Unfortunately, financial statements are to be presented at a stockholders’ meeti
ID: 2595615 • Letter: U
Question
Unfortunately, financial statements are to be presented at a stockholders’ meeting in one hour. The company uses the indirect method to prepare its statement of cash flows (rather than the direct method), so your new supervisor believes the missing data for the balance sheet can be prepared using the statement of cash flows. You are assigned this task, since you were top student in your business school class. Meanwhile, the supervisor will go to the stockholders’ meeting and give some introductory remarks.
In addition to the statement of cash flows, the following data survived the computer mishap:
Your supervisor has provided you with the following statement of cash flows, prepared using the indirect method. Recall that the statement of cash flows consists of three sections: cash flows from operating activities, cash flows from (used for) investing activities, and cash flows from (used for) financing activities. Review the statement, and then proceed to the next panel.
Championship Boxing, Inc.
Statement of Cash Flows
For the Year Ended December 31, 20Y8
1
Cash flows from operating activities:
2
Net income
$186,540.00
3
Adjustments to reconcile net income to net cash flow from operating activities:
4
Depreciation
18,400.00
5
Gain on sale of investments
(50,000.00)
6
Changes in current operating assets and liabilities:
7
Increase in accounts receivable
(25,390.00)
8
Increase in inventories
(33,350.00)
9
Increase in accounts payable
41,100.00
10
Decrease in accrued expenses payable
(12,470.00)
11
Net cash flow from operating activities
$124,830.00
12
Cash flows from (used for) investing activities:
13
Cash from sale of investments
$280,000.00
14
Cash used for purchase of land
(326,000.00)
15
Cash used for purchase of equipment
(152,000.00)
16
Net cash flow used for investing activities
(198,000.00)
17
Cash flows from (used for) financing activities:
18
Cash from sale of common stock
$187,500.00
19
Cash used for dividends
(91,200.00)
20
Net cash flow from financing activities
96,300.00
21
Increase (decrease) in cash
$23,130.00
22
Cash at the beginning of the year
585,920.00
23
Cash at the end of the year
$609,050.00
sing the information on previous panels, complete the following comparative balance sheet. Use a minus sign to indicate any negative amount.
Championship Boxing, Inc.
Comparative Balance Sheet
December 31, 20Y8 and 20Y7
1
Dec. 31, 20Y8
Dec. 31, 20Y7
2
Assets
3
Cash
$585,920.00
4
Accounts receivable (net)
230,950.00
5
Inventories
618,420.00
6
Investments
0.00
7
Land
0.00
8
Equipment
705,200.00
9
Accumulated depreciation-equipment
(166,400.00)
10
Total assets
11
12
Liabilities
13
Accounts payable (merchandise creditors)
$391,800.00
14
Accrued expenses payable (operating expenses)
41,150.00
15
Dividends payable
19,200.00
16
Total liabilities
$498,050.00
17
18
Stockholders’ Equity
19
Common stock ($4 par)
100,000.00
20
Paid-in capital in excess of par
280,000.00
21
Retained earnings
1,291,020.00
22
Total stockholders’ equity
$1,858,520.00
23
Total liabilities and stockholders’ equity
A. The investments were sold for $280,000 cash. B. Equipment was acquired for $152,000 cash. C. Land was acquired for $326,000 cash. D. There were no disposals of equipment during the year. E. 12,500 shares of common stock were sold for cash during the year. F. There was a $96,000 debit to Retained Earnings for cash dividends declared.Explanation / Answer
Championship Boxing, Inc. Comparative Balance Sheet December 31, 20Y8 and 20Y7 Dec. 31, 20Y8 Dec. 31, 20Y7 Assets Cash 609050 5,85,920.00 Accounts receivable (net) 230950 205560 (230950-25390) Inventories 651770 618420 (618420+33350) Investments 0 230000 (280000-50000) Land 326000 0 Equipment 705200 553200 (705200-152000) Accumulated depreciation-equipment -166400 -148000 (166400-18400) Total assets 2356570 2045100 Liabilities Accounts payable (merchandise creditors) 432900 3,91,800.00 (391800+41100) Accrued expenses payable (operating expenses) 41150 53620 (41150+12470) Dividends payable 24000 19200 (498050-41150-432900) Total liabilities 4,98,050.00 4,64,620.00 Stockholders’ Equity Common stock ($4 par) 150000 100000 (100000+(12500*4)) Paid-in capital in excess of par 417500 280000 (280000+187500-(12500*4)) Retained earnings 1291020 1200480 (1291020+96000-186540) Total stockholders’ equity 1858520 1580480 Total liabilities and stockholders’ equity 23,56,570.00 20,45,100.00 (1858520+498050)
Related Questions
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.