Question: Comparative balance sheets for 2021 and 2020 and a statement of income for 2021 are given below for Metagrobolize Industries. Additional information from the accounting
Comparative balance sheets for 2021 and 2020 and a statement of income for 2021 are given below for Metagrobolize Industries. Additional information from the accounting records of Metagrobolize also is provided.
| METAGROBOLIZE INDUSTRIES Comparative Balance Sheets December 31, 2021 and 2020 ($ in thousands) | |||||||||
| 2021 | 2020 | ||||||||
| Assets | |||||||||
| Cash | $ | 580 | $ | 375 | |||||
| Accounts receivable | 600 | 450 | |||||||
| Inventory | 900 | 525 | |||||||
| Land | 675 | 600 | |||||||
| Building | 900 | 900 | |||||||
| Less: Accumulated depreciation | (300 | ) | (270 | ) | |||||
| Equipment | 2,850 | 2,250 | |||||||
| Less: Accumulated depreciation | (525 | ) | (480 | ) | |||||
| Patent | 1,200 | 1,500 | |||||||
| $ | 6,880 | $ | 5,850 | ||||||
| Liabilities | |||||||||
| Accounts payable | $ | 750 | $ | 450 | |||||
| Accrued liabilities | 300 | 225 | |||||||
| Lease liabilityland | 130 | 0 | |||||||
| Shareholders' Equity | |||||||||
| Common stock | 3,150 | 3,000 | |||||||
| Paid-in capitalexcess of par | 750 | 675 | |||||||
| Retained earnings | 1,800 | 1,500 | |||||||
| $ | 6,880 | $ | 5,850 | ||||||
| METAGROBOLIZE INDUSTRIES Income Statement For the Year Ended December 31, 2021 ($ in thousands) | ||||||
| Revenues | ||||||
| Sales revenue | $ | 2,645 | ||||
| Gain on sale of land | 90 | $ | 2,735 | |||
| Expenses | ||||||
| Cost of goods sold | 600 | |||||
| Depreciation expensebuilding | 30 | |||||
| Depreciation expenseequipment | 315 | |||||
| Loss on sale of equipment | 15 | |||||
| Amortization of patent | 300 | |||||
| Operating expenses | 500 | 1,760 | ||||
| Net income | $ | 975 | ||||
Additional information from the accounting records:
- Annual payments of $20,000 on the finance lease liability are paid each January 1, beginning in 2021.
- During 2021, equipment with a cost of $300,000 (90% depreciated) was sold.
- The statement of shareholders equity reveals reductions of $225,000 and $450,000 for stock dividends and cash dividends, respectively.
Required: Prepare the statement of cash flows for Metagrobolize Industries using the indirect method. (Amounts to be deducted should be indicated with a minus sign. Enter your answers in thousands (i.e., 10,000 should be entered as 10).)
I CANT FIGURE OUT OPERATING COST ENTRIES!
I CANT FIGURE OUT OPERATING COST ENTRIES!
I CANT FIGURE OUT OPERATING COST ENTRIES!


$ Assets Cash Accounts receivable Inventory Land Building Less: Accumulated depreciation Equipment Less: Accumulated depreciation Patent $ 580 $ 375 600 450 900 525 675 600 900 900 (300) (270) 2,850 2,250 (525) (480) 1,200 1,500 $ 6,800 $ 5,850 $ 750 $ 300 130 450 225 0 Liabilities Accounts payable Accrued liabilities Lease liability-land Shareholders' Equity Common stock Paid-in capital-excess of par Retained earnings 3,150 3,000 750 675 1,800 1,500 $ 6, 8B9 $ 5,850 $2,735 METAGROBOLIZE INDUSTRIES Income Statement For the Year Ended December 31, 2021 ($ in thousands) Revenues Sales revenue $2,645 Gain on sale of land 90 Expenses Cost of goods sold 600 Depreciation expense-building 30 Depreciation expense-equipment 315 Loss on sale of equipment 15 Amortization of patent 300 Operating expenses 500 Net income 1,760 $ 975 Cash flows from operating activities: Net income Adjustments for noncash effects: Changes in operating assets and liabilities: $ 0 Net cash flows from operating activities Cash flows from investing activities: Sale of land Sale of equipment Purchase of equipment OOO 165 15 (900) (720) Net cash flows from investing activities Cash flows from financing activities: Payment of dividends Payment on lease liability lolo (450) (20) (470) 205 Net cash flows from financing activities Net increase in cash Cash balance, January 1 Cash balance, December 31 Noncash investing and financing activities: $ 205
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
