Velo Company
Comparative Balance Sheets
December 31
|
Assets |
2020 |
2019 |
||||
| Cash |
$72,800 |
$33,200 |
||||
| Accounts receivable |
86,500 |
70,700 |
||||
| Inventory |
170,200 |
187,000 |
||||
| Land |
72,700 |
100,700 |
||||
| Equipment |
260,700 |
200,600 |
||||
| Accumulated depreciation—equipment |
(65,700 |
) |
(33,500 |
) |
||
| Total |
$597,200 |
$558,700 |
||||
|
Liabilities and Stockholders’ Equity |
||||||
| Accounts payable |
$35,400 |
$46,500 |
||||
| Bonds payable |
149,800 |
203,300 |
||||
| Common stock ($1 par) |
218,000 |
173,000 |
||||
| Retained earnings |
194,000 |
135,900 |
||||
| Total |
$597,200 |
$558,700 |
||||
Additional information:
| 1. | Net income for 2020 was $103,600. | |
| 2. | Cash dividends of $45,500 were declared and paid. | |
| 3. | Bonds payable amounting to $53,500 were redeemed for cash $53,500. | |
| 4. | Common stock was issued for $45,000 cash. | |
| 5. | No equipment was sold during 2020, but land was sold at cost. |
Prepare a statement of cash flows for 2020 using the indirect
method. (Show amounts that decrease cash flow with
either a - sign e.g. -15,000, or in parenthesis e.g.
(15,000).)
| Velo Company Statement of Cash Flows
|
||
|
|
||
|
|
$
|
|
|
Adjustments to reconcile net income to |
||
|
|
||
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
Answer-
| VELO COMPANY | ||
| STATEMENT OF CASH FLOWS (USING INDIRECT METHOD) | ||
| FOR THE YEAR ENDED DECEMBER 31,2020 | ||
| Particulars | Amount | |
| $ | ||
| Cash flow from operating activities | ||
| Net Income | 103600 | |
| Adjustments to reconcile net income to net cash provided by operating activities | ||
| Adjustment for non cash effects | ||
| Depreciation | 32200 | |
| Change in operating assets & liabilities | ||
| Increase in accounts receivable | -15800 | |
| Decrease in inventory | 16800 | |
| Decrease in accounts payable | -11100 | |
| Net cash flow from operating activities (a) | 125700 | |
| Cash Flow from Investing activities | ||
| New equipment purchased | -60100 | |
| Land sold | 28000 | |
| Net cash Flow from Investing activities (b) | -32100 | |
| Cash Flow from Financing activities | ||
| Cash dividends paid | -45500 | |
| Bonds payable paid | -53500 | |
| Common stock issued | 45000 | |
| Net cash Flow from Financing activities (c) | -54000 | |
| Net Change in cash c=a+b+c | 39600 | |
| Beginning cash balance | 33200 | |
| Closing cash balance | 72800 | |
Velo Company Comparative Balance Sheets December 31 Assets 2020 2019 Cash $72,800 $33,200 Accounts receivable 86,500...
Velo Company
Comparative Balance Sheets
December 31
Assets
2020
2019
Cash
$72,800
$33,200
Accounts receivable
86,500
70,700
Inventory
170,200
187,000
Land
72,700
100,700
Equipment
260,700
200,600
Accumulated depreciation—equipment
(65,700
)
(33,500
)
Total
$597,200
$558,700
Liabilities and Stockholders’ Equity
Accounts payable
$35,400
$46,500
Bonds payable
149,800
203,300
Common stock ($1 par)
218,000
173,000
Retained earnings
194,000
135,900
Total
$597,200
$558,700
Additional information:
1.
Net income for 2020 was $103,600.
2.
Cash dividends of $45,500 were declared and paid.
3.
Bonds...
Here are comparative balance sheets for Velo Company.
Velo Company
Comparative Balance Sheets
December 31
Assets
2020
2019
Cash
$72,800
$33,200
Accounts receivable
86,500
70,700
Inventory
170,200
187,000
Land
72,700
100,700
Equipment
260,700
200,600
Accumulated depreciation—equipment
(65,700
)
(33,500
)
Total
$597,200
$558,700
Liabilities and Stockholders’ Equity
Accounts payable
$35,400
$46,500
Bonds payable
149,800
203,300
Common stock ($1 par)
218,000
173,000
Retained earnings
194,000
135,900
Total
$597,200
$558,700
Additional information:
1.
Net income for 2020 was $103,600.
2.
Cash dividends...
Rojas Corporation’s comparative balance sheets are presented
below.
ROJAS CORPORATION
Comparative Balance Sheets
December 31
2020
2019
Cash
$14,500
$10,700
Accounts receivable
20,800
23,800
Land
19,600
26,300
Buildings
70,100
70,100
Accumulated depreciation—buildings
(15,000
)
(10,700
)
Total
$110,000
$120,200
Accounts payable
$11,800
$28,300
Common stock
75,000
73,400
Retained earnings
23,200
18,500
Total
$110,000
$120,200
Additional information:
1.
Net income was $22,800. Dividends declared and paid were
$18,100.
2.
No noncash investing and financing activities occurred during
2020.
3.
The land...
The following three accounts appear in the general ledger of
Herrick Corp. during 2020.
Equipment
Date
Debit
Credit
Balance
Jan. 1
Balance
159,600
July 31
Purchase of equipment
71,200
230,800
Sept. 2
Cost of equipment constructed
52,500
283,300
Nov. 10
Cost of equipment sold
48,300
235,000
Accumulated Depreciation—Equipment
Date
Debit
Credit
Balance
Jan. 1
Balance
70,500
Nov. 10
Accumulated depreciation on equipment sold
30,200
40,300
Dec. 31
Depreciation for year
23,800
64,100
Retained Earnings
Date
Debit
Credit
Balance
Jan. 1...
xercise 17-05 (Video) The current sections of Scoggin Inc.’s balance sheets at December 31, 2019 and 2020, are presented here. Scoggin’s net income for 2020 was $152,700. Depreciation expense was $24,300. 2020 2019 Current assets Cash $107,100 $95,300 Accounts receivable 109,200 78,300 Inventory 157,800 171,100 Prepaid expenses 26,100 25,300 Total current assets $400,200 $370,000 Current liabilities Accrued expenses payable $15,300 $9,900 Accounts payable 84,700 95,300 Total current liabilities $100,000 $105,200 Prepare the net cash provided by operating activities section of...
Telfer, Inc. reported net income of $2.6 million in 2020. Depreciation for the year was $157,700, accounts receivable decreased $375,000, and accounts payable decreased $267,200.Compute net cash provided by operating activities using the indirect method. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)Telfer, Inc.Statement of Cash Flows-Indirect Approach For the Month Ended December 31, 2020December 31, 2020For the Year Ended December 31, 2020 Cash at Beginning of PeriodCash at End of PeriodCash Flows...
The following three accounts appear in the general ledger of
Herrick Corp. during 2020.
Equipment
Date
Debit
Credit
Balance
Jan. 1
Balance
158,600
July 31
Purchase of equipment
69,800
228,400
Sept. 2
Cost of equipment constructed
54,400
282,800
Nov. 10
Cost of equipment sold
49,500
233,300
Accumulated Depreciation—Equipment
Date
Debit
Credit
Balance
Jan. 1
Balance
69,800
Nov. 10
Accumulated depreciation on equipment sold
31,700
38,100
Dec. 31
Depreciation for year
23,400
61,500
Retained Earnings
Date
Debit
Credit
Balance
Jan. 1...
Wildhorse Company’s income statement for the year ended December
31, 2017, contained the following condensed information.
Service revenue
$836,000
Operating expenses (excluding depreciation)
$626,000
Depreciation expense
60,000
Loss on sale of equipment
26,000
712,000
Income before income taxes
124,000
Income tax expense
40,000
Net income
$84,000
Wildhorse’s balance sheet contained the following comparative data
at December 31.
2017
2016
Accounts receivable
$38,000
$53,000
Accounts payable
41,000
30,000
Income taxes payable
4,100
8,400
(Accounts payable pertains to operating expenses.)
Prepare the...
The current sections of Ayayai Corp.’s balance sheets at
December 31, 2021 and 2022, are presented here. Ayayai Corp.’s net
income for 2022 was $457,200. Depreciation expense was $75,600.
2022
2021
Current assets
Cash
$111,600
$ 160,200
Accounts receivable
153,000
124,200
Inventory
140,400
111,600
Prepaid expenses
30,600
34,200
Total current assets
$435,600
$430,200
Current liabilities
Accrued expenses payable
$ 10,800
$ 28,800
Accounts payable
158,400
129,600
Total current liabilities
$169,200
$ 158,400
Prepare the net cash provided by operating activities...
The current sections of Ayayai Corp.’s balance sheets at
December 31, 2021 and 2022, are presented here. Ayayai Corp.’s net
income for 2022 was $457,200. Depreciation expense was $75,600.
2022
2021
Current assets
Cash
$111,600
$ 160,200
Accounts receivable
153,000
124,200
Inventory
140,400
111,600
Prepaid expenses
30,600
34,200
Total current assets
$435,600
$430,200
Current liabilities
Accrued expenses payable
$ 10,800
$ 28,800
Accounts payable
158,400
129,600
Total current liabilities
$169,200
$ 158,400
Prepare the net cash provided by operating activities...