Answer:
Concord Corporation
Concord Corporation
Statement of Cash Flows for the year ended December 31, 2022
Operating activities:
Net income $32,560
add Depreciation 36,960
Loss from sale of equipment 1,760
Changes in working capital:
Accounts receivable 7,040
Inventory -8,316
Prepaid expenses 5,034
Accounts payable 7,682
Net cash from operations $82,720
Investing activities:
Sale of equipment $7,040
Sale of land 22,000
Purchase of equipment -80,960
Net cash from investments -$51,920
Financing activities:
Dividends payment -10,560
Net cash flows $20,240
Reconciliation:
Beginning cash balance $39,600
Net cash flows $20,240
Ending cash balance $59,840
Explanation:
a) Data and Calculations:
Concord Corporation
Comparative Balance Sheets
December 31
Assets 2022 2021 Changes
Cash $59,840 $39,600 +$20,240
Accounts receivable 44,000 51,040 -7,040
Inventory 133,276 124,960 +8,316
Prepaid expenses 13,446 18,480 -5,034
Land 127,600 114,400 +13,200
Buildings 176,000 176,000 0
Accumulated depreciation
-buildings (52,800) (35,200) (17,600)
Equipment 198,000 136,400 +61,600
Accumulated depreciation
-equipment (39,600) (30,800) (8,800)
Total $659,762 $594,880
Liabilities and Stockholders' Equity
Accounts payable $39,362 $31,680 +$7,682
Bonds payable 264,000 264,000 0
Common stock, $1 par 176,000 140,800 +35,200
Retained earnings 180,400 158,400 +22,000
Total $659,762 $594,880
Additional information:
1. Depreciation $36,960
($17,600 of depreciation expense for buildings and $19,360 for equipment)
2. Sale of land at $22,000
3. Cash dividends paid $10,560
4. Net income for 2022 $32,560
5. Equipment purchase $80,960
Equipment sales $7,040
Loss from sale $1,760
Accumulated Depreciation $10,560
Equipment
Account Titles Debit Credit
Beginning balance 136,400
Cash 80,960
Sale of equipment 19,360
Ending balance 198,000
Sale of Equipment
Account Titles Debit Credit
Equipment 19,360
Accumulated depreciation 10,560
Cash 7,040
Loss from Sale of Equipment 1,760
6. Land $35,200 Common stock $35,200
Land
Account Titles Debit Credit
Beginning balance 114,400
Common stock 35,200
Cash 22,000
Ending balance 127,600