P11-77. (Learning Objectives 2, 3: Prepare a balance sheet from a statement of cash flows) The December 31, 2017, balance sheet and the 2018 statement of cash flows for McFarland Corporation follow:   Requirement 1. Prepare the December 31, 2018, balance sheet for McFarland.

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question

P11-77. (Learning Objectives 2, 3: Prepare a balance sheet from a statement of cash flows)
The December 31, 2017, balance sheet and the 2018 statement of cash flows for McFarland
Corporation follow:

 

Requirement
1. Prepare the December 31, 2018, balance sheet for McFarland.

P11-77. (Learning Objectives 2, 3: Prepare a balance sheet from a statement of cash flows)
The December 31, 2017, balance sheet and the 2018 statement of cash flows for McFarland
Corporation follow:
1
2 Assets:
Cash
3
4
5
6
7
8
A1
-690
Accounts receivable (net)
Inventory
Prepaid expenses
Land
9
10
11
12
13
14
15 Total liabilities
16 Stockholders' equity:
17 Common stock, no par
Machinery and equipment (net)
Total assets
Liabilities:
Accounts payable
Unearned revenue
Income taxes payable
Long-term debt
18 Retained earnings
McFarland Corporation
Balance Sheet
December 31, 2017
19 Total stockholders' equity
20 Total liabilities and stockholders' equity
21
$ 17,000
78,400
50,700
2,200
95,600
73,500
$ 317,400
$ 40,600
8,600
5,500
86,000
140,700
51,200
125,500
176,700
$ 317,400
Transcribed Image Text:P11-77. (Learning Objectives 2, 3: Prepare a balance sheet from a statement of cash flows) The December 31, 2017, balance sheet and the 2018 statement of cash flows for McFarland Corporation follow: 1 2 Assets: Cash 3 4 5 6 7 8 A1 -690 Accounts receivable (net) Inventory Prepaid expenses Land 9 10 11 12 13 14 15 Total liabilities 16 Stockholders' equity: 17 Common stock, no par Machinery and equipment (net) Total assets Liabilities: Accounts payable Unearned revenue Income taxes payable Long-term debt 18 Retained earnings McFarland Corporation Balance Sheet December 31, 2017 19 Total stockholders' equity 20 Total liabilities and stockholders' equity 21 $ 17,000 78,400 50,700 2,200 95,600 73,500 $ 317,400 $ 40,600 8,600 5,500 86,000 140,700 51,200 125,500 176,700 $ 317,400
1
2 Cash flows from operating activities:
3
Net income
4
TTTTTT
11
5
6
Depreciation
7 Loss on sale of equipment
Gain on sale of land
8
9
10
23456
12
13
14
A1
15
McFarland Corporation
Statement of Cash Flows
Year Ended December 31, 2018
16
17
18
19
20
21
22
23
24
Adjustments to reconcile net income to net cash
provided by operating activities:
Change in assets and liabilities:
Decrease in Accounts receivable
Increase in Inventory
Decrease in Prepaid expenses
Increase in Accounts payable
Decrease in Taxes payable
Increase in Unearned revenue
Net cash provided by operating activities
Cash flows from investing activities:
Purchase of equipment
Sale of equipment
Sale of land
Net cash provided by investing activities
Cash flows from financing activities:
Repayment of long-term debt
Issuance of common stock
25
Dividends paid (dividends declared, $6,000)
Net cash used for financing activities
27 Increase (decrease) in cash
26
28 Cash balance, December 31, 2017
29 Cash balance, December 31, 2018
30
Requirement
1. Prepare the December 31, 2018, balance sheet for McFarland.
$ 13,900
18,000
(7,100)
50,100
(17,600)
1,300
1,200
(4,100)
11,400
(15,000)
14,000
61,000
(21,000)
17,700
(5,000)
$ 18,400
67,100
$ 85,500
60,000
(8,300)
137,200
17,000
$ 154,200
Transcribed Image Text:1 2 Cash flows from operating activities: 3 Net income 4 TTTTTT 11 5 6 Depreciation 7 Loss on sale of equipment Gain on sale of land 8 9 10 23456 12 13 14 A1 15 McFarland Corporation Statement of Cash Flows Year Ended December 31, 2018 16 17 18 19 20 21 22 23 24 Adjustments to reconcile net income to net cash provided by operating activities: Change in assets and liabilities: Decrease in Accounts receivable Increase in Inventory Decrease in Prepaid expenses Increase in Accounts payable Decrease in Taxes payable Increase in Unearned revenue Net cash provided by operating activities Cash flows from investing activities: Purchase of equipment Sale of equipment Sale of land Net cash provided by investing activities Cash flows from financing activities: Repayment of long-term debt Issuance of common stock 25 Dividends paid (dividends declared, $6,000) Net cash used for financing activities 27 Increase (decrease) in cash 26 28 Cash balance, December 31, 2017 29 Cash balance, December 31, 2018 30 Requirement 1. Prepare the December 31, 2018, balance sheet for McFarland. $ 13,900 18,000 (7,100) 50,100 (17,600) 1,300 1,200 (4,100) 11,400 (15,000) 14,000 61,000 (21,000) 17,700 (5,000) $ 18,400 67,100 $ 85,500 60,000 (8,300) 137,200 17,000 $ 154,200
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Cash Flow Statement Analysis
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education