Question

In: Accounting

Riverbed Inc. applies ASPE and had the following statement of financial position at the end of...

Riverbed Inc. applies ASPE and had the following statement of financial position at the end of operations for 2019: RIVERBED INC. Statement of Financial Position December 31, 2019 Cash $50,500 Accounts payable $ 93,000 Accounts receivable 90,000 Long-term debt 85,000 Inventory 82,000 Common shares 100,000 Machinery (net) 125,000 Retained earnings 89,500 Trademarks 20,000 $367,500 $367,500 During 2020, the following occurred: 1. Jia Inc. sold some of its trademarks. The trademarks had an unlimited useful life and a cost of $10,000. They were sold for proceeds of $19,500. 2. Machinery was purchased in exchange for long-term debt of $40,000. 3. Long-term debt in the amount of $15,200 was retired before maturity by paying $15,200 cash. 4. An additional $12,000 in common shares was issued. 5. Dividends totalling $13,500 were declared and paid to shareholders. 6. Net income for 2020 was $44,000 after allowing for depreciation of $19,000. 7. Machinery with a carrying value of $18,000 was sold at a gain of $7,000. 8. At December 31, 2020, Cash was $68,800; Accounts Receivable was $111,000; Accounts Payable was $83,000 and Inventory increased to $107,000. Prepare a statement of cash flows for the year ended December 31, 2020, using the indirect method. (Show 2.Prepare the statement of financial position as it would appear at December 31, 2020. (List Assets in order of liquidity.) 3. Calculate the following ratios: (Round current cash debt coverage ratio and cash debt coverage ratio answers to 2 decimal places, e.g. 52.75. Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45).) 1. Free cash flow $ 2. Current cash debt coverage ratio to 1 3. Cash debt coverage ratio to 1

Solutions

Expert Solution

Statement of cash flows for the year ended December 31, 2020 Amount in $
Cash Flow from Operating Activities
Net Income as per Profit & Loss Account           44,000
Adjustment for
Profit on Sale of Trademarks           (9,500)
Profit on Sale of Machinery           (7,000)
Depreciation on Machinery           19,000
          46,500
Adjustments for
(Increase) / Decrease in Accounts Receivable         (21,000)
(Increase) / Decrease in Inventory         (25,000)
Increase / (Decrease) in Accounts Payable         (10,000)
        (56,000)
Net Cash from Operating Activities A           (9,500)
Cash Flow from Investing Activities
Purcahse of Machinery         (40,000)
Sale of Machinery           25,000
Sale of Trademarks           19,500
Net Cash Flow (used) / generated from Investing Activities B              4,500
Cash Flow from Financing Activities
Increase / (Decrease) in Long Term Debt           24,800
Issue of Capital           12,000
Payment of Dividend         (13,500)
Net Cash Flow (used) / generated from Financing Activities C           23,300
Net Increase / (Decrease) in Cash (A+B+C)           18,300
Cash Balance at the beginning of the Year           50,500
Cash Balance at the end of year           68,800
Statement of Financial Position Amount in $
31-Dec-20 31-Dec-20
Cash        68,800 Accounts Payable            83,000
Accounts Receivable     111,000 Long Term Debt          109,800
Inventory     107,000 Common Shares          112,000
Trademarks        10,000 Retained Earnings          120,000
Machinery     128,000
    424,800          424,800
Current Cash Debt Coverage Ratio Net Cash from Operating Activities / Current Liabilties
i.e (9500) / 83000                                                                                                       (0.11)
Cash Debt Coverage Ratio Net Cash from Operating Activities / total Liabilties
i.e (9500 / 192800)                                                                                                       (0.05)

ekkarill92 answered 1 year ago
Next > < Previous

Related Solutions

Eagles Inc. had the following statement of financial position at the end of operations for 2017:...
Eagles Inc. had the following statement of financial position at the end of operations for 2017: Cash 32000 Accounts payable 48000 Accounts receivable 33920 Bonds payable 65600 FV-NI investments 51200 Common shares 160000 Equipment (net) 129600 Retained earnings 37120 Land 64000 310720 310720 During 2018, the following occurred:+ 1. Eagles sold its FV-NI investments portfolio at a gain of $9,600. 2. A parcel of land was purchased for $75,200. 3. An additional $60,800 worth of common shares was issued. 4....
Whispering Winds Inc. had the following statement of financial position at the end of operations for...
Whispering Winds Inc. had the following statement of financial position at the end of operations for 2016: WHISPERING WINDS INC. Statement of Financial Position December 31, 2016 Cash $20,000 Accounts payable $30,000 Accounts receivable 21,200 Bonds payable 41,000 FV-NI investments 32,000 Common shares 100,000 Equipment (net) 81,000 Retained earnings 23,200 Land 40,000 $194,200 $194,200 During 2017, the following occurred: 1. Whispering Winds liquidated its FV-NI investments portfolio at a loss of $9,000. 2. A parcel of land was purchased for...
Problem 3 (25 marks) Eagles Inc. had the following statement of financial position at the end...
Problem 3 Eagles Inc. had the following statement of financial position at the end of operations for 2017: Cash 32000 Accounts payable 48000 Accounts receivable 33920 Bonds payable 65600 FV-NI investments 51200 Common shares 160000 Equipment (net) 129600 Retained earnings 37120 Land 64000 Total 310720 310720 During 2018, the following occurred: 1. Eagles sold its FV-NI investments portfolio at a gain of $9,600. 2. A parcel of land was purchased for $75,200. 3. An additional $60,800 worth of common shares...
Additional Problem 12 Sheridan Ltd., which follows ASPE, had the following comparative statement of financial position:...
Additional Problem 12 Sheridan Ltd., which follows ASPE, had the following comparative statement of financial position: Sheridan Ltd. Comparative Statement of Financial Position As at December 31 Assets 2018 2017 Cash $ 70,520 $ 43,000 Accounts receivable 116,960 87,720 Inventories 68,800 103,200 Prepaid insurance 8,600 6,880 Equipment 264,880 223,600 Accumulated depreciation-equipment (60,200 ) (43,000 ) Patents 68,800 86,000 Total assets $ 538,360 $ 507,400 Liabilities and Shareholders’ Equity Accounts payable $ 79,120 $ 68,800 Interest payable 6,880 10,320 Wages payable...
Additional Problem 12 Sheridan Ltd., which follows ASPE, had the following comparative statement of financial position:...
Additional Problem 12 Sheridan Ltd., which follows ASPE, had the following comparative statement of financial position: Sheridan Ltd. Comparative Statement of Financial Position As at December 31 Assets 2018 2017 Cash $ 70,520 $ 43,000 Accounts receivable 116,960 87,720 Inventories 68,800 103,200 Prepaid insurance 8,600 6,880 Equipment 264,880 223,600 Accumulated depreciation-equipment (60,200 ) (43,000 ) Patents 68,800 86,000 Total assets $ 538,360 $ 507,400 Liabilities and Shareholders’ Equity Accounts payable $ 79,120 $ 68,800 Interest payable 6,880 10,320 Wages payable...
The following information relates to Baxter Corporation, who follows ASPE: Baxter Corporation Statement of Financial Position...
The following information relates to Baxter Corporation, who follows ASPE: Baxter Corporation Statement of Financial Position As at                                                                                                                          December 31                                                                                                                               2019                    2018   Cash.......................................................................................................... $ 92,000          $ 27,000 Accounts receivable...................................................................................... 90,500              76,900 Inventory.................................................................................................... 152,500            181,800 Land……………………………………………………………………………………………………….......... 50,000              40,000 Buildings..................................................................................................... 350,000            299,000    Accumulated depreciation, buildings................................................... ..... (35,000)           (13,000)                                                                                                             ....................... $700,000          $611,700 Accounts payable...................................................................................... $ 90,000          $ 84,000 Unearned revenue........................................................................................ 54,000              63,000 Long-term loans payable............................................................................... 90,000              52,000 Common shares.......................................................................................... 120,000            100,000 Retained earnings................................................................................. ...... 346,000         ...
The following are BAC Bhd.’s year end statement of financial position and statement of profit and...
The following are BAC Bhd.’s year end statement of financial position and statement of profit and loss for 2016 and 2017: 2017 ($) 2016 ($) 2017 ($) 2016 ($) Non Current Assets: total non current liabilities 410769 372931 Gross Non Current assets 317,503 232,179 current liabilities Less accumulated depreciation 54,045 34,187 short term borrowings 288798 296149 Net Non Current assets   263,458 197,992 A/P 636318 414611 Current Assets:   accruals 106748 103362 cash and equivalents 208323 102024 total Current libilities 1031864 814122...
Ayayai House Inc. had the following condensed statement of financial position at December 31, 2019: AYAYAI...
Ayayai House Inc. had the following condensed statement of financial position at December 31, 2019: AYAYAI HOUSE INC. Statement of Financial Position December 31, 2019 Cash $10,850 Current liabilities $15,200 Current assets (non-cash) 34,350 Long–term notes payable 30,850 Bond investment at amortized cost 40,850 Bonds payable 32,150 Plant assets (net) 58,200 Common shares 80,850 Land 38,650 Retained earnings 23,850 $182,900 $182,900 Ayayai House Inc. follows IFRS and chooses to classify dividends paid as financing activities and interest paid as operating...
Titiki Ltd. had the following comparative statement of financial position: Titiki Ltd. Comparative Statement of Financial...
Titiki Ltd. had the following comparative statement of financial position: Titiki Ltd. Comparative Statement of Financial Position As at December 31 2020                     2019 Cash                                                                                     $20,500               $12,500 Accounts receivable 34,000                  25,500 Inventories 20,000                  30,000 Prepaid insurance 2,500                    2,000 Equipment 102,000                  90,000 Accumulated depreciation—equipment   (22,500)              (12,500) Total assets   $156,500            $147,500 Accounts payable $23,000               $20,000 Wages payable 4,000                    2,000 Interest payable 2,000                    3,000 Income taxes payable 4,000                    5,000 Long-term note payable 30,000                  34,500 Common shares 65,000                  65,000 Retained earnings     28,500                  18,000...
Titiki Ltd. had the following comparative statement of financial position: Titiki Ltd. Comparative Statement of Financial...
Titiki Ltd. had the following comparative statement of financial position: Titiki Ltd. Comparative Statement of Financial Position As at December 31 2020                     2019 Cash                                                                                     $20,500               $12,500 Accounts receivable 34,000                  25,500 Inventories 20,000                  30,000 Prepaid insurance 2,500                    2,000 Equipment 102,000                  90,000 Accumulated depreciation—equipment   (22,500)              (12,500) Total assets   $156,500            $147,500 Accounts payable $23,000               $20,000 Wages payable 4,000                    2,000 Interest payable 2,000                    3,000 Income taxes payable 4,000                    5,000 Long-term note payable 30,000                  34,500 Common shares 65,000                  65,000 Retained earnings     28,500                  18,000 Total liabilities and shareholders’...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT