MANAGERIAL ACCOUNTING HANDOUT PROBLEM 14 Score Name Section Problem (10 points) Hawthorn Corporation had the attached comparative balance sheets at December 31, 20X4 and 20X5. Additional information for 20x5 is also attached. REQUIRED: Prepare a statement of cash flows, in proper form, using the indirect method, for the year ending December 31, 20X5. Be sure to include a schedule of noncash investing and financing activities 20X4 S 100 HAWTHORN CORPORATION COMPARATIVE BALANCE SHEETS AT DECEMBER 31, 20X5 AND 20X4 20X5 Cash s 50 Temporary Investments 650 Accounts Receivable (Net) 1.110 Inventory 840 Prepaid Expenses Long Term Investments 4,220 Land 820 Buildings 2,440 Accumulated Depreciation, Buildings 700) Equipment 760 Accumulated Depreciation, Equipment 250) Patents 140 Total Assets 10,094 400 1.000 700 20 4.000 1.100 2.000 600) 720 240) 160 9.360 S S 800$ 100 660 160 80 100 4.800 4.792 400 0 Accounts Payable Notes Payable, Short Term Accrued Liabilities Bonds Payable (Net of Premium) Mortgage Payable Preferred Stock. S10 par value Common Stock, S1 par value Paid In Capital in Excess of Par Value Retained Earnings Total Liabilities and Stockholders' Equity 400 600 2,060 752 2.000 500 710 540 S 10,094 $ 9,360 HAWTHORN CORPORATION ADDITIONAL INFORMATION FOR PREPARATION OF STATEMENT OF CASH FLOWS FOR YEAR ENDING DECEMBER 31, 20X5 (1) Dividends were declared and paid during the year in the following amounts: $30 on preferred stock and $500 on common stock. All other changes to the retained earnings account was due to net income or loss for the period. (2) Long term investments were purchased during the year in the amount of S420. The company also sold long term investments for $180 that had an original cost of $200. (3) Land with an original cost of S280 was sold for $400. (4) A new building was purchased for S440. The company paid $40 down and financed the remainder by issuing a long term mortgage payable. All changes to the accumulated depreciation account for buildings was due to depreciation for the period. (5) The company purchased a patent for $20. All other changes to the patent account were due to patent amortization (6) Equipment with an original cost of $60 and accumulated depreciation of S50 was sold for S6. All other changes to the equipment account were due to cash purchases of equipment. In addition, all other changes to the accumulated depreciation account for equipment were due to depreciation expense for the period. (7) The change in the bonds payable was due to a redemption of bonds for cash during the period. (8) The company issued 60 shares of common stock for $5.20 per share. In addition, the company purchased and retired 20 shares of preferred stock at par value MANAGERIAL ACCOUNTING HANDOUT PROBLEM 14 Score Name Section Problem (10 points) Hawthorn Corporation had the attached comparative balance sheets at December 31, 20X4 and 20X5. Additional information for 20x5 is also attached. REQUIRED: Prepare a statement of cash flows, in proper form, using the indirect method, for the year ending December 31, 20X5. Be sure to include a schedule of noncash investing and financing activities 20X4 S 100 HAWTHORN CORPORATION COMPARATIVE BALANCE SHEETS AT DECEMBER 31, 20X5 AND 20X4 20X5 Cash s 50 Temporary Investments 650 Accounts Receivable (Net) 1.110 Inventory 840 Prepaid Expenses Long Term Investments 4,220 Land 820 Buildings 2,440 Accumulated Depreciation, Buildings 700) Equipment 760 Accumulated Depreciation, Equipment 250) Patents 140 Total Assets 10,094 400 1.000 700 20 4.000 1.100 2.000 600) 720 240) 160 9.360 S S 800$ 100 660 160 80 100 4.800 4.792 400 0 Accounts Payable Notes Payable, Short Term Accrued Liabilities Bonds Payable (Net of Premium) Mortgage Payable Preferred Stock. S10 par value Common Stock, S1 par value Paid In Capital in Excess of Par Value Retained Earnings Total Liabilities and Stockholders' Equity 400 600 2,060 752 2.000 500 710 540 S 10,094 $ 9,360 HAWTHORN CORPORATION ADDITIONAL INFORMATION FOR PREPARATION OF STATEMENT OF CASH FLOWS FOR YEAR ENDING DECEMBER 31, 20X5 (1) Dividends were declared and paid during the year in the following amounts: $30 on preferred stock and $500 on common stock. All other changes to the retained earnings account was due to net income or loss for the period. (2) Long term investments were purchased during the year in the amount of S420. The company also sold long term investments for $180 that had an original cost of $200. (3) Land with an original cost of S280 was sold for $400. (4) A new building was purchased for S440. The company paid $40 down and financed the remainder by issuing a long term mortgage payable. All changes to the accumulated depreciation account for buildings was due to depreciation for the period. (5) The company purchased a patent for $20. All other changes to the patent account were due to patent amortization (6) Equipment with an original cost of $60 and accumulated depreciation of S50 was sold for S6. All other changes to the equipment account were due to cash purchases of equipment. In addition, all other changes to the accumulated depreciation account for equipment were due to depreciation expense for the period. (7) The change in the bonds payable was due to a redemption of bonds for cash during the period. (8) The company issued 60 shares of common stock for $5.20 per share. In addition, the company purchased and retired 20 shares of preferred stock at par value