The records of British Columbia Limited (BCL) provided the following data for the year ended December 31, 2020: Comparative Balance Sheet Data 2020 2019 Change
The records of British Columbia Limited (BCL) provided the following data for the year ended December 31, 2020:
Comparative Balance Sheet Data
2020 | 2019 | Change | ||
Debits | ||||
Cash balances…………………………………. | $54,300 | $21,000 | $33,300 | |
Short term investments…….…………… | 8,000 | 10,000 | (2,000) | |
Accounts receivable………………………….. | 61,000 | 36,000 | 25,000 | |
Inventory…………………………………………… | 30,000 | 20,000 | 10,000 | |
Land…………………………………………………. | 25,000 | 60,000 | (35,000) | |
Machinery………………………………………….. | 120,000 | 110,000 | 10,000 | |
Other assets……………………………………… | 39,000 | 29,000 | 10,000 | |
Total debits | $337,300 | $286,000 | ||
Credits | ||||
Accumulated depreciation………………… | $21,900 | $20,000 | 1,900 | |
Accounts payable………………………………. | 52,000 | 36,000 | 16,000 | |
Salaries payable……………………………….. | 2,000 | 5,000 | (3,000) | |
Income taxes payable……………………… | 3,400 | 1,000 | 2,400 | |
Deferred tax liability……………………….. | 5,000 | 1,000 | 4,000 | |
Accrued pension liability………………… | 7,000 | 3,000 | 4,000 | |
Bonds payable…………………………………. | 55,000 | 70,000 | (15,000) | |
Asset Retirement Obligation………….. | 25,000 | 20,000 | 5,000 | |
Common shares……………………………….. | 116,000 | 100,000 | 16,000 | |
Preferred shares………………………………. | 5,000 | 0 | 5,000 | |
Contributed surplus………………………….
| 0 | 1,000 | (1,000) | |
Retained earnings………………………….. | 45,000 | 29,000 | 16,000 | |
Total credits | $337,300 | $286,000 |
Income Statement
For the year ended December 31, 2020
Sales revenue……………………………. | $136,000 | |||
Cost of goods sold…………………….. | (45,700) | |||
Salaries and Benefits………………… | (31,900) | |||
Other expenses……………………….. | (10,900) | |||
Interest expense………………………. | (6,000) | |||
Gain on sale of land………………… Gain on sale of machinery……… | 13,000 3,000 | |||
Income tax expense……………….. | (12,500) | |||
Net income | $45,000 |
BCL does not apply Cash Equivalents in preparing its Statement of Cash Flows.
- Retired $20,000 face value bonds, which also equaled their carrying value, by issuing common shares. Issued bonds for cash.
- Paid $17,000 to repurchase and retire $14,000 book value of common shares.
- Declared, for common shares, a stock dividend and declared and paid cash dividends in 2020. There were no other common share transactions.
- There were no land purchases during the year.
- Sold machinery costing $10,000 which was 50% depreciated.
- Purchased machinery for cash.
- Other expenses include depreciation.
- Sold short term investments for cash, at carrying value.
- Acquired other assets; ½ paid in cash and ½ by issuing preferred shares. No other asset disposals occurred in 2020 and there were no other preferred share transaction.
In accounting for the Asset Retirement Obligation BCL assumes a 5% interest rate and reports all changes between the period end balances in the income
Prepare, in good form, the Statement of Cash Flows under direct and indirect both formats
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Solution STEP 1 Compute for earnings before interest and taxes Since the problem requires that the interest and taxes paid be disclosed in the cash flows from operations section of the statement of ca...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