Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The comparative balance sheet of Orange Angel Enterprises Inc. at December 31, 20Y8 and 20Y7, is as follows: Dec. 31, 20Y8 Dec. 31, 20Y7 Assets

The comparative balance sheet of Orange Angel Enterprises Inc. at December 31, 20Y8 and 20Y7, is as follows:

Dec. 31, 20Y8 Dec. 31, 20Y7
Assets
Cash $52,520 $64,560
Accounts receivable (net) 80,700 87,030
Merchandise inventory 115,280 107,880
Prepaid expenses 4,700 3,270
Equipment 234,830 193,270
Accumulated depreciation-equipment (61,060) (47,400)
Total assets $426,970 $408,610
Liabilities and Stockholders' Equity
Accounts payable (merchandise creditors) $89,660 $85,400
Mortgage note payable 0 122,580
Common stock, $1 par 14,000 9,000
Excess of paid-in capital over par 210,000 115,000
Retained earnings 113,310 76,630
Total liabilities and stockholders equity $426,970 $408,610

Additional data obtained from the income statement and from an examination of the accounts in the ledger for 20Y8 are as follows:

  1. Net income, $93,900.
  2. Depreciation reported on the income statement, $29,700.
  3. Equipment was purchased at a cost of $57,600, and fully depreciated equipment costing $16,040 was discarded, with no salvage realized.
  4. The mortgage note payable was not due for six years, but the terms permitted earlier payment without penalty.
  5. 5,000 shares of common stock were issued at $20 for cash.
  6. Cash dividends declared and paid, $57,220.

Required:

Prepare a statement of cash flows, using the indirect method of presenting cash flows from (used for) operating activities. Use the minus sign to indicate cash outflows, cash payments, decreases in cash, or any negative adjustments.

Cash flows from (used for) operating activities: blank
Common stockDepreciation expenseInventoryNet incomeRetained earningsNet income $Net income
Adjustments to reconcile net income to net cash flows from (used for) operating activities: blank
Cash dividendsDecrease in accounts receivableDepreciationNet incomeRetained earningsDepreciation Depreciation
Changes in current operating assets and liabilities: blank
Decrease in accounts payableDecrease in accounts receivableDecrease in inventoryDepreciationIncrease in accounts receivableDecrease in accounts receivable Decrease in accounts receivable
Decrease in accounts payableDecrease in merchandise inventoryDecrease in prepaid expensesIncrease in accounts receivableIncrease in merchandise inventoryIncrease in merchandise inventory Increase in merchandise inventory
Decrease in accounts payableDecrease in inventoryDecrease in prepaid expensesIncrease in prepaid expensesDepreciationIncrease in prepaid expenses Increase in prepaid expenses
Decrease in accounts payableDecrease in prepaid expensesDepreciationIncrease in accounts payableNet incomeIncrease in accounts payable Increase in accounts payable
Net cash flows from operating activities blank $fill in the blank 13
Cash flows from (used for) investing activities: blank
Cash received from issuing common stockCash paid for equipmentCash dividendsCash paid for prepaid expensesCash paid to retire mortgage noteCash paid for equipment $Cash paid for equipment
Net cash flows used for investing activities blank fill in the blank 16
Cash flows from (used for) financing activities: blank
Cash received from customersCash received from depreciationCash received from net incomeCash received from retained earningsCash received from issuing common stockCash received from issuing common stock $Cash received from issuing common stock
Cash paid for accounts payableCash dividendsCash paid for equipmentCash paid for inventoryCash paid for prepaid expensesCash dividends Cash dividends
Cash paid for accounts payableCash paid for accumulated depreciationCash paid for depreciationCash paid for inventoriesCash paid to retire mortgage note payableCash paid to retire mortgage note payable Cash paid to retire mortgage note payable
Net cash flows from financing activities blank fill in the blank 23
DepreciationNet decrease in cashNet incomeNet increase in cashNet lossNet decrease in cash blank $Net decrease in cash
Cash balance, January 1, 20Y8 blank fill in the blank 26
Cash balance, December 31, 20Y8 blank $fill in the blank 27

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

Innovation Audit Workbook

Authors: Langdon Morris

1st Edition

B08HBBKKPJ, 979-8682091614

More Books

Students also viewed these Accounting questions