Answer:
The Murdock Corporation
Statement of Cash Flows for the year ended December 31, 2021
Operating activities (only):
Net income $69,000
Depreciation expense 51,100
Gain on sale of securities (6,400)
Gain on sale of equipment (1,950)
Changes in working capital:
Accounts receivable (13,650)
Inventory (21,900)
Prepaid insurance 690
Accounts payable (74,230)
Salaries payable (6,400)
Notes payable (current) (51,900)
Cash flow from operations ($55,640)
Explanation:
a) Data and Calculations:
2021 2020 Change
Cash $98,465 $34,355 +$64,110
Available-for-sale debt securities
(not cash equivalents) 25,000 104,000 -79,000
Accounts receivable 99,000 85,350 +13,650
Inventory 184,000 162,100 +21,900
Prepaid insurance 3,210 3,900 -690
Land, buildings, and
equipment 1,288,000 1,144,000 +144,000
Accumulated depreciation (629,000 ) (591,000 ) +38,000
Total assets $1,068,675 $942,705
Accounts payable $93,440 $167,670 -74,230
Salaries payable 27,600 34,000 -6,400
Notes payable (current) 42,100 94,000 -51,900
Bonds payable 219,000 0 +219,000
Common stock 300,000 300,000 0
Retained earnings 386,535 347,035 +39,500
Total liabilities and
shareholders' equity $1,068,675 $942,705
Additional information for 2021:
1. Available=for-sale debt securities:
Cost = $79,000
Sales = 85,400 Cash
Profit = $6,400
2. Equipment:
Cost = $20,000
Acc. Dep. 13,100
Book value 6,900
Cash sales 8,850
Profit = 1,950
Accumulated Depreciation:
Beginning balance $591,000
Sale of equipment (13,100)
Depreciation expense 51,100
Ending balance 629,000
3. Bonds issue = $219,000
Interest on bonds = 13,140 ($219,000 * 6%)
4. Purchase of new equipment = $164,000
5. Cash dividends = $29,500
6. Net income = $69,000
Statement of Cash Flows for the year ended December 31, 2021
Operating activities:
Net income $69,000
Depreciation expense 51,100
Gain on sale of securities (6,400)
Gain on sale of equipment (1,950)
Changes in working capital:
Accounts receivable (13,650)
Inventory (21,900)
Prepaid insurance 690
Accounts payable (74,230)
Salaries payable (6,400)
Notes payable (current) (51,900)
Cash flow from operations ($55,640)
Investing activities:
Sale of equipment 8,850
Purchase of equipment (164,000)
Available-for-sale debt securities
(not cash equivalents) 85,400
Cash flow from investing ($69,750)
Financing activities:
Issue of bonds 219,000
Dividends (29,500)
Cash from financing $189,500
Net Cash flows $64,110
Reconciliation:
Beginning cash balance $34,355
Net Cash flows $64,110
Ending cash balance $98,465
