Share
Explore BrainMass

Bryers Corporation- Statement of Cash Flows

Presented below is information related to the operations of Bryers Corporation.
December
2006 2005 2006_
Cash $ 63,000 $ 40,000 Sales $420,000
Accounts receivable 58,000 48,000 Cost of goods sold 190,000
Inventory 37,000 22,000 Gross profit 230,000
Prepaid expenses 16,000 20,000 Depreciation expense 14,000
Land 36,000 20,000 Other operating expenses 141,000
Building 100,000 100,000 Income from operations 75,000
Accumulated depreciation? Loss on equipment sale 2,000
building (17,000) (8,000) Income before income taxes 73,000
Equipment 58,000 80,000 Income tax expense 23,000
Accumulated depreciation? Net income $ 50,000
equipment (15,000) (20,000)
Total $336,000 $302,000

Accounts payable $ 35,000 $ 39,000
Bonds payable 0 100,000
Common stock 200,000 100,000
Retained earnings 101,000 63,000
Total $336,000 $302,000

Additional information:
In 2006,
(a) Bryers declared and paid a cash dividend of $12,000.
(b) The company converted $100,000 of bonds into common stock.
(c) Equipment with a cost of $22,000 and a book value of $12,000 was sold for $10,000. Land was acquired for cash.
(d) Prepaid expenses pertain to operating expenses; accounts payable pertains to merchan-dise purchases.

Instructions
Prepare a statement of cash flows in proper form for 2006, using the direct method

Attachments

Solution Preview

Please see the attached file

Bryers Corporation
Cash Flow from Operating Activities
For the Year Ended Dec 31, 2006
Direct Method
$
Cash Receipts
Net Sales per Income Statement 420,000
Add: Beginning Accounts Receivables 48,000
Less: Ending Accounts Receivable (58,000)
Cash Receipts from Customers 410,000
Total cash receipt 410,000

Cash payments for inventory:
...

Solution Summary

The solution explains the calculation of statement of cash flows for Bryers Corporation using the direct, method

$2.19