Bramble Corp. has recently decided to go public and has hired you as an independent CPA. One statement that the enterprise is anxious to have prepared is a statement of cash flows. Financial statements of Bramble Corp. for 2022 and 2021 are provided below. BALANCE SHEETS 12/31/22 12/31/21 Cash $407000 $ 190000 Accounts receivable 361000 216000 Inventory 385000 481000 Property, plant and equipment $606000 $962000 Less accumulated depreciation (320000 ) 286000 (304000 ) 658000 $1439000 $1545000 . Accounts payable $ 175000 $ 97000 Income taxes payable 350000 394000 Bonds payable 360000 599000 Common stock 224750 217000 Retained earnings 329250 238000 $1439000 $1545000 INCOME STATEMENT For the Year Ended December 31, 2022 Sales revenue $8390000 Cost of sales 7151000 Gross profit 1239000 Selling expenses $599000 Administrative expenses 190000 789000 Income from operations 450000 Interest expense 71000 Income before taxes 379000 Income taxes 94750 Net income $ 284250 The following additional data were provided: 1. Dividends for the year 2022 were $193000. 2. During the year, equipment was sold for $240000. This equipment cost $350000 originally and had a book value of $286000 at the time of sale. The loss on sale was incorrectly charged to cost of sales. 3. All depreciation expense is in the selling expense category. The net cash provided by operating activities is $194250. $284250. $395250. $238250.
Reporting Cash Flows
Reporting of cash flows means a statement of cash flow which is a financial statement. A cash flow statement is prepared by gathering all the data regarding inflows and outflows of a company. The cash flow statement includes cash inflows and outflows from various activities such as operating, financing, and investment. Reporting this statement is important because it is the main financial statement of the company.
Balance Sheet
A balance sheet is an integral part of the set of financial statements of an organization that reports the assets, liabilities, equity (shareholding) capital, other short and long-term debts, along with other related items. A balance sheet is one of the most critical measures of the financial performance and position of the company, and as the name suggests, the statement must balance the assets against the liabilities and equity. The assets are what the company owns, and the liabilities represent what the company owes. Equity represents the amount invested in the business, either by the promoters of the company or by external shareholders. The total assets must match total liabilities plus equity.
Financial Statements
Financial statements are written records of an organization which provide a true and real picture of business activities. It shows the financial position and the operating performance of the company. It is prepared at the end of every financial cycle. It includes three main components that are balance sheet, income statement and cash flow statement.
Owner's Capital
Before we begin to understand what Owner’s capital is and what Equity financing is to an organization, it is important to understand some basic accounting terminologies. A double-entry bookkeeping system Normal account balances are those which are expected to have either a debit balance or a credit balance, depending on the nature of the account. An asset account will have a debit balance as normal balance because an asset is a debit account. Similarly, a liability account will have the normal balance as a credit balance because it is amount owed, representing a credit account. Equity is also said to have a credit balance as its normal balance. However, sometimes the normal balances may be reversed, often due to incorrect journal or posting entries or other accounting/ clerical errors.
| BALANCE SHEETS | |||||||||||
| 12/31/22 | 12/31/21 | ||||||||||
| Cash | $407000 | $ 190000 | |||||||||
| Accounts receivable | 361000 | 216000 | |||||||||
| Inventory | 385000 | 481000 | |||||||||
| Property, plant and equipment | $606000 | $962000 | |||||||||
| Less |
(320000 | ) | 286000 | (304000 | ) | 658000 | |||||
|
$1439000
|
$1545000
|
||||||||||
| . | |||||||||||
| Accounts payable | $ 175000 | $ 97000 | |||||||||
| Income taxes payable | 350000 | 394000 | |||||||||
| Bonds payable | 360000 | 599000 | |||||||||
| Common stock | 224750 | 217000 | |||||||||
| 329250 | 238000 | ||||||||||
|
$1439000
|
$1545000
|
| INCOME STATEMENT For the Year Ended December 31, 2022 |
|||||||||
| Sales revenue | $8390000 | ||||||||
| Cost of sales | 7151000 | ||||||||
| Gross profit | 1239000 | ||||||||
| Selling expenses | $599000 | ||||||||
| Administrative expenses | 190000 | 789000 | |||||||
| Income from operations | 450000 | ||||||||
| Interest expense | 71000 | ||||||||
| Income before taxes | 379000 | ||||||||
| Income taxes | 94750 | ||||||||
| Net income |
$ 284250
|
The following additional data were provided:
| 1. | Dividends for the year 2022 were $193000. | |
| 2. | During the year, equipment was sold for $240000. This equipment cost $350000 originally and had a book value of $286000 at the time of sale. The loss on sale was incorrectly charged to cost of sales. | |
| 3. | All depreciation expense is in the selling expense category. |
The net cash provided by operating activities is
Trending now
This is a popular solution!
Step by step
Solved in 3 steps
