Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Presented next are the balance sheet accounts of Bergen Corporation as of December 31, 20X1 and 20X0. 20X1 20X0 Increase (Decrease) Assets Current assets: Cash

Presented next are the balance sheet accounts of Bergen Corporation as of December 31, 20X1 and 20X0.

20X1 20X0 Increase (Decrease)
Assets
Current assets:
Cash $ 541,000 $ 308,000 $ 233,000
Accounts receivable, net 585,000 495,000 90,000
Inventories 895,000 780,000 115,000
Total current assets 2,021,000 1,583,000 438,000
Land 350,000 250,000 100,000
Plant and equipment 1,060,000 720,000 340,000
Accumulated depreciation (295,000 ) (170,000 ) (125,000 )
Leased equipment under capital lease 158,000 -0- 158,000
Marketable investment securities, at cost -0- 75,000 (75,000 )
Investment in Mason, Inc., at cost 180,000 180,000 -0-
Total assets $ 3,474,000 $ 2,638,000 $ 836,000
Liabilities and Stockholders Equity
Current liabilities:
Current portion of long-term debt $ 159,000 $ -0- $ 159,000
Accounts payable and accrued expenses 760,000 823,000 (63000 )
Total current liabilities 919,000 823,000 96,000
Note payable, long-term 300,000 -0- 300,000
Liability under capital lease 124,000 -0- 124,000
Bonds payable 500,000 500,000 -0-
Unamortized bond premium 16,000 18,000 (2,000 )
Deferred income taxes 60,000 45,000 15,000
Common stock, par-value $20 640,000 600,000 40,000
Additional paid-in capital 304,000 244,000 60,000
Retained earnings 611,000 408,000 203,000
Total liabilities and stockholders equity $ 3,474,000 $ 2,638,000 $ 836,000

Additional Information:

  • On January 2, 20X1, Bergen sold all of its marketable investment securities for $95,000 cash.
  • On March 10, 20X1, Bergen paid a cash dividend of $50,000 on its common stock. No other dividends were paid or declared during 20X1.
  • On April 15, 20X1, Bergen issued 2,000 shares of its common stock for land having a fair value of $100,000.
  • On May 25, 20X1, Bergen borrowed $450,000 from an insurance company. The underlying promissory note bears interest at 15% and is payable in three equal annual installments of $150,000. The first payment is due on May 25, 20X2.
  • On June 15, 20X1, Bergen purchased equipment for $392,000 cash.
  • On July 1, 20X1, Bergen sold equipment costing $52,000, with a book value of $28,000, for $33,000 cash.
  • On December 31, 20X1, Bergen leased equipment from Tilden Company for a 10-year period. Equal payments under the lease are $25,000 due on December 31 each year. The first payment was made on December 31, 20X1. The present value at December 31, 20X1, of the 10 lease payments is $158,000. Bergen appropriately recorded the lease as a finance lease. The $25,000 lease payment due on December 31, 20X2, will consist of $9,000 principal and $16,000 interest.
  • Bergens net income for 20X1 is $253,000.
  • Bergen owns a 10% interest in the voting common stock of Mason, Inc. Mason reported net income of $120,000 for the year ended December 31, 20X1, and paid a common stock dividend of $55,000 during 20X1.

Required:

Prepare a cash flow statement for Bergen using the indirect method for 20X1. (Amounts to be deducted should be indicated with a minus sign.)

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_2

Step: 3

blur-text-image_3

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

Advanced Accounting

Authors: Floyd A. Beams, Joseph H. Anthony, Bruce Bettinghaus, Kenneth Smith

12th edition

133451860, 978-0133451863

More Books

Students also viewed these Accounting questions

Question

Are there diff erent kinds of memory?

Answered: 1 week ago

Question

-x/2 x/4 If A = -x/2 and A-1 =6 then x equals

Answered: 1 week ago

Question

Is Mr. Bustamante protected under the ADA?

Answered: 1 week ago