Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                

Chapter 13 (4) Additional Question

Download as doc, pdf, or txt
Download as doc, pdf, or txt
You are on page 1of 2

Chapter 13(4) Additional Question

Question 4

The comparative financial statements of Chen Company Ltd. for the years ending
December 31 are shown below:

2010 2009

Sales $ 1,280,000
Cost of goods sold (780,000)
Gross profit 500,000

Gain on disposal of capital assets 1 4,000


Amortization expense (49,000)
Operating expenses (336,000)
Income tax expense (49,000)
Net income $ 70,000

Cash $ 111,000 $ 105,000


Accounts receivable 83,000 88,000
Inventory 255,000 219,000
Long-term investments 75,000 63,000
Capital assets 1 910,000 880,000
Accumulated amortization (284,000) (255,000)
$ 1,150,000 $ 1,100,000

Accounts payable $ 133,000 $ 144,000


Income taxes payable 21,000 28,000
Long-term debt 45,000 50,000
Preferred shares, no-par value 135,000 150,000
Common shares, no-par value 500,000 450,000
Retained earnings 316,000 278,000
$ 1,150,000 $ 1,100,000
1
During 2010, Chen sold capital assets with a net book value of $136,000 for $140,000.

Required

Prepare a cash flow statement for the year ended December 31, 2010. Use the indirect
approach to report the operating activities.
Chapter 13(4) Additional Question

Question 4

CHEN COMPANY LTD.


Cash Flow Statement
For the year ended December 31
Operating Activities
Net income $ 70,000
Non-cash items
Amortization expense 49,000
Gain capital assets (4,000)

Change in working capital items:


Accounts receivable 5,000
Inventory (36,000)
Accounts payable (11,000)
Income taxes payable (7,000) $ 66,000

Investing Activities
Purchase of long-term investments (12,000)
Purchase of capital assets (Note 1) (186,000)
Sale of capital assets 140,000 (58,000)

Financing Activities
Long-term debt (5,000)
Preferred shares (15,000)
Common shares 50,000
Dividends paid (Note 2) (32,000) (2,000)

Increase in cash 6,000


Cash — January 1, 2010 105,000
Cash — December 31, 2010 $ 111,000

Note 1:
Accumulated amortization 255,000 + 49,000 – 284,000 = 20,000
Cost of asset disposed 136,000 + 20,000 = 156,000
Purchase of capital assets 880,000 – 156,000 – 910,000 = 186,000

Note 2:
278,000 + 70,000 – 316,000

You might also like