Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

On the basis of the following data for Breach Co. for the current and preceding years ended December 31, prepare a statement of cash flows

  1. On the basis of the following data for Breach Co. for the current and preceding years ended December 31, prepare a statement of cash flows using the indirect method. Assume that equipment costing $25,000 was purchased for cash and no long-term assets were sold during the period.

    Stock was issued for cash-3,200 shares at par. Net income for the current year was $76,000. Cash dividends declared and paid were $13,000.

    Current Year

    Prior Year

    Assets

    Cash

    $ 170,000

    $74,000

    Accounts Receivable (net)

    78,000

    85,000

    Inventories

    106,500

    90,000

    Equipment

    395,000

    370,000

    Accumulated Depreciation

    (195,000)

    (158,000)

    Total assets

    $ 554,500

    $461,000

    Liabilities and stockholders' equity

    Accounts Payable (merchandise creditors)

    $51,000

    $50,000

    Taxes Payable

    2,500

    5,000

    Common Stock, $10 par

    262,000

    230,000

    Retained Earnings

    239,000

    176,000

    Total Liabilities and Stockholders' Equity

    $ 554,500

    $461,000

    Use the minus sign to indicate cash out flows, cash payments, decreases in cash, or any negative adjustments.

    Breach Co.
    Statement of Cash Flows
    For Year Ended December 31
    Cash flows from operating activities:
    • Cash paid for dividends
    • Cash paid for purchase of equipment
    • Cash received from sale of common stock
    • Decrease in inventories
    • Net income
    $
    Adjustments to reconcile net income to net cash flow from operating activities:
    • Cash paid for dividends
    • Cash paid for purchase of equipment
    • Cash received from sale of common stock
    • Depreciation
    • Decrease in inventories
    Changes in current operating assets and liabilities:
    • Cash paid for dividends
    • Cash paid for purchase of equipment
    • Cash received from sale of common stock
    • Decrease in accounts receivable
    • Increase in taxes payable
    • Cash paid for dividends
    • Cash paid for purchase of equipment
    • Cash received from sale of common stock
    • Decrease in accounts payable
    • Increase in accounts payable
    • Cash paid for dividends
    • Cash paid for purchase of equipment
    • Cash received from sale of common stock
    • Decrease in inventories
    • Increase in inventories
    • Cash paid for dividends
    • Cash paid for purchase of equipment
    • Cash received from sale of common stock
    • Decrease in taxes payable
    • Increase in taxes payable
    Net cash flow from operating activities $
    Cash flows from investing activities:
    • Cash paid for purchase of equipment
    • Decrease in accounts receivable
    • Decrease in taxes payable
    • Decrease in inventories
    • Depreciation
    $
    Net cash flow used for investing activities
    Cash flows from financing activities:
    • Cash received from sale of common stock
    • Decrease in accounts receivable
    • Decrease in taxes payable
    • Decrease in inventories
    • Depreciation
    $
    • Cash paid for dividends
    • Increase in accounts payable
    • Increase in accounts receivable
    • Increase in inventories
    • Net income
    Net cash flow provided by financing activities
    • Decrease in cash
    • Increase in cash
    $
    Cash at the beginning of the year
    Cash at the end of the year $

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

Attorneys IRS Audit Technique Guide

Authors: Internal Revenue Service

1st Edition

1304112918, 978-1304112910

More Books

Students also viewed these Accounting questions