Denver, Inc. has prepared the following comparative balance sheets for 20x0 and 20x1:

20x1 20x0

Cash                                        75,000                         51,000
A/R                                         48,000                         39,000
Inventory                                54,000                         60,000
Prepaid Expense                     6,000                         9,000
Building                                440,000                       350,000
Accum. Depr.                      (145,000)                    (125,000)
Copyright                                51,000                         58,000
A/P                                          51,000                         56,000
Accrued Liabilities                 18,000                         14,000
Mortgage Payable                        -                            150,000
Preferred Stock                      175,000                             -
APIC – Pref.                           30,000                             -
Common Stock                      200,000                       200,000
R/E                                          55,000                        22,000

The R/E account has been charged for dividends of $54,000 and credited for the net income for the year.
The income statement for 20x1 is as follows:

Sales                           660,000
Cost of sales               363,000
Gross profit                297,000
Operating expenses    210,000
Net income                 87,000

From the information above, prepare a statement of cash flows for the year ended December 31, 20x1 (use the indirect method for operating activities). Make sure to prepare all activities.

Expert Solution

Denver Inc
Statement of Cash flows (Indirect Method)
Cash flows from Operating Activities
Net Income	87000
Adjustments to reconcile Net income to net cah provided by Operating Activities
Depreciation Expense	20000
Increase in Account Receivable	-9000
Decrease in Inventory	6000
Decrease in Prepaid Expense	3000
Decreasse in Accounts payable	-5000
Increase in Accrued Liabilities	4000
Net Cash flows from Operating Activities		106000

Cash flows from Investing Activities
Purchase of Building	-90000
Sale of Copy Rights	7000
Net Cash Flows from Investing Activities		-83000

Cash Flows from Financing Activities
Payment of Mortgage	-150000
Diviedend Paid	-54000
Issue of Preferred Stock	205000
Net cash provided by Financing Activities		1000
Net Change in Cash		24000
Add :Cash at the Beginning of the period		51000
Ending Cash Balance		75000

ekkarill92 answered 2 years ago

Hartman, Inc. has prepared the following comparative balance sheets for 2019 and 2018: &nbsp

Hartman, Inc. has prepared the following comparative balance sheets for 2019 and 2018: 2019 2018 Cash $ 297,000 $ 153,000 Receivables 159,000 117,000 Inventory 150,000 180,000 Prepaid expenses 18,000 27,000 Plant assets 1,260,000 1,050,000 Accumulated depreciation (450,000) (375,000) Patent 153,000 174,000 Total $1,587,000 $1,326,000 Accounts payable $ 153,000 $ 168,000 Accrued liabilities 60,000 42,000 Mortgage payable — 450,000 Preferred stock 525,000 — ...

Hartman, Inc. has prepared the following comparative balance sheets for 2017 and 2018: &nbsp

Hartman, Inc. has prepared the following comparative balance sheets for 2017 and 2018: 2018 2017 Cash $ 282,000 $ 153,000 Accounts receivable 139,000 117,000 Inventory 150,000 180,000 Prepaid expenses 18,000 27,000 Plant assets 1,295,000 1,050,000 Accumulated depreciation (450,000) (375,000) Patent 153,000 174,000 $1,587,000 $1,326,000 Accounts payable $ 153,000 $ 168,000 Accrued liabilities 60,000 42,000 Mortgage payable — 450,000 Preferred stock 525,000 — Additional paid-in capital—preferred 120,000 — Common stock 600,000 600,000 Retained earnings 129,000 66,000 $1,587,000 $1,326,000 1. The Accumulated Depreciation account has been credited only for the depreciation expense for the period. 2. The Retained Earnings account has been charged for dividends of $138,000 and credited for the net income for the year. The income statement...

Donellys, Inc. has prepared the following comparative balance sheets for 2007 and 2008: 2008 2007 Cash...

Donellys, Inc. has prepared the following comparative balance sheets for 2007 and 2008: 2008 2007 Cash $ 297,000 $ 153,000 Receivables 159,000 107,000 Inventory 150,000 180,000 Prepaid expenses 18,000 27,000 Plant assets 1,260,000 1,050,000 Accumulated depreciation (450,000) (375,000) Patent, net (intangible asset) 153,000 174,000 $1,587,000 $1,316,000 Accounts payable $ 153,000 $ 168,000 Accrued liabilities 60,000 42,000 Bonds payable 0 450,000 Preferred stock 645,000 0 Common stock 600,000 600,000 Retained earnings 129,000 56,000 $1,587,000 $1,316,000 1. The Accumulated Depreciation account has...

Kay Wing, Inc., prepared the following balance sheet at December 31, 20X0. Balance Sheet as of December 31, 20X0:

Kay Wing, Inc., prepared the following balance sheet at December 31, 20X0. Balance Sheet as of December 31, 20X0:Cash $ 65,000Accounts receivable 37,000Inventory 70,000Long-term investments 20,000Land 39,000Plant and equipment (net) 109,000Total assets $ 340,000Accounts payable $ 33,000Taxes payable 4,000Bonds payable 80,000Capital stock 90,000Retained earnings 133,000Total liabilities and stockholders’ equity $ 340,000The following occurred during 20X1.1. $35,000 Note payable was issued. 2. Land was purchased for $50,000 3. Bonds payable (maturing in 20X5) in the amount of $30,000 were retired by...

Suppose the comparative balance sheets of Nike, Inc. are presented here. Nike, Inc. Comparative Balance Sheets...

Suppose the comparative balance sheets of Nike, Inc. are presented here. Nike, Inc. Comparative Balance Sheets May 31 ($ in millions) 2020 2019 Assets Current assets $ 9,379 $ 8,300 Property, plant, and equipment (net) 1,836 1,700 Other assets 1,536 1,600 Total assets $12,751 $11,600 Liabilities and Stockholders’ Equity Current liabilities $ 3,267 $ 3,300 Long-term liabilities 1,358 1,400 Stockholders’ equity 8,126 6,900 Total liabilities and stockholders’ equity $12,751 $11,600 (a) Prepare a horizontal analysis of the balance sheet data...

23) Marshals, Inc. has the following comparative balance sheets for 2018 and 2017: &nb

23) Marshals, Inc. has the following comparative balance sheets for 2018 and 2017: 2018 2017 Change Cash $ 96,000 $ 108,000 12,000 Receivables 47,000 49,000 2,000 Inventory 110,000 100,000 10,000 Office Supplies 8,000 12,000 4,000 Plant assets, net 380,000 300,000 80,000 Long term Investment 126,000 84,000 42,000 $ 767,000 $ 653,000 Accounts payable $102,000 $ 98,000 4,000 Accrued liabilities 40,000 14,000 26,000...

The Jenkins Corporation prepared the following statement of income and comparative balance sheets: JENKINS CORPORATION Income...

The Jenkins Corporation prepared the following statement of income and comparative balance sheets: JENKINS CORPORATION Income Statement For the Year Ended December 31, 2021 Sales $975,000 Less: Cost of Goods Sold 467,000 Gross Profit 508,000 Less: Depreciation expense 68,600 Other operating expenses 92,500 Plus: Gain on Sale of Equipment 55,000 Income Before Taxes 401,000 Income Taxes 60,000 Net Income $341,900 JENKINS CORPORATION Balance Sheet December 31 Assets 2021 2020 Cash ...

Suppose the comparative balance sheets of Nike, Inc. are presented here.

Suppose the comparative balance sheets of Nike, Inc. are presented here. Nike, Inc. Comparative Balance Sheets May 31 ($ in millions) (a) Prepare a horizontal analysis of the balance sheet data for Nike, using 2019 as a base. (Show the amount of increase or decrease as well.) (Enter amounts in millions. Enter negative amounts and percentages using either a negative sign preceding the number e.g. -45, -45% or parentheses e.g. (45), (45%). Round percentages to 1 decimal place, e.g. 12.3%.) (b) Prepare a vertical analysis of the balance...

The comparative balance sheets of Coronado Inc. at the beginning and the end of the year...

The comparative balance sheets of Coronado Inc. at the beginning and the end of the year 2020 are as follows. CORONADO INC. BALANCE SHEETS Dec. 31, 2020 Jan. 1, 2020 Inc./Dec. Assets Cash $ 46,480 $ 14,480 $32,000 Inc. Accounts receivable 94,200 89,720 4,480 Inc. Equipment 42,200 23,720 18,480 Inc. Less: Accumulated Depreciation-Equipment 20,200 11,000 9,200 Inc. Total $162,680 $116,920 Liabilities and Stockholders’ Equity Accounts payable $ 23,200 $ 16,720 6,480 Inc. Common stock 101,480 81,720 19,760 Inc. Retained earnings...

The comparative balance sheets of Larkspur Inc. at the beginning and the end of the year...

The comparative balance sheets of Larkspur Inc. at the beginning and the end of the year 2020 are as follows. LARKSPUR INC. BALANCE SHEETS Dec. 31, 2020 Jan. 1, 2020 Inc./Dec. Assets Cash $ 47,080 $ 15,080 $32,000 Inc. Accounts receivable 95,260 90,180 5,080 Inc. Equipment 43,260 24,180 19,080 Inc. Less: Accumulated Depreciation-Equipment 21,260 11,000 10,260 Inc. Total $164,340 $118,440 Liabilities and Stockholders’ Equity Accounts payable $ 24,260 $ 17,180 7,080 Inc. Common stock 102,080 82,180 19,900 Inc. Retained earnings...

Question