 31, 2020 (S in Millions) Cash flows from operating activities Net income $ 10 Adjustments to reconcile net income to net cash provided by operating activities: Income statement items not affecting cash Depreciation expense $ 5 Loss on disposal of equipment S 1 Gain on sale of land $ (4) Changes in current assets and current liabilities Increase in accounts receivable (34-28) $ (6) Increase in inventory ( 49-47) $ (2) Decrease in prepaid expenses (3-6) $ 3 Decrease in accounts payable (27-30) $ (3) Increase in Salaries Payable (5-3) $ 2 Decrease In Tax Payable (4-8) $ (4) $ (8) Net cash provided by operating activities $ 2 Cash flows from investing activities Cash received from sale of Land $ 14 Cash paid for purchase of Land $ (28) Cash received from sale of equipment ($10 - $7) = $3-$1 (loss) $ 2 $ (12) Net cash used in investing activities Cash flows from financing activities Cash Paid on short-term note $ (52) Cash Borrowed short-term note S 39 Cash received from issuing stock (2 Million x $12) $ 24 Cash paid for dividends ($28 - (24 + 10 ) $ Net cash used in financing activities $ 5 Net decrease in cash $ (5) Cash balance at December 31, 2019 $ 36 Cash balance at December 31, 2020 S 31 Noncash investing and financing activities Purchased equipment costing $16 million by $16 Million a long-term note payable for the balance

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Activity Based Cost Management In Government

Authors: Gary Cokins

2nd Edition

1567261817, 978-1567261813

More Books

Students also viewed these Accounting questions

Question

=+for the shareholder of the acquired company?

Answered: 1 week ago

Question

Define orientation, and explain the purposes of orientation.

Answered: 1 week ago

Question

What are the various career paths that individuals may use?

Answered: 1 week ago