STATEMENT OF CASH FLOWS The Balance Sheet accounts for Cheryll Company, a calend
ID: 2559633 • Letter: S
Question
STATEMENT OF CASH FLOWS
The Balance Sheet accounts for Cheryll Company, a calendar year company contain the following amounts at the end of Year 1 and Year 2:
Assets Year 1 Year 2
Cash $ 32,000 $ 46,000
Accounts Receivable - Net 24,000 18,000
Inventory 42,000 24,000
Prepaid Expenses 10,000 12,000
Property, Plant And Equipment 80,000 110,000
Accumulated Depreciation (64,000) (72,000)
Long-Term Investments _ 20,000 _ 20,000
Total $144,000 $158,000 ======== ========
Liabilities and Stockholders' Equity
Accounts Payable $ 28,000 $ 11,000
Accrued Liabilities 15,000 19,000
Bonds Payable 43,000 52,000
_________ _________
Total Liabilities 86,000 82,000
Common Stock 10,000 10,000
Retained Earnings 48,000 _ 66,000
Total Stockholders' Equity __58,000 _ 76,000
Total Liabilities And
Stockholder's Equity $144,000 $158,000
======== ========
The Income Statement for Cheryll Company for Year 2 is as follows:
Sales $ 216,000
Cost Of Goods Sold 118,000
Gross Profit (Margin) 98,000
Operating Expenses 56,000
Net Income $ 34,000
========
Cheryll Company purchased $30,000 of equipment in Year 2. There were $16,000 Cash Dividends paid in Year 2.
Required
1. Enter the missing (blank) amounts in the Statement Of Cash Flows.
INSERT THE REQUIRED ABOVE INFORMATION IN THE TEMPLATE PRESENTED BELOW.
Cheryll Company
Statement of Cash Flows
For the Year Ended December 31, Year 2
Cash flows from Operating Activities:
Net Income
$ 34,000
Add (deduct) adjusting items:
8,000
Depreciation Expense
Decrease
in Accounts Receivable
Decrease
in Inventory
Increase
in Prepaid Expenses
Decrease
in Accounts Payable
(17,000)
Increase
in Accrued Liabilities
4,000
Net Cash from Operating Activities
$ 51,000
Cash flow from Investing Activities:
Purchase of Equipment
Net Cash from Investing Activities
(30,000)
Cash flow from Financing Activities:
Issuance of Bonds
$
Payment of Cash Dividends
Net Cash from Financing Activities
(7,000)
Net Increase in Cash
$ 14,000
Cheryll Company
Statement of Cash Flows
For the Year Ended December 31, Year 2
Cash flows from Operating Activities:
Net Income
$ 34,000
Add (deduct) adjusting items:
8,000
Depreciation Expense
Decrease
in Accounts Receivable
Decrease
in Inventory
Increase
in Prepaid Expenses
Decrease
in Accounts Payable
(17,000)
Increase
in Accrued Liabilities
4,000
Net Cash from Operating Activities
$ 51,000
Cash flow from Investing Activities:
Purchase of Equipment
Net Cash from Investing Activities
(30,000)
Cash flow from Financing Activities:
Issuance of Bonds
$
Payment of Cash Dividends
Net Cash from Financing Activities
(7,000)
Net Increase in Cash
$ 14,000
Explanation / Answer
Statement of cash flow
Cash flow from operating activities Net income 34000 Adjustment to reconcile net income Depreciation 8000 Decrease account receivable 6000 Decrease inventory 18000 Increase prepaid exp (2000) Decrease account payable (17000) Increase accured liabilities 4000 Net cash flow from operating activities 51000 Cash flow from investing activities Equipment purchase (30000) Net cash flow from investing activities (30000) Cash flow from financing activities Dividend paid (16000) Issue bonds payable 9000 Net cash flow from financing activities (7000) Net cash flow 14000 Beginning cash 32000 Ending cash 46000Related Questions
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.