Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Championship Boxing, Inc. is a small manufacturer of cardboard boxes of all sizes. You have reported for your first day of work, and the company

Championship Boxing, Inc. is a small manufacturer of cardboard boxes of all sizes. You have reported for your first day of work, and the company is in an uproar. Yearly financial statements are being prepared, but a computer malfunction of the companys new BOX-9000 computer has inadvertently erased parts of the companys balance sheet, along with almost all related data except the companys statement of cash flows. The IT department is working to retrieve earlier backups, but estimates that the reconstruction of the data will take about 24 hours.

Unfortunately, financial statements are to be presented at a stockholders meeting in one hour. The company uses the indirect method to prepare its statement of cash flows (rather than the direct method), so your new supervisor believes the missing data for the balance sheet can be prepared using the statement of cash flows. You are assigned this task, since you were top student in your business school class. Meanwhile, the supervisor will go to the stockholders meeting and give some introductory remarks.

In addition to the statement of cash flows, the following data survived the computer mishap:

A. The investments were sold for $280,000 cash.
B. Equipment was acquired for $152,000 cash.
C. Land was acquired for $326,000 cash.
D. There were no disposals of equipment during the year.
E. 12,500 shares of common stock were sold for cash during the year.
F. There was a $96,000 debit to Retained Earnings for cash dividends declared.

Your supervisor has provided you with the following statement of cash flows, prepared using the indirect method. Recall that the statement of cash flows consists of three sections: cash flows from operating activities, cash flows from investing activities, and cash flows from financing activities. Review the statement, and then proceed to the next panel.

Championship Boxing, Inc.

Statement of Cash Flows

For the Year Ended December 31, 20Y8

1

Cash flows from operating activities:

2

Net income

$186,540.00

3

Adjustments to reconcile net income to net cash flow from operating activities:

4

Depreciation

18,400.00

5

Gain on sale of investments

(50,000.00)

6

Changes in current operating assets and liabilities:

7

Increase in accounts receivable

(25,390.00)

8

Increase in inventories

(33,350.00)

9

Increase in accounts payable

41,100.00

10

Decrease in accrued expenses payable

(12,480.00)

11

Net cash flow from operating activities

$124,820.00

12

Cash flows from investing activities:

13

Cash received from sale of investments

$280,000.00

14

Cash paid for purchase of land

(326,000.00)

15

Cash paid for purchase of equipment

(152,000.00)

16

Net cash flow used for investing activities

(198,000.00)

17

Cash flows from financing activities:

18

Cash received from sale of common stock

$187,500.00

19

Cash paid for dividends

(91,200.00)

20

Net cash flow from financing activities

96,300.00

21

Change in cash

$23,120.00

22

Cash at the beginning of the year

585,920.00

23

Cash at the end of the year

$609,040.00

1.

Using the information on previous panels, complete the following comparative balance sheet.

Championship Boxing, Inc.

Comparative Balance Sheet

December 31, 20Y8 and 20Y7

1

Dec. 31, 20Y8

Dec. 31, 20Y7

2

Assets

3

Cash

$585,920.00

4

Accounts receivable (net)

230,950.00

5

Inventories

618,420.00

6

Investments

0.00

7

Land

0.00

8

Equipment

705,120.00

9

Accumulated depreciation-equipment

(166,400.00)

10

Total assets

11

12

Liabilities

13

Accounts payable (merchandise creditors)

$391,800.00

14

Accrued expenses payable (operating expenses)

41,150.00

15

Dividends payable

19,200.00

16

Total liabilities

$498,050.00

17

18

Stockholders Equity

19

Common stock, $4 par

100,000.00

20

Paid-in capital in excess of par

280,000.00

21

Retained earnings

1,290,930.00

22

Total stockholders equity

$1,858,430.00

23

Total liabilities and stockholders equity

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

Intermediate Accounting Volume 2

Authors: Thomas Beechy, Joan Conrod, Elizabeth Farrell, Ingrid McLeod-Dick

7th Edition

1259108023, 9781259108020

More Books

Students also viewed these Accounting questions

Question

What factors contribute to distortions in memory?

Answered: 1 week ago

Question

1.4 Identify tools to help makeevidence-based HRM decisions.

Answered: 1 week ago