The comparative statement of financial position of Blue Spruce Corporation as at December 31, 2020, follows:...

The comparative statement of financial position of Blue Spruce Corporation as at December 31, 2020, follows: BLUE SPRUCE CORPORATION Statement of Financial Position December 31 December 31 Assets 2020 2019 Cash $ 53,500 $ 11,900 Accounts receivable 89,600 87,200 Equipment 26,200 21,700 Less: Accumulated depreciation (9,800 ) (10,800 ) Total $ 159,500 $ 110,000 Liabilities and Shareholders’ Equity Accounts payable $ 20,300 $ 15,500 Common shares 100,000 79,600 Retained earnings 39,200 14,900 Total $ 159,500 $ 110,000 Net income of $37,600 was reported and dividends of $13,300 were declared and paid in 2020. New equipment was purchased, and equipment with a carrying value of $4,500 (cost of $11,500 and accumulated depreciation of $7,000) was sold for $7,600. Prepare a statement of cash flows using the indirect method for cash flows from operating activities. Assume that Blue Spruce prepares financial statements in accordance with ASPE.

Solutions

Expert Solution

I have made the entire cash flow, please use only the Operating Section

Blue Spruce Corporation
Statement of Cash Flows
For the year ended December 31, 2020
Cash flows from Operating Activities	$	$
Net Income		37,600
Adjustments to reconcile net income to net cash provided by operations
Depreciation expense	6,000
Gain on sale of investing activities	-3,100
Increase in operating current assets other than cash	-2,400
Increase in operating current liabilities	4,800
		5,300
Net cash provided by Operating Activities		42,900

Cash Flows from Investing Activities
Cash paid for purchase of equipment	-16,000
Cash received from sales of equipment	7,600
Net cash used in Investing Activities		-8,400

Cash Flows from Financing Activities
Proceeds from issuance of shares	20,400
Payment of dividends	-13300
Net cash flows from Financing Activities		7,100
Net increase in cash		41,600
Beginning cash balance		11900
Ending cash balance		53,500

ekkarill92 answered 1 year ago

Next > < Previous

Related Solutions

The comparative statement of financial position of Blue Spruce Corporation as at December 31, 2020, follows:...

The comparative statement of financial position of Blue Spruce Corporation as at December 31, 2020, follows: The comparative statement of financial position of Monty Inc. as at June 30, 2020, and a statement of comprehensive income for the 2020 fiscal year follow: MONTY INC. Statement of Financial Position June 30, 2020 June 30 Assets 2020 2019 Cash $ 20,000 $ 42,000 Accounts receivable 86,100 74,100 Inventory 104,000 102,000 Prepaid expenses 2,100 5,600 FV-OCI investments 47,100 45,200 Equipment 177,000 159,000 Accumulated...

A comparative statement of financial position for Blue Spruce Industries Inc. follows: BLUE SPRUCE INDUSTRIES INC....

A comparative statement of financial position for Blue Spruce Industries Inc. follows: BLUE SPRUCE INDUSTRIES INC. Statement of Financial Position December 31, 2020 December 31 Assets 2020 2019 Cash $22,800 $35,800 Accounts receivable 122,000 55,600 Inventory 234,000 191,000 Land 77,000 125,000 Equipment 269,000 216,000 Accumulated depreciation—equipment (70,300 ) (43,500 ) Total $654,500 $579,900 Liabilities and Shareholders’ Equity Accounts payable $52,400 $59,500 Bonds payable 163,800 213,800 Common shares 233,000 183,000 Retained earnings 205,300 123,600 Total $654,500 $579,900 Additional information:...

The comparative statement of financial position of Bramble Corporation as at December 31, 2020, follows: BRAMBLE...

The comparative statement of financial position of Bramble Corporation as at December 31, 2020, follows: BRAMBLE CORPORATION Statement of Financial Position December 31 December 31 Assets 2020 2019 Cash $ 54,000 $ 14,700 Accounts receivable 89,600 88,600 Equipment 26,700 21,300 Less: Accumulated depreciation (10,300 ) (10,900 ) Total $ 160,000 $ 113,700 Liabilities and Shareholders’ Equity Accounts payable $ 19,600 $ 15,800 Common shares 100,000 80,100 Retained earnings 40,400 17,800 Total $ 160,000 $ 113,700 Net income of $36,100 was...

The statement of financial position of Delacosta Corporation as at December 31, 2020, is as follows:...

The statement of financial position of Delacosta Corporation as at December 31, 2020, is as follows: DELACOSTA CORPORATION Statement of Financial Position December 31, 2020 Assets Goodwill (Note 1) $70,000 Buildings (Note 2) 1,640,000 Inventory 312,100 Investments—trading (Note 3) 100,000 Land 950,000 Accounts receivable 170,000 Investments in shares (FV-OCI) (Note 4) 87,000 Cash 175,900 Assets allocated to trustee for plant expansion Cash 120,000 Treasury notes, at cost and fair value 138,000 $3,763,000 Equities Notes payable (Note 4) $600,000 Common shares,...

A comparative statement of financial position for Ayayai Corporation follows: AYAYAI CORPORATION Statement of Financial Position...

A comparative statement of financial position for Ayayai Corporation follows: AYAYAI CORPORATION Statement of Financial Position December 31 Assets 2020 2019 Cash $48,100 $21,460 Accounts receivable 64,380 43,660 Inventory 98,420 59,940 FV-OCI investments in shares 46,620 62,160 Land 48,100 76,220 Equipment 288,600 318,200 Accumulated depreciation—equipment (86,580 ) (63,640 ) Goodwill 91,760 128,020 Total $599,400 $646,020 Liabilities and Shareholders’ Equity Accounts payable $8,880 $37,740 Dividends payable 11,100 23,680 Notes payable 162,800 247,900 Common shares 196,100 92,500 Retained earnings 213,120 210,160 Accumulated...

Statement of financial position items for Blue Spruce Inc. follow for the current year, 2020: Goodwill...

Statement of financial position items for Blue Spruce Inc. follow for the current year, 2020: Goodwill $133,750 Accumulated depreciation—equipment $312,440 Bank loan 190,022 Inventory 256,586 Bonds payable due 2024 303,900 Rent payable 48,150 Cash 385,200 Income tax payable 105,247 Land 513,600 Rent payable (long-term) 513,600 Notes receivable 476,899 Common shares (20,000 shares issued) 214,000 Notes payable 283,550 Preferred shares (15,000 shares issued) 160,500 Accounts payable 524,300 Prepaid expenses 94,074 Retained earnings ? Equipment 1,572,900 Income tax receivable 104,464 FV-NI investments...

P5.11 A comparative statement of financial position for Spencer Corporation follows: Spencer Corporation Statement of Financial...

P5.11 A comparative statement of financial position for Spencer Corporation follows: Spencer Corporation Statement of Financial Position December 31 Assets 2020 2019 Cash $ 65,000 $ 29,000 Accounts receivable 87,000 59,000 Inventory 133,000 81,000 FV-OCI investments in shares 63,000 84,000 Land 65,000 103,000 Equipment 390,000 430,000 Accumulated depreciation—equipment (117,000) (86,000) Goodwill 124,000 173,000 Total $810,000 $873,000 Liabilities and Shareholders' Equity Accounts payable $ 12,000 $ 51,000 Dividends payable 15,000 32,000 Notes payable 220,000 335,000 Common shares 265,000 125,000 Retained...

A comparative statement of financial position for Whispering Winds Corporation follows: WHISPERING WINDS CORPORATION Statement of...

A comparative statement of financial position for Whispering Winds Corporation follows: WHISPERING WINDS CORPORATION Statement of Financial Position December 31 Assets 2020 2019 Cash $74,100 $33,060 Accounts receivable 99,180 67,260 Inventory 151,620 92,340 FV-OCI investments in shares 71,820 95,760 Land 74,100 117,420 Equipment 444,600 490,200 Accumulated depreciation—equipment (133,380 ) (98,040 ) Goodwill 141,360 197,220 Total $923,400 $995,220 Liabilities and Shareholders’ Equity Accounts payable $13,680 $58,140 Dividends payable 17,100 36,480 Notes payable 250,800 381,900 Common shares 302,100 142,500 Retained earnings 328,320...

The statement of financial position of Swifty Corporation follows for the current year, 2020: SWIFTY CORPORATION...

The statement of financial position of Swifty Corporation follows for the current year, 2020: SWIFTY CORPORATION Statement of Financial Position December 31, 2020 Current assets $504,400 Current liabilities $395,200 Investments 665,600 Long-term liabilities 998,400 Property, plant, and equipment 1,788,800 Shareholders' equity 1,840,800 Intangible assets 275,600 $3,234,400 $3,234,400 The following additional information is available: 1. The current assets section includes the following: cash $156,000; accounts receivable $176,800, less $10,400 allowance for doubtful accounts; inventory $187,200; and unearned revenue $5,200. The cash...

Income statement information for Blue Spruce Tire Repair Corporation for the year 2017 follows: General and...

Income statement information for Blue Spruce Tire Repair Corporation for the year 2017 follows: General and administrative expenses: Freight-in $14,000 Salaries and wages expense $37,500 Purchase discounts 11,000 Depreciation expense—building 29,600 Dividend revenue 22,000 Office supplies expense 9,600 Inventory (beginning) 114,000 Inventory (ending) 139,000 Sales returns and allowances 14,000 Loss—other (due to flood damage) 51,000 Service expenses: Gain on the sale of equipment 6,000 Salaries and wages 68,000 Purchases 570,000 Depreciation expense—garage equipment 16,400 Sales revenue 900,000 Garage supplies expense...

Subjects