Question
Comparative balance sheets for Byron Manufacturing as of December 31, 20Y8 and 20Y7 are shown. Complete the Changes column to determine net cash flows during
Comparative balance sheets for Byron Manufacturing as of December 31, 20Y8 and 20Y7 are shown. Complete the Changes column to determine net cash flows during the year.
Byron Manufacturing Balance Sheets As of December 31, 20Y8 and 20Y7 | ||
Assets | 20Y8 | 20Y7 |
Current assets: | ||
Cash | 5,390 | 9,420 |
Accounts receivable | 10,410 | 9,060 |
Inventory | 19,880 | 18,520 |
Total current assets | 35,680 | 37,000 |
Property, plant, and equipment | ||
Building | 500,000 | 500,000 |
Equipment | 279,000 | 272,200 |
779,000 | 772,200 | |
Accumulated depreciation | (147,550) | (119,900) |
Net property, plant, and equipment | 631,450 | 652,300 |
Total assets | 667,130 | 689,300 |
Liabilities and Equity | ||
Current liabilities: | ||
Accounts payable | 55,340 | 36,090 |
Salaries payable | 9,680 | 11,900 |
Income taxes payable | 1,300 | 9,810 |
Total current liabilities | 66,320 | 57,800 |
Long-term liabilities: | ||
Bonds payable | 353,000 | 397,000 |
Equity: | ||
Common stock | 180,000 | 148,000 |
Retained earnings | 67,810 | 86,500 |
Total equity | 247,810 | 234,500 |
Total liabilities and equity | 667,130 | 689,300 |
Additional information needed to prepare the statement of cash flows using the indirect method:
- Net income was $2,840
- Byron paid $21,530 in cash dividends
- Byron issued $47,370 in bonds payable for cash
- Byron retired $91,370 in bonds with cash
- No fixed assets were sold or disposed of during the period
Now prepare the statement of cash flows for Byron Manufacturing using the indirect method. Select Increase or Decrease and enter the amounts.
Byron Manufacturing Spreadsheet to Prepare the Statement of Cash Flows For the Year Ended December 31, 20Y8 | ||||||
Beginning | Increase/Decrease | Ending | ||||
Balance Sheet Accounts | Balance | Debit | Credit | Balance | ||
Cash | (m) | |||||
Accounts receivable | 9,060 | (h) | 1,350 | 10,410 | ||
Inventory | 18,520 | (i) | 19,880 | |||
Building | 500,000 | 500,000 | ||||
Equipment | 272,200 | (b) | 279,000 | |||
Accumulated depreciation | 119,900 | (c) | 147,550 | |||
Accounts payable | 36,090 | 19,250 | (j) | 55,340 | ||
Salaries payable | 11,900 | (k) | 9,680 | |||
Income taxes payable | 9,810 | (l) | 8,510 | 1,300 | ||
Bonds payable | 397,000 | (e) | (d) | 353,000 | ||
Common stock | 148,000 | 32,000 | (f) | 180,000 | ||
Retained earnings | 86,500 | (g) | (a) | 67,810 | ||
Increase/Decrease in Cash | ||||||
Statement of Cash Flows | Debit | Credit | ||||
Cash flow from operating activities | ||||||
Net income | (a) | |||||
Adjustments to reconcile net income to net cash flow from operating activities | ||||||
Depreciation expense | (c) | |||||
Increase in accounts receivable | 1,350 | (h) | ||||
Increase in inventory | (i) | |||||
Increase in accounts payable | (j) | 19,250 | ||||
Decrease in salaries payable | (k) | |||||
Decrease in income taxes payable | 8,510 | (l) | ||||
Cash flows from investing activities | ||||||
Purchase equipment | (b) | |||||
Cash flows from financing activities | ||||||
Issued bonds payable | (d) | |||||
Retired bonds payable | (e) | |||||
Issued common stock | (f) | 32,000 | ||||
Paid dividend | (g) | |||||
Net increase (decrease) in cash | (m) | |||||
266,280 | 266,280 |
Now you can prepare the Statement of Cash Flows using the indirect method. Fill in the Statement based on the spreadsheet. Select Increase or Decrease and enter the amounts.
Byron Manufacturing Statement of Cash Flows For the Year Ended December 31, 20Y8 | ||
Cash flows from operating activities: | ||
Net income | $ | |
Adjustments to reconcile net income to net cash flow from operating activities: | ||
Depreciation expense | $ | |
Increase in accounts receivable | (1,350) | |
Increase in inventory | ||
Increase in accounts payable | 19,250 | |
Decrease in salaries payable | ||
Decrease in income taxes payable | (8,510) | 33,460 |
Net cash provided by operating activities | $ 36,300 | |
Cash flows from investing activities: | ||
Purchase of equipment | $ (6,800) | |
Net cash used for investing activities | (6,800) | |
Cash flows from financing activities: | ||
Proceeds from issuance of bonds payable | $ | |
Retired bonds payable | (91,370) | |
Issued common stock | ||
Payment of dividends | (21,530) | |
Net cash used for financing activities | (33,530) | |
Net increase (decrease) in cash | $ | |
Cash, 1/1/20Y8 | ||
Cash, 12/31/20Y8 | $ |
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