Answer:
The Extra Surplus Company
Balance Sheet
December 31, 2020
Assets
Cash $14,300
Accounts Receivable 16,000
Inventory 11,400
Property and Equipment, Net 37,000
$78,700
Liabilities and Stockholders' Equity
Accounts Payable $3,700
Other Expenses Payable 900
Notes Payable, Long-Term 5,200
Common Stock 46,000
Retained Earnings 22,900
$78,700
b. The Extra Surplus Company
Statement of Cash Flows, using the direct method:
December 31, 2020
Operating activities:
Cash from customers $14,400
Payment to suppliers (10,300)
Payment to labor (5,400)
Net cash from operating (1,300)
Investing activities:
Land sales 9,000
Land (18,000)
Net cash from investing (9,000)
Financing activities:
Issue of shares 18,000
Note Payable Repayment (1,800)
Interest paid (1,800)
Dividends (3,800)
Net cash from financing 10,600 10,600
Net Cash Inflow $300
Explanation:
a) Data and Calculations:
Extra Surplus Company
Balance Sheet
December 31, 2017
Assets Adjustment Balance
Cash $14,000 300 $14,300
Accounts Receivable 7,000 + 23,400 - 14,400 16,000
Inventory 16,800 - 5,400 11,000
Property and Equipment, Net 28,000 - 9,000 + 18,000 37,000
$65,800
Liabilities and Stockholders' Equity
Accounts Payable $14,000 -10,300 3,700
Notes Payable, Long-Term 7,000 -1,800 5,200
Common Stock 28,000 + 18,000 46,000
Retained Earnings 16,800 22,900
$65,800
ii) Extra Surplus Company
Income Statement
For the Year Ended December 31, 2018
Sales $23,400
Cost of Goods Sold 5,400
Salaries and Wage Expense 5,400
Interest Expense 1,800
Other Expenses 900
Net Income $9,900
Cash balance (beginning) $14,000
iii) Cash Receipts:
Cash from customers $14,400
Land sales 9,000
Issue of shares 18,000
Total receipts $41,400
iv) Cash Payments:
Land $18,000
Note Payable Repayment 1,800
Interest paid 1,800
Dividends 3,800
Accounts Payable 10,300
Salaries & Wages 5,400
Total payments $41,100
Cash Balance (Ending) $14,300
v) Retained Earnings:
Net Income $9,900
Beginning Retained Earnings 16,800
Dividends 3,800
Ending Retained Earnings $22,900
v) The Extra Surplus Company's Statement of Cash Flows can also be prepared using the indirect method. This method starts with the net income and adjusts working capital changes after adding back non-cash flow expenses in order to arrive at the net cash from operating activities. Other steps are similar to the direct method, which considers only the actual cash inflows and outflows.
