In: Accounting
Question 12
A comparative balance sheet for Rocker Company appears below:
ROCKER COMPANY Comparative Balance Sheet |
|||||||||
Dec. 31, 2020 | Dec. 31, 2019 | ||||||||
Assets | |||||||||
Cash | $34,000 | $11,000 | |||||||
Accounts receivable | 18,000 | 13,000 | |||||||
Inventory | 25,000 | 17,000 | |||||||
Prepaid expenses | 6,000 | 9,000 | |||||||
Long-term investments | 0 | 17,000 | |||||||
Equipment | 60,000 | 33,000 | |||||||
Accumulated depreciation—equipment | (20,000 | ) | (15,000 | ) | |||||
Total assets | $123,000 | $85,000 | |||||||
Liabilities and Stockholder's Equity | |||||||||
Accounts payable | $17,000 | $7,000 | |||||||
Bonds payable | 36,000 | 45,000 | |||||||
Common stock | 40,000 | 23,000 | |||||||
Retained earnings | 30,000 | 10,000 | |||||||
Total liabilities and stockholders' equity | $123,000 | $85,000 |
Additional information: | ||
1. | Net income for the year ending December 31, 2020 was $35,000. | |
2. | Cash dividends of $15,000 were declared and paid during the year. | |
3. | Long-term investments that had a cost of $17,000 were sold for $14,000. | |
4. | Sales for 2020 were $120,000. |
*Prepare a statement of cash flows for the year ended
December 31, 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).)
Answer:-
Rocker Company | ||
STATEMENT OF CASH FLOWS (USING INDIRECT METHOD) | ||
FOR THE YEAR ENDED 2020 | ||
Particulars | Amount | |
$ | ||
Cash flow from operating activities | ||
Net Income | 35000 | |
Adjustments to reconcile net income to net cash provided by operating activities | ||
Adjustment for non cash effects | ||
Depreciation | 5000 | |
Loss on sale of investments | 3000 | |
Change in operating assets & liabilities | ||
Increase in accounts receivable | -5000 | |
Increase in inventory | -8000 | |
Decrease in prepaid expenses | 3000 | |
Increase in accounts payable | 10000 | |
Net cash flow from operating activities (a) | 43000 | |
Cash Flow from Financing activities | ||
Dividends paid | -15000 | |
Bonds payable paid | -9000 | |
Common stock issued | 17000 | |
Net cash Flow from Financing activities (b) | -7000 | |
Cash Flow from Investing activities | ||
Sale of long term investments | 14000 | |
Purchase of equipment | -27000 | |
Net cash Flow from Investing activities (c) | -13000 | |
Net Change in cash c=a+b+c | 23000 | |
Beginning cash balance | 11000 | |
Closing cash balance | 34000 |