The financial records of Cooper Works showed the following information related to B/S accounts and I/S. Balance
Question:
The financial records of Cooper Works showed the following information related to B/S accounts and I/S.
Balance Sheet at End of Year
2019 2020
Debits
Cash $ 2,000 $ 2,200
A/R 3,800 4,800
Inventory 10,400 10,000
Prepaid expenses 600 800
LT – investments 2,000 0
Buildings 18,000 24,000
Machinery 8,000 12,400
Patents 1,000 800
$45,800 $55,000
Credits
A/P $ 2,400 $ 1,600
ST - N/P (operating) 1,800 2,600
Accrued wages 600 400
Acc. Depreciation 8,000 7,800
LT – N/P 6,000 7,000
C/S 24,000 30,000
R/E 3,000 5,600
$45,800 $55,000
Income Statement for the Year
Revenues and gains $24,400
CGS (8,400)
Salaries expense (6,000)
Interest expense (1,600)
Other expenses and losses (3,200)
NI $ 5,200
Additional data for 2020:
- Acquired machinery costing $3,000; paid 1/3 in cash and issued a 5-year, interest-bearing note for the balance.
- Acquired machinery costing $5,000 by issuing C/S.
- Made addition to the building costing $6,000, paid cash.
- Paid a $1,000 LT note by issuing C/S.
- Sold investment for $2,400 cash.
- Paid cash dividends.
- Depreciation recorded on buildings and machinery, $1,600.
- Disposed of for $1,400 old machinery that originally cost $3,600 and that was ½ depreciated.
- Proceeds from the ST-N/P were used to purchase inventory.
Required:
- Prepare a statement of cash flows using the INDIRECT method.
- Prepare CFO using the DIRECT method.
Intermediate Accounting IFRS
ISBN: 978-1119372936
3rd edition
Authors: Donald E. Kieso, Jerry J. Weygandt, Terry D. Warfield