Current Attempt in Progress
Shown below are comparative balance sheets for Buffalo Industries.
Buffalo Industries Comparative Balance Sheets December 31
Assets 2022 2021
Cash $ 183,600 $59.400
Accounts receivable 237,600 205,200
Inventory 450,900 10,300
Land 216,000 270,000
Equipment 702,000 540,000
Accumulated depreciation-equipment (178,200) (86,400)
Total $1,611,900 $1.498,500
Liabilities and Stockholders' Equity
Accounts payable $ 105,300 $ 116,100
Bonds payable 405,000 540,000
Common stock ($1 par) 583,200 469,800
Retained earnings 518,400 372,600
Total $1,611,900 $1498.500
Additional Information
1. Net income for 2022 was $251,100.
2. Depreciation expense was $91,800.
3. Cash dividends of $105,300 were declared and paid.
4. Bonds payable amounting to $135,000 were redeemed for cash $135,000
5. Common stock was issued for $113,400 cash
6. No equipment was sold during 2022
7. Land was sold for its book value.
Prepare a statement of cash flows for 2022 using the Indirect method. (Show amounts that decrease cash flow with either d ignes. -45,000 Buffalo Industries Statement of Cash Flows Adjustments to reconcile

Respuesta :

Answer:

Net Increase in cash = $124,200

Explanation:

Note: The correct value for Year 2021 inventory is $510,300 not $10,300.

Also note: See the attached excel file for the statement of cash flows for 2022.

In the attached excel file, the following workings are used:

Workings:

w.1: Increase in accounts receivable = Account receivable in 2022 - Account receivable in 2021 = $237,600 - $205,200 = $32,400

w.2: Decrease in inventory = Inventory in 2022 - Inventory in 2021 = $450,900 - $510,300 = -$59,400  

w.3: Decrease in accounts payable = Accounts receivable 2022 - Accounts receivable 2021 = $105,300 - $116,100 = -$10,800

w.4: Disposal of land = Land in 2021 - Land in 2022 = $270,000 - $216,000 = $54,000

w.5: Purchase of equipment = Equipment in 2022 - Equipment in 2021 = $702,000 - $540,000 = $162,000

Ver imagen amcool