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

Accounting For Decision Making

Cash Flow Statements

Related Accounting Q&A

Find answers to questions asked by students like you.

Q: Terrific Comfort Specialists , Inc. reported the following stockholders ' equity on its balance shee...

A: Par Value of share: Par value is a per-share amount that will appear on some stock certificates and ...

Q: Calculate the unit product cost using absorption costing. Round your answer to the nearest cent. Sel...

A: The cost can be classified into two categories i.e product cost and period cost. The product cost is...

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: High-Low Method for a Service Company Boston Railroad decided to use the high-low method and operati...

A: Variable cost per unit = (Highest activity cost - Lowest activity cost) / (Highest activity units - ...

Q: 36. LO.3 (Activity analysis) Management at Glover & Lamb Inc. is concerned about controlling fac...

A: As you have posted multiple independent questions, we are answering the first question. Kindly repos...

Q: Now prepare a production budget for April, May, and June. Lugo Company Production Budget April, May,...

A: Production budget:- Production budget is the budget that is prepared by production companies for kno...

Q: Supply the missing data in the following cases. Each case is independent of the others. Case 2 Sched...

A: Workings:   Case :1 Direct Labor:  Total Manufacturing costs – [Direct Materials + Direct Labor] $1...

Q: Forecast an Income Statement Following is the income statement for Medtronic PLC for the year ended ...

A: Income Statement forecast is one of the three financial statements for the business, it states the f...

Q: Lisa sells business property with an adjusted basis of $132,000 to her son, Alfred, for its fair mar...

A: Click to see the answer

Q: Today, a very high percentage of publicly traded companies are audited by only four very large publi...

A: The public accounting firms are the firms with experts providing various kinds of accounting, auditi...

Q: Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been ex...

A: Standard costing: Under this costing method, the expected costs are used in the accounting records i...

Q: On January 1, Renewable Energy issues bonds that have a $20,000 par value, mature in eight years, an...

A: Introduction: Journals: Recording of a business transactions in a chronological order. First step in...

Q: From the following transactions for BlackJade Company, find the required balances for the month ende...

A: Cash basis accounting: In cash basis accounting , revenue are recognized when payment is received an...

Q: The following information is available for Pioneer Company:Sales price per unit is $100.November and...

A: Particulars November December Budgeted Sales unit 3140 3540 Sales price per unit $...

Q: Kelvin is a Malaysian who had acquired condominium for RM550,000 on 14th January 2010 and incurred R...

A: Gifts Tax is the tax payable by the donor when a gift of more than the standard applicable limit of ...

Q: PLEASE USE ACCOUNTS OUT OF THIS LIST: Accumulated Other Comprehensive IncomeAllowance for Investment...

A: Click to see the answer

Q: Consider the account balances excerpted from the unadjusted trial balance and the adjustment data. U...

A: Adjusting entries are prepared at the end of the accounting period in order to ensure the accrual ba...

Q: Explain the distinguishing features of managerial accounting. Show how ManagementAccounting benefits...

A: Accounting: - Accounting is a process. It is done from the stage of recording all the transactions o...

Q: Connor has made deposits of $78.00 into his savings account at the end of every three months for 10 ...

A: Future value of quarterly deposits is given by  FV = E((1+r)n - 1)/r Where, E = quarterly deposits =...

Q: On April 1, Year 1, Brandi Corporation issued $20,000,000 of 5-year, 9% bondsat a market interest ra...

A: Premium on Bonds Payable = Issue value of bonds - Face value of Bonds = $20,811,010 - $20,000,000 = ...

Q: Anna Company purchased an equipment costing P100,000 on July 1, 2016. The equipment has an estimated...

A: Depreciation expense is part of cost of the asset charged as expense in the income statement. Deprec...

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: Simple Things Industries Ltd. Comparative Balance Sheet December 31, 2014 and 2013   2...

A: Increase / (decrease) amount has to be determined by deducting 2013 dollar amount from 2014 dollar a...

Q: Durham Company uses a responsibility reporting system. It has divisions in Denver, Seattle, and San ...

A: Responsibility accounting involves preparation of reports relating to various departments that is su...

Q: 1.  why companies need to transfer price and advantages? 2. explain the transfer pricing method that...

A: Hello. Since your question has multiple parts, we will solve the first question for you. If you want...

Q: Using the following information: Cost of asset, $280,000 Accumulated depreciation, beginning of year...

A: Depreciation: Depreciation is a method that reallocates the cost of tangible assets over their usefu...

Q: Problem 16-72 (Algo) Variance Computations with Missing Data (LO 16-5, 6) The following information...

A: Variances arise when there is difference between the budgeted and actual results. It may be favorabl...

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

A: Click to see the answer

Q: Baily owns and operates Ben’s Red Truck Shop (BRT), which is a sole proprietorship. She has self-emp...

A: Introduction: Taxable income: Income tax is levied on taxable income only.

Q: Scenario: The 2014 comparative balance sheet and 2014 income statement of Conrad Co Ltd, have just b...

A:   Conrad Industries Ltd.       Comparative Balance Sheet       December 31, 2014 and 2013    ...

Q: Which of the following are the THREE key areas covered by financial management decisions? Investment...

A: The major three areas covered by financial management decisions are as follow: Investing decision r...

Q: ABC Corporation has three support departments with the following costs and cost drivers: Support ...

A: Under Activity based costing, activity rate is computed by dividing the activity cost by the activit...

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: The company purchased appliances for sale worth P4,000,000, VAT exclusive on account under the terms...

A: Net purchases = Purchases worth - Purchase return = P4,000,000 - P5,000 = P3,995,000

Q: 2. A market analysis employed by the “Sad Student Company" reveals that the number of lots of the ga...

A: Revenue is the pay produced from typical business activities and incorporates limits and allowances ...

Q: Prepare the cost of goods sold section for Adams Gift Shop. The following amounts are known:   Begin...

A: Cost of goods sold is an expense account, which will be reported on the income statement. 

Q: 1. The adjusted trial balance columns of the worksheet for Savaglia Company are as follows. SAVAGLIA...

A: Income statement reports revenues and expenses, whereas balance sheet reports assets, liabilities, a...

Q: The Swivel Chair Company manufacturers a standard recliner. During​ February, the​ firm's Assembly D...

A: Ending equivalent units for conversion costs = Ending units x % of completion = 18000 x 45% = 8,100 ...

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: Thank you for your help

A: A. 1) Number of units sold in 2018 Number of units sold = operating profit + fixed cost  ÷ contribut...

Q: Times interest earned A company reports the following: Income before income tax expense $3,120,00...

A: Times interest earned ratio measures the company's ability to pay its interest obligations. Times in...

Q: Ripley Corporation’s accumulated depreciation—furniture account increased by $9,310, while $3,570 of...

A: Cash flows from operating activities: It is a section of Statement of cash flow that explains the so...

Q: At the beginning of the period, the Grinding Department budgeted direct labor of $72,600 and propert...

A: Budgeted direct labor cost per hour = budgeted direct labor cost / Budgeted hours = $72,600 / 6,600 ...

Q: Vertical analysis of income statement For 20Y2, Tri-Comic Company initiated a sales promotion campai...

A: Comprehensive income statement is the part of financial statements which shows the profit or loss ea...

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

A: Contribution Margin ratio:   It is a ratio that measures the contribution margin generated by the c...

Q: The coke company sales around in the year of 2019 OMR 300,000. But unfortunately damaged broken coke...

A: This numerical has covered the concept of Net Profit Ratio.