Colorado Company has provided you the following information

J

Colorado Company has provided you the following information

Buy here:
http://homework.plus/colorado-company-has-provided-y
ou-the-following-information/
​Colorado Company has provided you the following information.
Year​ ​Taxable income​ ​Income tax rate
2014 $390,000 35%
2015 $320,000 37%
2016 $400,000 40%
2017 ($1,200,000) 40%
Colorado Company has decided to use the loss carryback and carryforward provision
as a result of the year 2017 loss. The enacted tax rate remains at 40% after year 2017.
Colorado Company has determined that a valuation allowance is not necessary.
Prepare the journal entry on December 31, 2017 to record the carryback and
carryforward decision.
The Matrix Company began operations as of the beginning of 2015. During 2015,
Matrix reported GAAP (book) income before taxes of $789,500. For income tax
purposes, depreciation expense was $150,000; for GAAP (book) purposes,
depreciation expense was $74,000. Matrix accrued $900,000 of revenue for GAAP
(book) purposes during 2015; $600,000 of the accrued revenue was taxable during
2015. Matrix earned interest of $79,800 from a municipal bond investment during 2015.
Matrix’s marginal income tax rate is 40%. Matrix did not make any income tax
payments during 2015.
For each of the items below, determine whether the items are temporary differences
or permanent differences. Also, for each temporary difference, you are required to
determine whether a deferred tax asset or deferred tax liability is created by the
temporary difference described. Assume that each of the temporary differences
described is an originating difference.
Municipal bond interest
Accrued warranty expense
Sales revenues received in advance
Prepaid insurance where the tax deduction in future years will be less than the book
expense
Tax depreciation expense exceeds GAAP (book) depreciation expense
Accrued bad debt expense
The dividends received deduction
Installment sales revenue (recognized currently for GAAP, recognized for tax
purposes when cash is collected in future years)
Life insurance payments for executives for which the company is the beneficiary
Fines paid for law violations
Explain why temporary differences result in deferred tax assets or deferred tax
liabilities while permanent differences do not, and describe the difference in the
formation of deferred tax assets and deferred tax liabilities.
and this one
Cannon Company has the following information for the year ending December 31,
2015.
Long-term debt of $18,000 was issued for cash.
Cash paid for labor during 2015 amounted to $489,500.
During the year, Cannon experienced a pension outflow of $14,000.
Dividends of $34,000 were received.
Cannon’s cash balance at the beginning of 2015 was $975,000; at the end of 2015 the
cash balance was $839,500.
The company made an investment of $310,000 in an affiliate company.
A lease payment of $110,000 was made on November 1, 2015. There is no asset
recorded in connection with the lease.
During the year, Cannon collected $780,000 cash from customers.
Cash paid for income taxes amounted to $56,000 for all of 2015.
During 2015, Cannon discontinued its consumer electronics division. The business
was sold resulting in a $12,000 net cash inflow.
Prepare Cannon Company’s statement of cash flows for the year ending December
31, 2015 using the indirect method.Explain how the indirect statement of cash flows
that you prepared would differ under IFRS rules. Assume this is a nonfinancial entity.
Part B (30 points)
The following Income Statement and Operating Cash Flow information pertain to
Receivership Inc.’s operations for the year ended December 31, 2014. Prepare the net
cash flow from operating activities section of the cash flow statement using the direct
method.
Income statement for the year ended December 31, 2014
Revenues 1,328
COGS 587
Rent expenses 152
Wages expenses 136
Insurance expenses 53
Other SG&A (includes depreciation expenses) 198
Interest expenses 30
Gain on sale of asset (5)
1,151
Income before tax 177
Tax 62
Net income 115
Cash flow provided by operating activities (indirect method), for the year ended
December 31, 2014
Net income 115
Depreciation 32
Gain on sale of asset (5)
142
Increases/decreases in A/R 26
Inventories (35)
Prepaid rent 13
A/P 28
Wages payable (20)
Tax payable 5
Interest payable (2)
Advances from customers (3)
Other accrued SG&A 5
17
Net cash provided by operating activities 159
Part C (40 points)
The following information and financial statements excerpts pertain to Liquidity Inc.
a. All short term investments (securities available for sale) were purchased on
12/31/14 and sold during 2015.
b. The company entered a lease agreement on 12/31/15.
c. Fixed assets with a net book value of $15 were sold during the year.
d. The company repaid the current portion of long-term debt during the year.
e. Dividend was declared and partially paid.
2014 2015
Assets
Cash 54 45
Short term investments 95 0
Accounts receivable 45 85
Inventory 52 75
Prepaid general expenses 11 15
Fixed assets under capital lease, net 0 50
Fixed assets, net ​ 165​ ​ 228
422 498
Liabilities and stockowners’ equity
Accounts payable 38 48
Wages payable 12 6
Tax payable 3 5
Dividend payable 0 4
Current portion of long term debt 10 12
Obligations under capital leases 0 50
Long term debt 183 180
Common stock 150 163
Retained earnings 26​ ​ 30
422 498
2014 2015
Revenues, net 426
Cost of goods sold ​ 310
Gross margin 116
General expenses 30
Wages expenses 42
Depreciation expense 24
Interest expense 11
Loss on sale of fixed assets 3
Gain on sale of securities available for sale –12
Tax expenses 8
​ 106
Net income 10
1. Prepare the statement of cash flows for the year 2015 using the direct method.
2. Reconcile net income and net cash flows from operating activities for the year
2015.

Recomendados

Accounting for Not for Profit Organisations von
Accounting for Not for Profit OrganisationsAccounting for Not for Profit Organisations
Accounting for Not for Profit OrganisationsPreksha Mehta
489 views59 Folien
Assignment 4 von
Assignment 4Assignment 4
Assignment 4Kinshook Chaturvedi
2.1K views6 Folien
Accounting for Income Tax von
Accounting for Income TaxAccounting for Income Tax
Accounting for Income TaxHeickal Pradinanta
2.1K views30 Folien
IAS 12 Deferred Tax von
IAS 12   Deferred TaxIAS 12   Deferred Tax
IAS 12 Deferred TaxVinayKumar3147
880 views141 Folien
Tax facts and_figures_2021 von
Tax facts and_figures_2021Tax facts and_figures_2021
Tax facts and_figures_2021FinnKevin
5 views2 Folien
Navigating the Tax Cuts & Jobs Act von
Navigating the Tax Cuts & Jobs ActNavigating the Tax Cuts & Jobs Act
Navigating the Tax Cuts & Jobs ActCitrin Cooperman
322 views23 Folien

Más contenido relacionado

Was ist angesagt?

A Highlighted Analysis of Proposed Section 965 Regulations von
A Highlighted Analysis of Proposed Section 965 RegulationsA Highlighted Analysis of Proposed Section 965 Regulations
A Highlighted Analysis of Proposed Section 965 RegulationsCitrin Cooperman
519 views32 Folien
Solution quiz-pararel von
Solution quiz-pararelSolution quiz-pararel
Solution quiz-pararelFarah Fauziah Hilman
751 views5 Folien
Business Activity Statement Presentation von
Business Activity Statement PresentationBusiness Activity Statement Presentation
Business Activity Statement PresentationRajeev Neelay
3.5K views27 Folien
High Net Worth Webinar Series: SALT Thoughts - Pass-Through Entity Taxes & Re... von
High Net Worth Webinar Series: SALT Thoughts - Pass-Through Entity Taxes & Re...High Net Worth Webinar Series: SALT Thoughts - Pass-Through Entity Taxes & Re...
High Net Worth Webinar Series: SALT Thoughts - Pass-Through Entity Taxes & Re...Citrin Cooperman
211 views40 Folien
Speeding Through 2020 Auto Webinar Series - Year-End Review von
Speeding Through 2020 Auto Webinar Series - Year-End ReviewSpeeding Through 2020 Auto Webinar Series - Year-End Review
Speeding Through 2020 Auto Webinar Series - Year-End ReviewCitrin Cooperman
163 views14 Folien
M&J/ZIMRA Taxation Workshop Presentation von
M&J/ZIMRA Taxation Workshop PresentationM&J/ZIMRA Taxation Workshop Presentation
M&J/ZIMRA Taxation Workshop PresentationM&J
198 views20 Folien

Was ist angesagt?(20)

A Highlighted Analysis of Proposed Section 965 Regulations von Citrin Cooperman
A Highlighted Analysis of Proposed Section 965 RegulationsA Highlighted Analysis of Proposed Section 965 Regulations
A Highlighted Analysis of Proposed Section 965 Regulations
Citrin Cooperman519 views
Business Activity Statement Presentation von Rajeev Neelay
Business Activity Statement PresentationBusiness Activity Statement Presentation
Business Activity Statement Presentation
Rajeev Neelay3.5K views
High Net Worth Webinar Series: SALT Thoughts - Pass-Through Entity Taxes & Re... von Citrin Cooperman
High Net Worth Webinar Series: SALT Thoughts - Pass-Through Entity Taxes & Re...High Net Worth Webinar Series: SALT Thoughts - Pass-Through Entity Taxes & Re...
High Net Worth Webinar Series: SALT Thoughts - Pass-Through Entity Taxes & Re...
Citrin Cooperman211 views
Speeding Through 2020 Auto Webinar Series - Year-End Review von Citrin Cooperman
Speeding Through 2020 Auto Webinar Series - Year-End ReviewSpeeding Through 2020 Auto Webinar Series - Year-End Review
Speeding Through 2020 Auto Webinar Series - Year-End Review
Citrin Cooperman163 views
M&J/ZIMRA Taxation Workshop Presentation von M&J
M&J/ZIMRA Taxation Workshop PresentationM&J/ZIMRA Taxation Workshop Presentation
M&J/ZIMRA Taxation Workshop Presentation
M&J198 views
Aust treasury -gst von ggupta18
Aust treasury -gstAust treasury -gst
Aust treasury -gst
ggupta18509 views
The New Rage in SALT: State Pass-Through Entity Tax von Citrin Cooperman
The New Rage in SALT: State Pass-Through Entity TaxThe New Rage in SALT: State Pass-Through Entity Tax
The New Rage in SALT: State Pass-Through Entity Tax
Citrin Cooperman538 views
Navigating Revenue Recognition Standards for the Construction Industry von Marie Pagnotta
Navigating Revenue Recognition Standards for the Construction Industry Navigating Revenue Recognition Standards for the Construction Industry
Navigating Revenue Recognition Standards for the Construction Industry
Marie Pagnotta646 views
TDS von cssip21
TDSTDS
TDS
cssip211.4K views
7. lecture 18 final account practice question von Nony Gupta
7. lecture 18 final account practice question7. lecture 18 final account practice question
7. lecture 18 final account practice question
Nony Gupta1.6K views
Akaun Chapter 4 von WanBK Leo
Akaun Chapter 4Akaun Chapter 4
Akaun Chapter 4
WanBK Leo5.8K views
The Long Lasting Impact of the Tax Reform von Citrin Cooperman
The Long Lasting Impact of the Tax ReformThe Long Lasting Impact of the Tax Reform
The Long Lasting Impact of the Tax Reform
Citrin Cooperman459 views
The Long Lasting Impact of Tax Reform- NYC- Event- 1/24/18 von Citrin Cooperman
The Long Lasting Impact of Tax Reform- NYC- Event- 1/24/18The Long Lasting Impact of Tax Reform- NYC- Event- 1/24/18
The Long Lasting Impact of Tax Reform- NYC- Event- 1/24/18
Citrin Cooperman470 views

Destacado

Capital Manufacturing designs and manufactures bathtubs for home and commerci... von
Capital Manufacturing designs and manufactures bathtubs for home and commerci...Capital Manufacturing designs and manufactures bathtubs for home and commerci...
Capital Manufacturing designs and manufactures bathtubs for home and commerci...Jansontik
91 views15 Folien
ASSIGNMENT 4 BU470 Strategic Management von
ASSIGNMENT 4 BU470 Strategic ManagementASSIGNMENT 4 BU470 Strategic Management
ASSIGNMENT 4 BU470 Strategic ManagementJansontik
156 views3 Folien
BU490 Final Exam von
BU490 Final ExamBU490 Final Exam
BU490 Final ExamJansontik
103 views9 Folien
ASSIGNMENT 8 BU470 Strategic Management von
ASSIGNMENT 8 BU470 Strategic ManagementASSIGNMENT 8 BU470 Strategic Management
ASSIGNMENT 8 BU470 Strategic ManagementJansontik
133 views4 Folien
Camilla, a manager, notes that while Wilhelm’s written reports are very thoro... von
Camilla, a manager, notes that while Wilhelm’s written reports are very thoro...Camilla, a manager, notes that while Wilhelm’s written reports are very thoro...
Camilla, a manager, notes that while Wilhelm’s written reports are very thoro...Jansontik
551 views11 Folien
ASSIGNMENT 4 EN360 Technical Communication von
ASSIGNMENT 4 EN360 Technical CommunicationASSIGNMENT 4 EN360 Technical Communication
ASSIGNMENT 4 EN360 Technical CommunicationJansontik
266 views2 Folien

Destacado(6)

Capital Manufacturing designs and manufactures bathtubs for home and commerci... von Jansontik
Capital Manufacturing designs and manufactures bathtubs for home and commerci...Capital Manufacturing designs and manufactures bathtubs for home and commerci...
Capital Manufacturing designs and manufactures bathtubs for home and commerci...
Jansontik91 views
ASSIGNMENT 4 BU470 Strategic Management von Jansontik
ASSIGNMENT 4 BU470 Strategic ManagementASSIGNMENT 4 BU470 Strategic Management
ASSIGNMENT 4 BU470 Strategic Management
Jansontik156 views
BU490 Final Exam von Jansontik
BU490 Final ExamBU490 Final Exam
BU490 Final Exam
Jansontik103 views
ASSIGNMENT 8 BU470 Strategic Management von Jansontik
ASSIGNMENT 8 BU470 Strategic ManagementASSIGNMENT 8 BU470 Strategic Management
ASSIGNMENT 8 BU470 Strategic Management
Jansontik133 views
Camilla, a manager, notes that while Wilhelm’s written reports are very thoro... von Jansontik
Camilla, a manager, notes that while Wilhelm’s written reports are very thoro...Camilla, a manager, notes that while Wilhelm’s written reports are very thoro...
Camilla, a manager, notes that while Wilhelm’s written reports are very thoro...
Jansontik551 views
ASSIGNMENT 4 EN360 Technical Communication von Jansontik
ASSIGNMENT 4 EN360 Technical CommunicationASSIGNMENT 4 EN360 Technical Communication
ASSIGNMENT 4 EN360 Technical Communication
Jansontik266 views

Similar a Colorado Company has provided you the following information

IAS 12 Presentation.pdf von
IAS 12 Presentation.pdfIAS 12 Presentation.pdf
IAS 12 Presentation.pdfMohsinRaza25609
319 views28 Folien
Financial Accounting von
Financial AccountingFinancial Accounting
Financial AccountingPremananthamM
50 views25 Folien
Group 8 fr presentation von
Group 8 fr presentationGroup 8 fr presentation
Group 8 fr presentationChristian Achamboka Atiim
130 views22 Folien
Profit and Loss Account von
Profit and Loss AccountProfit and Loss Account
Profit and Loss AccountDr. Ruchika Batra
2.6K views20 Folien
Chapter 5 - Cash flows - handout.pptx von
Chapter 5 - Cash flows - handout.pptxChapter 5 - Cash flows - handout.pptx
Chapter 5 - Cash flows - handout.pptxThoChiNguyn11
24 views53 Folien
Hi q2-2015-earnings-call-presentation-final von
Hi q2-2015-earnings-call-presentation-finalHi q2-2015-earnings-call-presentation-final
Hi q2-2015-earnings-call-presentation-finalHillenbrand_IR
319 views17 Folien

Similar a Colorado Company has provided you the following information(20)

Chapter 5 - Cash flows - handout.pptx von ThoChiNguyn11
Chapter 5 - Cash flows - handout.pptxChapter 5 - Cash flows - handout.pptx
Chapter 5 - Cash flows - handout.pptx
ThoChiNguyn1124 views
Hi q2-2015-earnings-call-presentation-final von Hillenbrand_IR
Hi q2-2015-earnings-call-presentation-finalHi q2-2015-earnings-call-presentation-final
Hi q2-2015-earnings-call-presentation-final
Hillenbrand_IR319 views
Session08-Statement of Cash Flows.pptx von lamslam
Session08-Statement of Cash Flows.pptxSession08-Statement of Cash Flows.pptx
Session08-Statement of Cash Flows.pptx
lamslam63 views
Conversion worksheetGreen shaded cells are from Chapter 5 financia.docx von dickonsondorris
Conversion worksheetGreen shaded cells are from Chapter 5 financia.docxConversion worksheetGreen shaded cells are from Chapter 5 financia.docx
Conversion worksheetGreen shaded cells are from Chapter 5 financia.docx
dickonsondorris19 views
FAC 2122Assignment Due Date April 24, 2019Instructions An.docx von mecklenburgstrelitzh
FAC 2122Assignment Due Date April 24, 2019Instructions  An.docxFAC 2122Assignment Due Date April 24, 2019Instructions  An.docx
FAC 2122Assignment Due Date April 24, 2019Instructions An.docx
Please do not use the answer below; it has already been used. Please.docx von janekahananbw
Please do not use the answer below; it has already been used. Please.docxPlease do not use the answer below; it has already been used. Please.docx
Please do not use the answer below; it has already been used. Please.docx
janekahananbw2 views
Hide Assignment Information Assignments Below you will find the Unadju.docx von Isaac9LjWelchq
Hide Assignment Information Assignments Below you will find the Unadju.docxHide Assignment Information Assignments Below you will find the Unadju.docx
Hide Assignment Information Assignments Below you will find the Unadju.docx
Isaac9LjWelchq8 views
lass nctivity 9Accounting For Cash Flows ACCT 201 OShaughnessy init.pdf von fatoryoutlets
lass nctivity 9Accounting For Cash Flows ACCT 201 OShaughnessy init.pdflass nctivity 9Accounting For Cash Flows ACCT 201 OShaughnessy init.pdf
lass nctivity 9Accounting For Cash Flows ACCT 201 OShaughnessy init.pdf
fatoryoutlets2 views
PwC Challenge Case Competition 2015 von Caleb Kwok
PwC Challenge Case Competition 2015 PwC Challenge Case Competition 2015
PwC Challenge Case Competition 2015
Caleb Kwok3.3K views
Intermediate Accounting Comprehensive Project von Shivani Desai
Intermediate Accounting Comprehensive ProjectIntermediate Accounting Comprehensive Project
Intermediate Accounting Comprehensive Project
Shivani Desai4.1K views

Último

Topic 36.pptx von
Topic 36.pptxTopic 36.pptx
Topic 36.pptxsaleh176
7 views6 Folien
1123.CV-02.pdf von
1123.CV-02.pdf1123.CV-02.pdf
1123.CV-02.pdfThomas GIRARD BDes
31 views18 Folien
114. BP International [2023] von
114. BP International [2023]114. BP International [2023]
114. BP International [2023]Manu Mitra
6 views1 Folie
reStartEvents 12:7 Nationwide TS:SCI & Above Employer Directory.pdf von
reStartEvents 12:7 Nationwide TS:SCI & Above Employer Directory.pdfreStartEvents 12:7 Nationwide TS:SCI & Above Employer Directory.pdf
reStartEvents 12:7 Nationwide TS:SCI & Above Employer Directory.pdfKen Fuller
175 views22 Folien
Public Speaking von
Public SpeakingPublic Speaking
Public SpeakingBasel Ahmed
50 views11 Folien
WordCamp (Why fret over AI overlords when you can befriend them).pdf von
WordCamp (Why fret over AI overlords when you can befriend them).pdfWordCamp (Why fret over AI overlords when you can befriend them).pdf
WordCamp (Why fret over AI overlords when you can befriend them).pdfBiaAhmed1
26 views14 Folien

Último(16)

Topic 36.pptx von saleh176
Topic 36.pptxTopic 36.pptx
Topic 36.pptx
saleh1767 views
114. BP International [2023] von Manu Mitra
114. BP International [2023]114. BP International [2023]
114. BP International [2023]
Manu Mitra6 views
reStartEvents 12:7 Nationwide TS:SCI & Above Employer Directory.pdf von Ken Fuller
reStartEvents 12:7 Nationwide TS:SCI & Above Employer Directory.pdfreStartEvents 12:7 Nationwide TS:SCI & Above Employer Directory.pdf
reStartEvents 12:7 Nationwide TS:SCI & Above Employer Directory.pdf
Ken Fuller175 views
WordCamp (Why fret over AI overlords when you can befriend them).pdf von BiaAhmed1
WordCamp (Why fret over AI overlords when you can befriend them).pdfWordCamp (Why fret over AI overlords when you can befriend them).pdf
WordCamp (Why fret over AI overlords when you can befriend them).pdf
BiaAhmed126 views
Danny Gaethofs CV - n English.pdf von Danny Gaethofs
Danny Gaethofs  CV - n English.pdfDanny Gaethofs  CV - n English.pdf
Danny Gaethofs CV - n English.pdf
Danny Gaethofs13 views
113. BP International von Manu Mitra
113. BP International113. BP International
113. BP International
Manu Mitra5 views
Resume_McCauleyFynnBullock-1 (1).pdf von FynnBullock
Resume_McCauleyFynnBullock-1 (1).pdfResume_McCauleyFynnBullock-1 (1).pdf
Resume_McCauleyFynnBullock-1 (1).pdf
FynnBullock17 views
SUDIP DHAR Resume.pdf von Sudip Dhar
SUDIP DHAR  Resume.pdfSUDIP DHAR  Resume.pdf
SUDIP DHAR Resume.pdf
Sudip Dhar13 views
GLS-Recognition-Award-2023 von Manu Mitra
GLS-Recognition-Award-2023GLS-Recognition-Award-2023
GLS-Recognition-Award-2023
Manu Mitra5 views
Software Engineer's Career Management Toolkit von ozgengungor1
Software Engineer's Career Management ToolkitSoftware Engineer's Career Management Toolkit
Software Engineer's Career Management Toolkit
ozgengungor123 views

Colorado Company has provided you the following information

  • 1. Buy here: http://homework.plus/colorado-company-has-provided-y ou-the-following-information/ ​Colorado Company has provided you the following information. Year​ ​Taxable income​ ​Income tax rate 2014 $390,000 35% 2015 $320,000 37% 2016 $400,000 40% 2017 ($1,200,000) 40% Colorado Company has decided to use the loss carryback and carryforward provision as a result of the year 2017 loss. The enacted tax rate remains at 40% after year 2017. Colorado Company has determined that a valuation allowance is not necessary. Prepare the journal entry on December 31, 2017 to record the carryback and carryforward decision. The Matrix Company began operations as of the beginning of 2015. During 2015, Matrix reported GAAP (book) income before taxes of $789,500. For income tax purposes, depreciation expense was $150,000; for GAAP (book) purposes, depreciation expense was $74,000. Matrix accrued $900,000 of revenue for GAAP (book) purposes during 2015; $600,000 of the accrued revenue was taxable during 2015. Matrix earned interest of $79,800 from a municipal bond investment during 2015.
  • 2. Matrix’s marginal income tax rate is 40%. Matrix did not make any income tax payments during 2015. For each of the items below, determine whether the items are temporary differences or permanent differences. Also, for each temporary difference, you are required to determine whether a deferred tax asset or deferred tax liability is created by the temporary difference described. Assume that each of the temporary differences described is an originating difference. Municipal bond interest Accrued warranty expense Sales revenues received in advance Prepaid insurance where the tax deduction in future years will be less than the book expense Tax depreciation expense exceeds GAAP (book) depreciation expense Accrued bad debt expense The dividends received deduction Installment sales revenue (recognized currently for GAAP, recognized for tax purposes when cash is collected in future years) Life insurance payments for executives for which the company is the beneficiary Fines paid for law violations
  • 3. Explain why temporary differences result in deferred tax assets or deferred tax liabilities while permanent differences do not, and describe the difference in the formation of deferred tax assets and deferred tax liabilities. and this one Cannon Company has the following information for the year ending December 31, 2015. Long-term debt of $18,000 was issued for cash. Cash paid for labor during 2015 amounted to $489,500. During the year, Cannon experienced a pension outflow of $14,000. Dividends of $34,000 were received. Cannon’s cash balance at the beginning of 2015 was $975,000; at the end of 2015 the cash balance was $839,500. The company made an investment of $310,000 in an affiliate company. A lease payment of $110,000 was made on November 1, 2015. There is no asset recorded in connection with the lease. During the year, Cannon collected $780,000 cash from customers. Cash paid for income taxes amounted to $56,000 for all of 2015. During 2015, Cannon discontinued its consumer electronics division. The business was sold resulting in a $12,000 net cash inflow.
  • 4. Prepare Cannon Company’s statement of cash flows for the year ending December 31, 2015 using the indirect method.Explain how the indirect statement of cash flows that you prepared would differ under IFRS rules. Assume this is a nonfinancial entity. Part B (30 points) The following Income Statement and Operating Cash Flow information pertain to Receivership Inc.’s operations for the year ended December 31, 2014. Prepare the net cash flow from operating activities section of the cash flow statement using the direct method. Income statement for the year ended December 31, 2014 Revenues 1,328 COGS 587 Rent expenses 152 Wages expenses 136 Insurance expenses 53 Other SG&A (includes depreciation expenses) 198 Interest expenses 30 Gain on sale of asset (5) 1,151
  • 5. Income before tax 177 Tax 62 Net income 115 Cash flow provided by operating activities (indirect method), for the year ended December 31, 2014 Net income 115 Depreciation 32 Gain on sale of asset (5) 142 Increases/decreases in A/R 26 Inventories (35) Prepaid rent 13 A/P 28 Wages payable (20) Tax payable 5 Interest payable (2)
  • 6. Advances from customers (3) Other accrued SG&A 5 17 Net cash provided by operating activities 159 Part C (40 points) The following information and financial statements excerpts pertain to Liquidity Inc. a. All short term investments (securities available for sale) were purchased on 12/31/14 and sold during 2015. b. The company entered a lease agreement on 12/31/15. c. Fixed assets with a net book value of $15 were sold during the year. d. The company repaid the current portion of long-term debt during the year. e. Dividend was declared and partially paid. 2014 2015
  • 7. Assets Cash 54 45 Short term investments 95 0 Accounts receivable 45 85 Inventory 52 75 Prepaid general expenses 11 15 Fixed assets under capital lease, net 0 50 Fixed assets, net ​ 165​ ​ 228 422 498 Liabilities and stockowners’ equity Accounts payable 38 48 Wages payable 12 6 Tax payable 3 5 Dividend payable 0 4
  • 8. Current portion of long term debt 10 12 Obligations under capital leases 0 50 Long term debt 183 180 Common stock 150 163 Retained earnings 26​ ​ 30 422 498 2014 2015 Revenues, net 426 Cost of goods sold ​ 310 Gross margin 116 General expenses 30 Wages expenses 42 Depreciation expense 24 Interest expense 11
  • 9. Loss on sale of fixed assets 3 Gain on sale of securities available for sale –12 Tax expenses 8 ​ 106 Net income 10 1. Prepare the statement of cash flows for the year 2015 using the direct method. 2. Reconcile net income and net cash flows from operating activities for the year 2015.