Use the information on Page 1 to prepare an INDIRECT METHOD Statement of Cash Flows for Calliope Corporation for the year ended December 31, 2020. Calliope Corporation Statement of Cash Flows (Indirect Method) for the year ended December 31, 2020 CASH FLOWS FROM OPERATING ACTIVITIES Net Income Adjustments to reconcile net income with cash from operations: Net cash provided by/(used in) operating activities CASH FLOWS FROM INVESTING ACTIVITIES Net cash provided by/(used in) investing activities CASH FLOWS FROM FINANCING ACTIVITIES Net cash provided by/(used in) financing activities Net change in cash Cash at beginning of the year Cash at end of the year

Financial Accounting: The Impact on Decision Makers
10th Edition
ISBN:9781305654174
Author:Gary A. Porter, Curtis L. Norton
Publisher:Gary A. Porter, Curtis L. Norton
Chapter12: The Statement Of Cash Flows
Section: Chapter Questions
Problem 12.3DC
icon
Related questions
icon
Concept explainers
Topic Video
Question
Calliope Corporation
Balance Sheets
ASSETS:
Dec. 31, 2020
Dec. 31, 2019
Cash
$ 340,000
$ 180,000
Investments
55,000
145,000
Accounts Receivable
58,000
65,000
Inventory
115,000
95,000
Prepaid Rent
Property & Equipment, net
20,000
15,000
217,000
250,000
Patents, net
90,000
25,000
Total Assets
$ 895,000
$ 775,000
LIABILITIES & STOCKHOLDERS' EQUITY:
Accounts Payable
$ 125,000
$ 131,000
Wages Payable
15,000
10,000
Unearned Revenue
8,000
12,000
Notes Payable
325,000
175,000
Common Stock & APIC
300,000
300,000
Treasury Stock
Retained Earnings
(125,000)
(25,000)
247,000
172,000
Total Liabilities & Stockholders' Equity
$ 895,000
$ 775,000
Calliope Corporation
Income Stmt For the Year Ended Dec 31, 2020
Additional information about the 2020 transactions:
> The company sold investments that had an initial
cost of $90,00o for $100,000 cash.
Sales
$1,640,000
Cost of Goods Sold
910,000
> The company purchased new PP&E for $47,000
Depreciation Expense
70,000
cash.
Amortization Expense
10,000
> The company purchased a patent for $75,000 cash.
Rent Expense
80,000
> The company sold some of its PP&E for $4,000 cash.
Wages Expense
Other Operating Expenses
220,000
The PP&E that was sold had an initial cost of
185,000
Operating Income
Interest Expense
$130,000 and Accumulated Depreciation of
$120,000.
165,000
10,000
> The company borrowed $150,000 from a bank.
Loss on Sale of PP&E
6,000
Gain on Sale of Investments
10,000
> The company declared and paid $35,000 in
dividends.
Income before taxes
159,000
Income Tax Expense
49,000
The company spent $100,000 repurchasing its stock.
Net Income
$ 110,000
Transcribed Image Text:Calliope Corporation Balance Sheets ASSETS: Dec. 31, 2020 Dec. 31, 2019 Cash $ 340,000 $ 180,000 Investments 55,000 145,000 Accounts Receivable 58,000 65,000 Inventory 115,000 95,000 Prepaid Rent Property & Equipment, net 20,000 15,000 217,000 250,000 Patents, net 90,000 25,000 Total Assets $ 895,000 $ 775,000 LIABILITIES & STOCKHOLDERS' EQUITY: Accounts Payable $ 125,000 $ 131,000 Wages Payable 15,000 10,000 Unearned Revenue 8,000 12,000 Notes Payable 325,000 175,000 Common Stock & APIC 300,000 300,000 Treasury Stock Retained Earnings (125,000) (25,000) 247,000 172,000 Total Liabilities & Stockholders' Equity $ 895,000 $ 775,000 Calliope Corporation Income Stmt For the Year Ended Dec 31, 2020 Additional information about the 2020 transactions: > The company sold investments that had an initial cost of $90,00o for $100,000 cash. Sales $1,640,000 Cost of Goods Sold 910,000 > The company purchased new PP&E for $47,000 Depreciation Expense 70,000 cash. Amortization Expense 10,000 > The company purchased a patent for $75,000 cash. Rent Expense 80,000 > The company sold some of its PP&E for $4,000 cash. Wages Expense Other Operating Expenses 220,000 The PP&E that was sold had an initial cost of 185,000 Operating Income Interest Expense $130,000 and Accumulated Depreciation of $120,000. 165,000 10,000 > The company borrowed $150,000 from a bank. Loss on Sale of PP&E 6,000 Gain on Sale of Investments 10,000 > The company declared and paid $35,000 in dividends. Income before taxes 159,000 Income Tax Expense 49,000 The company spent $100,000 repurchasing its stock. Net Income $ 110,000
Use the information on Page 1 to prepare an INDIRECT METHOD Statement of Cash Flows for Calliope
Corporation for the year ended December 31, 2020.
Calliope Corporation
Statement of Cash Flows (Indirect Method) for the year ended December 31, 2020
CASH FLOWS FROM OPERATING ACTIVITIES
Net Income
Adjustments to reconcile net income with cash from operations:
Net cash provided by/(used in) operating activities
CASH FLOWS FROM INVESTING ACTIVITIES
Net cash provided by/(used in) investing activities
CASH FLOWS FROM FINANCING ACTIVITIES
Net cash provided by/(used in) financing activities
Net change in cash
Cash at beginning of the year
Cash at end of the year
Transcribed Image Text:Use the information on Page 1 to prepare an INDIRECT METHOD Statement of Cash Flows for Calliope Corporation for the year ended December 31, 2020. Calliope Corporation Statement of Cash Flows (Indirect Method) for the year ended December 31, 2020 CASH FLOWS FROM OPERATING ACTIVITIES Net Income Adjustments to reconcile net income with cash from operations: Net cash provided by/(used in) operating activities CASH FLOWS FROM INVESTING ACTIVITIES Net cash provided by/(used in) investing activities CASH FLOWS FROM FINANCING ACTIVITIES Net cash provided by/(used in) financing activities Net change in cash Cash at beginning of the year Cash at end of the year
Expert Solution
Step 1

Working notes:

 

2020

2019

Difference

 

 

Accounts Receivable

58000

65000

-7000

Decrease

Add

Inventory

115000

95000

20000

Increase

Deduct

Prepaid Rent

20000

15000

5000

Increase

Deduct

 

 

 

 

 

 

Accounts Payable

125000

131000

-6000

Decrease

Deduct

Wages Payable

15000

10000

5000

Increase

Add

Unearned Revenue

8000

12000

-4000

Decrease

Deduct

 

trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Financial Statements
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
Financial Accounting: The Impact on Decision Make…
Financial Accounting: The Impact on Decision Make…
Accounting
ISBN:
9781305654174
Author:
Gary A. Porter, Curtis L. Norton
Publisher:
Cengage Learning
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
Managerial Accounting
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Financial And Managerial Accounting
Financial And Managerial Accounting
Accounting
ISBN:
9781337902663
Author:
WARREN, Carl S.
Publisher:
Cengage Learning,
Principles of Accounting Volume 1
Principles of Accounting Volume 1
Accounting
ISBN:
9781947172685
Author:
OpenStax
Publisher:
OpenStax College