Question
Swasey Company provided the following partial comparative balance sheets and the income statement for 20X2. Swasey Company Comparative Balance Sheets At December 31, 20X1 and
Swasey Company provided the following partial comparative balance sheets and the income statement for 20X2.
Swasey Company |
Comparative Balance Sheets |
At December 31, 20X1 and 20X2 |
1 |
| 20X1 | 20X2 |
2 | Current assets: |
|
|
3 | Cash | $235,500.00 | $675,000.00 |
4 | Accounts receivable | $753,000.00 | $586,500.00 |
5 | Inventories | 303,000.00 | 316,000.00 |
6 | Long-term assets: |
|
|
7 | Plant and equipment | 2,193,000.00 | 2,151,000.00 |
8 | Accumulated depreciation | (1,201,000.00) | (1,291,000.00) |
9 | Land | 992,000.00 | 1,443,500.00 |
10 | Total assets | $3,275,500.00 | $3,881,000.00 |
11 | Current liabilities: |
|
|
12 | Wages payable | $700,000.00 | $511,000.00 |
13 | Long-term liabilities: |
|
|
14 | Bonds payable | 0.00 | 382,000.00 |
15 | Mortgage payable | 102,500.00 | 0.00 |
16 | Total liabilities | $802,500.00 | $893,000.00 |
17 | Stockholders equity: |
|
|
18 | Common stock | 375,000.00 | 375,000.00 |
19 | Paid-in capital in excess of par | 282,000.00 | 282,000.00 |
20 | Retained earnings | 1,816,000.00 | 2,331,000.00 |
21 | Total stockholders equity | 2,473,000.00 | 2,988,000.00 |
22 | Total liabilities and stockholders equity | $3,275,500.00 | $3,881,000.00 |
Swasey Company |
Income Statement |
For the Year Ended December 31, 20X2 |
1 | Revenues | $3,003,000.00 |
2 | Gain on sale of equipment | 90,000.00 |
3 | Cost of goods sold | (1,914,000.00) |
4 | Depreciation expense | (270,000.00) |
5 | Interest expense | (8,500.00) |
6 | Net income | $900,500.00 |
During the year, Swasey Company sold equipment with a book value of $285,000 for $375,000 (original purchase cost of $465,000). New equipment was purchased.
Required: | |
1. | Prepare a statement of cash flows for Swasey for 20X2. |
2. | Reflect on the relationship between the statement of cash flows and the change in cash. |
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