Scenario: The 2014 comparative balance sheet and 2014 income statement of Bradshaw and Fran Co Ltd, have just been distributed at a meeting of the company’s board of directors. The members of the board of directors were desirous of knowing the reason or reasons why the cash balance different from the net income. The company uses the indirect method to prepare the statement of cash flows and it is expected that this should be able to provide the needed clarity required by the directors. Bradshaw and Fran Industries Ltd. Comparative Balance Sheet December 31, 2014 and 2013   2014 2013 Increase/(Decrease)        Assets          Cash      238,000        215,200 ?    Accounts Receivable      303,200        259,300 ?    Inventories      358,300        348,200 ?    Prepaid expenses        35,350            43,100 ?    Intangible assets      205,000        205,000 ? Plant assets, net 1,105,000        910,000 ? Total Assets 2,244,850      1,980,800        Liabilities          Accounts payable      254,300        240,000 ?    Accrued liabilities      415,300        410,000 ?    Income tax payable      115,000        135,400 ? Long-term notes payable      845,400        910,500 ?      Stockholders' Equity       Common Stock      295,500        275,300 ? Retained earnings      345,600        295,400 ? Treasury stock        (26,250)        (285,800) ? Total liabilities and stockholders' equity 2,244,850      1,980,800     Bradshaw & Fran  Industries Ltd Income Statement Year Ended December 31,2014 Revenues and gains:        Sales revenue 2,224,000      Gain on sale of plant assets      115,500        Total revenues and gains        2,339,500 Expenses        Cost of goods sold 1,305,000      Depreciation expense      165,400      Other operating expense      405,400        Total expenses        1,875,800 Income before income taxes           463,700 Income tax expense        265,000 Net Income          198,700     Notes     Acquisition of plant asset during 2014          600,900 Sale proceed from sale of plant asset          356,000 Receipt for issuance of notes payable          384,900 Payment for note payable        450,000 Dividend paid            148,500 Book value of equipment sold          240,500   Requirements Prepare a complete statement of cash flows for 2014 using the indirect method.

Question

Scenario:

The 2014 comparative balance sheet and 2014 income statement of Bradshaw and Fran Co Ltd, have just been distributed at a meeting of the company’s board of directors. The members of the board of directors were desirous of knowing the reason or reasons why the cash balance different from the net income. The company uses the indirect method to prepare the statement of cash flows and it is expected that this should be able to provide the needed clarity required by the directors.

Bradshaw and Fran Industries Ltd.

Comparative Balance Sheet

December 31, 2014 and 2013

 

2014

2013

Increase/(Decrease)

       Assets

 

 

 

   Cash

     238,000

       215,200

?

   Accounts Receivable

     303,200

       259,300

?

   Inventories

     358,300

       348,200

?

   Prepaid expenses

       35,350

           43,100

?

   Intangible assets

     205,000

       205,000

?

Plant assets, net

1,105,000

       910,000

?

Total Assets

2,244,850

     1,980,800

 

     Liabilities

 

 

 

   Accounts payable

     254,300

       240,000

?

   Accrued liabilities

     415,300

       410,000

?

   Income tax payable

     115,000

       135,400

?

Long-term notes payable

     845,400

       910,500

?

     Stockholders' Equity

 

 

 

Common Stock

     295,500

       275,300

?

Retained earnings

     345,600

       295,400

?

Treasury stock

       (26,250)

       (285,800)

?

Total liabilities and stockholders' equity

2,244,850

     1,980,800

 

 

Bradshaw & Fran  Industries Ltd

Income Statement

Year Ended December 31,2014

Revenues and gains:

 

 

   Sales revenue

2,224,000

 

   Gain on sale of plant assets

     115,500

 

     Total revenues and gains

 

     2,339,500

Expenses

 

 

   Cost of goods sold

1,305,000

 

   Depreciation expense

     165,400

 

   Other operating expense

     405,400

 

     Total expenses

 

     1,875,800

Income before income taxes

 

        463,700

Income tax expense

 

     265,000

Net Income

 

       198,700

 

 

Notes

   

Acquisition of plant asset during 2014

 

       600,900

Sale proceed from sale of plant asset

 

       356,000

Receipt for issuance of notes payable

 

       384,900

Payment for note payable

 

     450,000

Dividend paid

 

 

       148,500

Book value of equipment sold

 

       240,500

 

Requirements

  • Prepare a complete statement of cash flows for 2014 using the indirect method.
 

Expert Answer

Want to see the step-by-step answer?

Check out a sample Q&A here.

Want to see this answer and more?

Experts are waiting 24/7 to provide step-by-step solutions in as fast as 30 minutes!*

*Response times may vary by subject and question complexity. Median response time is 34 minutes for paid subscribers and may be longer for promotional offers.
Tagged in
Business
Accounting

Cash Flow Statements

Related Accounting Q&A

Find answers to questions asked by students like you.

Q: Thomas, who is 49 years old, received a distribution from his Roth account of his employer’s 401(k) ...

A: The correct answer is (b) $40,000 taxable , $4000 tax penalty  Distribution of Roth account is quali...

Q: The management of Sprague Inc. was discussing whether certain equipment should be written off as a c...

A: Impairment of assets: When the

Q: Presented below is information related to Noble Inc. as of December 31, 2019. Net gain/loss £ 90,000...

A: Formula: Pension liability = Defined benefit obligation - plan assets at fair value. Deduction of pl...

Q: TB 06-57 An electronics retailer purchases $25,000 of.. An electronics retailer purchases $25,000 of...

A: Under the perpetual framework, purchases, purchase returns and remittances, buy limits, deals, and d...

Q: Hello question is attached, thanks.

A: Budgeting: It is a process of planning the work to be performed. Under this process a formal plan is...

Q: Hardy's Landscape Service's total revenue on account for 2018 amounted to $273,205. The company, whi...

A: Estimated bad debts = 1/2 percent of total revenue on account = $273,205 x 1/2% = $1,366

Q: Hello question is attached, thanks

A: Master Budget: Sales = 225,000 unit x $9 per unit = $2025000 Variable costs = 225,000 units x $3.75 ...

Q: Required: Determine Scholz's pension expense for 2019 and prepare the appropriate journal entries t...

A: Hello! Since there are multiple sub-parts posted, we will answer first three sub-parts. If you want ...

Q: An entity’s unadjusted trial balance does not equal. The following information was determined: • The...

A: Trial balance is prepared to find out the arthimetical accuracy of books of account with all ledger ...

Q: The following are information related to April 2020 transaction of Magnolia company, manufacturer of...

A: Finished goods: These are the units which were completed by the manufacturing process and were ready...

Q: Clydesdale Company has sales of $4,500,000, invested assets of $2,000,000, and operating expenses of...

A: First, compute the operating income as shown below: Operating income = Sales - Operating expense Ope...

Q: Given the following income statement for OR company for 20X4:                 Sales (30,000 units)  ...

A: Break-even point = Fixed cost/Profit volume ratio Profit volume ratio = (Sales - Variable cost)/Sale...

Q: Stock A's stock has a beta of 1.30, and its required return is 15.25%. Stock B's beta is 0.80. If th...

A: As per the capital asset pricing model ( CAPM) Re = Rf+ Beta ( Rm - Rf ) Re = Required rate of retur...

Q: Hello, I need formulas explaining the answers,

A: Formula: Account receivables turnover ratio = Net Credit Sales / Average account receivables Average...

Q: Pedroni Fuel Company is a small oil services company owned and operated by Ray Zorzi. On October 31,...

A: Adjusting entries: These entries are passed at the end of a particular accounting or financial year ...

Q: CPA Services - Profitability Analysis Hy and Lowe is a public accounting firm that offers two primar...

A: Solution: Traditional costing is the more simplest method which typically delivers less accuracy in ...

Q: Oleck Inc. produces stereo components that sell at P = $100 per unit. Oleck’s fixed costs are $200,0...

A: EBIT means earning before interest and tax. We will calculate the rate of return on new investment a...

Q: On December 1, 20x1, CANOROUS Co. granted a 5-year franchise right to MELODIOUS, Inc. for an initial...

A: Revenue recognization means the revenue that has been earned is recognized in the books of accounts ...

Q: These financial statement items are for Crane Corporation at year-end, July 31, 2022. Salaries and w...

A: Financial Statements are prepared by the management for reporting purposes. These are the essential ...

Q: Which of the following statements about users of accounting information is correct? a. Management is...

A: Internal users of financial statements are those users who are managers, employees and other officia...

Q: What is a major shortcoming of just using Income from Operations as a performance measure for Invest...

A: Click to see the answer

Q: Case: Mercurial Company has made the following information available for its production facility for...

A: “Since you have posted a question with multiple sub-parts, we will solve first three sub-parts for y...

Q: Sterling Glass Company uses the high-low method to analyze mixed costs. The following information re...

A: Formula used: Cost formula = Fixed Cost + Variable Cost per hour × Number of Hours

Q: TB 06-60 On June 15, a retailer purchases merchandise on account On June 15, a retailer purchases me...

A: Journal entries refer to the recording of transactions in an appropriate way. With the help of journ...

Q: The 2014 comparative balance sheet and 2014 income statement of Byfield Co Ltd, have just been distr...

A: Following is the requisite Comparative balance sheet and Cash flow statement

Q: Requirement: Prepare the statement of cash flows. Use the direct method of presenting cash flows fro...

A: Cash flow statement should be the most important because it reflects the actual financial position o...

Q: Theta prepares its financial statements for the year to 30 April each year. The company pays rent fo...

A: Monthly rent until 30 June 2000 = Total yearly rent / 12 months = P84,000 / 12 months = P7,000 Month...

Q: At January 1, 2019, XYZ Company had plan assets of €250,000 and a defined benefit obligation of the ...

A:    

Q: Stockton Company Adjusted Trial Balance December 31 Cash 6,027 Accounts Receivable 2,599 Prepaid Exp...

A: Retained earnings are surplus profits left to the company after paying dividends. Retained earnings ...

Q: Hello, I need formulas explaining the answers, thank you. Please calculate the Current Ratio (for tw...

A: Formula's: Current Ratio = Current Assets / Current liabilities Quick Ratio = Quick Assets / Current...

Q: Marion was a CFP® professional who was a general partner of a hedge fund. She placed most of her cli...

A: 1. Principle of Fairness: According to this principle, there should be complete transparency and hon...

Q: 6. Partners Yacapin, Babar respectively. Yacapin w and are found to be ove P200,000 prior to Yacapi ...

A: Profit sharing ratio of Yacapin Babaran and Cuence  is = 5:3:2 Asset overvalued by 60000. So it has ...

Q: Required information[The following information applies to the questions displayedbelow.]Silver Compa...

A: Since you have posted a question with multiple sub-parts, we will solve the first three sub-parts fo...

Q: The 2014 comparative balance sheet and 2014 income statement of Byfield Co Ltd, have just been distr...

A: Following are the solutions to required problems

Q: In which of the following scenario will the supplier be issuing a credit memo?   Granting of all...

A: In the case of defective merchandise the buyer may return the goods and in lieu of that supplier mus...

Q: A domestic appliance retailer with multiple outlets sells a popular toaster known as the Autocrisp 2...

A: We have the following information: Average sales 75 per day Maximum sales 95 per day Minimum sales ...

Q: Horizontal analysis of income statement (What did I do wrong? Anyone know the correct answers to the...

A: Horizontal analysis is prepared to calculate the variance from previous year by showing increase/dec...

Q: Humble Co. sells merchandise on credit to Wise Co in the amount of P9,600. The invoice is dated on A...

A: ''1/ 15'' means the buyer can take 1 % discount advantages,if he pays the dues with in 15 days/

Q: Direct Labor Cost Budget Dauber Inc. budgeted production of 66,000 personal journals in 20Y6. Each j...

A: Total time required for production of personal journals  = No. of journals x Time required for one j...

Q: 5. Record the following transactions for the month of November 2020 in the general joumal and post t...

A: As posted multiple independent questions we are answering only first question kindly repost the unan...

Q: United Merchants Company sells 20,000 units at $27 per unit. Variable costs are $16.20 per unit, and...

A: Contribution margin: Difference between the sales and the variable costs is called contribution marg...

Q: Accounts Receivable Analysis A company reports the following: Sales $429,240 Average accounts r...

A: Ratio analysis is a method of measuring the financial position of the organization with different ki...

Q: From a strategic management perspective, the primary reason a firm performs CVP analysis is to find ...

A: CVP Analysis: CVP analysis is used to determined the how the changes in volume and costs effect the...

Q: Why is absorption costing the method allowable for GAAP yet managers prefer variable costing

A: In variable costing only variable costs are included in the product cost. Fixed costs re considered ...

Q: The following are information related to April 2020 transaction of Magnolia company, manufacturer of...

A: Work-in process: This is the cost of units which were semi-finished in a particular period. Further ...

Q: I need help with Question 2 and 3 show working out       1. Reconstruct the company’s comparative ba...

A: Cash flow statement: It is a statement which reports the cash inflows and outflows of a business dur...

Q: From the following Company A adjusted trial balance, prepare simple financial statements, as follows...

A: In the given case we have only revenue is service revenue and expense is the administrative expense,...

Q: Prepare journal entries to record the following business transaction and related adjusting entry. If...

A: Journal entry is recording or posting of the business transactions in the books of accounts of the c...