Statement of Cash Flows—Indirect Method The comparative balance sheet of Merrick Equipment Co. for December 31,...

Statement of Cash Flows—Indirect Method

The comparative balance sheet of Merrick Equipment Co. for December 31, 20Y9 and 20Y8, is as follows:

		Dec. 31, 20Y9	Dec. 31, 20Y8
Assets
Cash		$223,980	$207,870
Accounts receivable (net)		81,140	74,660
Inventories		229,040	221,030
Investments		0	85,640
Land		117,480	0
Equipment		252,710	195,430
Accumulated depreciation—equipment		(59,160)	(52,700)
	Total assets	$845,190	$731,930

Liabilities and Stockholders' Equity
Accounts payable		$152,980	$144,190
Accrued expenses payable		15,210	19,030
Dividends payable		8,450	6,590
Common stock, $10 par		45,640	35,860
Paid-in capital: Excess of issue price over par-common stock		171,570	99,540
Retained earnings		451,340	426,720
	Total liabilities and stockholders’ equity	$845,190	$731,930

Additional data obtained from an examination of the accounts in the ledger for 20Y9 are as follows:

Equipment and land were acquired for cash.

There were no disposals of equipment during the year.

The investments were sold for $77,080 cash.

The common stock was issued for cash.

There was a $59,020 credit to Retained Earnings for net income.

There was a $34,400 debit to Retained Earnings for cash dividends declared.

Required:

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

Merrick Equipment Co.
Statement of Cash Flows
For the Year Ended December 31, 20Y9
Cash flows from operating activities:
	$
Adjustments to reconcile net income to net cash flow from operating activities:


Changes in current operating assets and liabilities:




Net cash flow from operating activities		$
Cash flows from (used for) investing activities:
	$


Net cash flow used for investing activities
Cash flows from (used for) financing activities:


Net cash flow from financing activities
		$
Cash at the beginning of the year
Cash at the end of the year		$

Solutions

Expert Solution

MERRICK EQUIPMENT CO
Cash Flow Statement (Indirect Method)
For the year ended December 31, 20Y9

Cash flows from operating activities
Net Income		$ 59,020
Adjustments to reconcile net income to net cash flow from operating activities:
Depreciation expenses	$ 6,460		59160-52700
Loss on sale of investment	$ 8,560		85640-77080
Change in current operating assets and liabilities
Increase in Accounts Receiveble	$ (6,480)		74660-81140
Increase in Inventory	$ (8,010)		221030-229040
Increase in Accounts Payable	$ 8,790		152980-144190
Decrease in Accrued expense payable	$ (3,820)		15210-19030
		$ 5,500
Cash Generated from Operations		$ 64,520

Cash flows from investing activities
Purchase of land	$ (117,480)
Proceeds from sale of investment	$ 77,080
Purchase of Equipment	$ (57,280)		195430-252710
Net cash used in investing activities		$ (97,680)

Cash flows from financing activities
Proceeds from issue of common stock	$ 81,810		45640-35860+171570-99540
Payment of cash dividends	$ (32,540)		8450-6590-34400
Net cash provided in financing activities		$ 49,270

Net increase in cash and cash equivalents		$ 16,110
Cash and cash equivalents at beginning of period		$ 207,870
Cash and cash equivalents at end of period		$ 223,980

You can reach me over comment box if you have any doubts. Please rate this answer

ekkarill92 answered 1 year ago

Next > < Previous

Related Solutions

Statement of Cash Flows—Indirect Method The comparative balance sheet of Merrick Equipment Co. for December 31,...

Statement of Cash Flows—Indirect Method The comparative balance sheet of Merrick Equipment Co. for December 31, 20Y9 and 20Y8, is as follows: Dec. 31, 20Y9 Dec. 31, 20Y8 Assets Cash $293,780 $272,340 Accounts receivable (net) 106,430 97,810 Inventories 300,420 289,590 Investments 0 112,200 Land 154,100 0 Equipment 331,470 256,040 Accumulated depreciation—equipment (77,600) (69,040) Total assets $1,108,600 $958,940 Liabilities and Stockholders' Equity Accounts payable $200,660 $188,910 Accrued expenses payable 19,950 24,930 Dividends payable 11,090 8,630 Common stock, $10 par 59,860 46,990...

Statement of Cash Flows—Indirect Method The comparative balance sheet of Merrick Equipment Co. for December 31,...

Statement of Cash Flows—Indirect Method The comparative balance sheet of Merrick Equipment Co. for December 31, 20Y9 and 20Y8, is as follows: Dec. 31, 20Y9 Dec. 31, 20Y8 Assets Cash $316,210 $294,490 Accounts receivable (net) 114,550 105,770 Inventories 323,360 313,140 Investments 0 121,320 Land 165,860 0 Equipment 356,780 276,860 Accumulated depreciation—equipment (83,530) (74,660) Total assets $1,193,230 $1,036,920 Liabilities and Stockholders' Equity Accounts payable $215,970 $204,270 Accrued expenses payable 21,480 26,960 Dividends payable 11,930 9,330 Common stock, $10 par 64,430 50,810...

Statement of Cash Flows—Indirect Method The comparative balance sheet of Merrick Equipment Co. for December 31,...

Statement of Cash Flows—Indirect Method The comparative balance sheet of Merrick Equipment Co. for December 31, 20Y9 and 20Y8, is as follows: Dec. 31, 20Y9 Dec. 31, 20Y8 Assets Cash $300,740 $278,470 Accounts receivable (net) 108,950 100,010 Inventories 307,540 296,120 Investments 0 114,720 Land 157,750 0 Equipment 339,320 261,800 Accumulated depreciation—equipment (79,440) (70,600) Total assets $1,134,860 $980,520 Liabilities and Stockholders' Equity Accounts payable $205,410 $193,160 Accrued expenses payable 20,430 25,490 Dividends payable 11,350 8,820 Common stock, $10 par 61,280 48,050...

Statement of Cash Flows—Indirect Method The comparative balance sheet of Merrick Equipment Co. for December 31,...

Statement of Cash Flows—Indirect Method The comparative balance sheet of Merrick Equipment Co. for December 31, 20Y9 and 20Y8, is as follows: Dec. 31, 20Y9 Dec. 31, 20Y8 Assets Cash $296,610 $277,190 Accounts receivable (net) 107,450 99,550 Inventories 303,330 294,760 Investments 0 114,190 Land 155,580 0 Equipment 334,670 260,600 Accumulated depreciation—equipment (78,350) (70,270) Total assets $1,119,290 $976,020 Liabilities and Stockholders' Equity Accounts payable $202,590 $192,280 Accrued expenses payable 20,150 25,380 Dividends payable 11,190 8,780 Common stock, $10 par 60,440 47,820...

Statement of Cash Flows—Indirect Method The comparative balance sheet of Merrick Equipment Co. for December 31,...

Statement of Cash Flows—Indirect Method The comparative balance sheet of Merrick Equipment Co. for December 31, 20Y9 and 20Y8, is as follows: Dec. 31, 20Y9 Dec. 31, 20Y8 Assets Cash $307,580 $286,120 Accounts receivable (net) 111,430 102,760 Inventories 314,540 304,260 Investments 0 117,880 Land 161,340 0 Equipment 347,050 269,000 Accumulated depreciation—equipment (81,250) (72,540) Total assets $1,160,690 $1,007,480 Liabilities and Stockholders' Equity Accounts payable $210,080 $198,470 Accrued expenses payable 20,890 26,190 Dividends payable 11,610 9,070 Common stock, $10 par 62,680 49,370...

Statement of Cash Flows—Indirect Method The comparative balance sheet of Merrick Equipment Co. for December 31,...

Statement of Cash Flows—Indirect Method The comparative balance sheet of Merrick Equipment Co. for December 31, 20Y9 and 20Y8, is as follows: Dec. 31, 20Y9 Dec. 31, 20Y8 Assets Cash $234,060 $218,980 Accounts receivable (net) 84,790 78,650 Inventories 239,360 232,860 Investments 0 90,220 Land 122,770 0 Equipment 264,090 205,880 Accumulated depreciation—equipment (61,830) (55,520) Total assets $883,240 $771,070 Liabilities and Stockholders' Equity Accounts payable $159,870 $151,900 Accrued expenses payable 15,900 20,050 Dividends payable 8,830 6,940 Common stock, $10 par 47,690 37,780...

Statement of Cash Flows—Indirect Method The comparative balance sheet of Merrick Equipment Co. for December 31,...

Statement of Cash Flows—Indirect Method The comparative balance sheet of Merrick Equipment Co. for December 31, 20Y9 and 20Y8, is as follows: Dec. 31, 20Y9 Dec. 31, 20Y8 Assets Cash $259,770 $243,600 Accounts receivable (net) 94,110 87,490 Inventories 265,650 259,030 Investments 0 100,360 Land 136,260 0 Equipment 293,100 229,020 Accumulated depreciation—equipment (68,620) (61,760) Total assets $980,270 $857,740 Liabilities and Stockholders' Equity Accounts payable $177,430 $168,970 Accrued expenses payable 17,640 22,300 Dividends payable 9,800 7,720 Common stock, $10 par 52,930 42,030...

Statement of Cash Flows—Indirect Method The comparative balance sheet of Merrick Equipment Co. for December 31,...

Statement of Cash Flows—Indirect Method The comparative balance sheet of Merrick Equipment Co. for December 31, 20Y9 and 20Y8, is as follows: Dec. 31, 20Y9 Dec. 31, 20Y8 Assets Cash $311,440 $290,050 Accounts receivable (net) 112,820 104,170 Inventories 318,500 308,430 Investments 0 119,490 Land 163,360 0 Equipment 351,400 272,680 Accumulated depreciation—equipment (82,270) (73,530) Total assets $1,175,250 $1,021,290 Liabilities and Stockholders' Equity Accounts payable $212,720 $201,190 Accrued expenses payable 21,150 26,550 Dividends payable 11,750 9,190 Common stock, $10 par 63,460 50,040...

Statement of Cash Flows—Indirect Method The comparative balance sheet of Merrick Equipment Co. for December 31,...

Statement of Cash Flows—Indirect Method The comparative balance sheet of Merrick Equipment Co. for December 31, 20Y9 and 20Y8, is as follows: Dec. 31, 20Y9 Dec. 31, 20Y8 Assets Cash $257,300 $238,800 Accounts receivable (net) 93,210 85,760 Inventories 263,120 253,930 Investments 0 98,380 Land 134,960 0 Equipment 290,310 224,500 Accumulated depreciation—equipment (67,970) (60,540) Total assets $970,930 $840,830 Liabilities and Stockholders' Equity Accounts payable $175,740 $165,640 Accrued expenses payable 17,480 21,860 Dividends payable 9,710 7,570 Common stock, $10 par 52,430 41,200...

Statement of Cash Flows—Indirect Method The comparative balance sheet of Merrick Equipment Co. for December 31,...

Statement of Cash Flows—Indirect Method The comparative balance sheet of Merrick Equipment Co. for December 31, 20Y9 and 20Y8, is as follows: Dec. 31, 20Y9 Dec. 31, 20Y8 Assets Cash $273,200 $252,390 Accounts receivable (net) 98,970 90,650 Inventories 279,400 268,360 Investments 0 103,980 Land 143,300 0 Equipment 308,250 237,280 Accumulated depreciation—equipment (72,170) (63,980) Total assets $1,030,950 $888,680 Liabilities and Stockholders' Equity Accounts payable $186,600 $175,070 Accrued expenses payable 18,560 23,110 Dividends payable 10,310 8,000 Common stock, $10 par 55,670 43,550...

Subjects