Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

38. The comparative balance sheet of ConnieJo Company, for December 31, Years 1 and 2 ended December 31 appears below in condensed form: Year 2

38. The comparative balance sheet of ConnieJo Company, for December 31, Years 1 and 2 ended December 31 appears below in condensed form:

Year 2 Year 1

Cash $ 45,000 $ 53,500

Accounts receivable (net) 51,300 58,000

Inventories 147,200 135,000

Investments 0 60,000

Equipment 493,000 375,000

Accumulated depreciationequipment (113,700) (128,000)

$622,800 $553,500

Accounts payable $61,500 $42,600

Bonds payable, due Year 4 0 100,000

Common stock, $10 par 250,000 200,000

Paid-in capital in excess of parcommon stock 75,000 50,000

Retained earnings 236,300 160,900

$622,800 $553,500

The income statement for the current year is as follows:

Sales $623,000

Cost of goods sold 348,500

Gross profit $274,500

Operating expenses:

Depreciation expense $24,700

Other operating expenses 75,300

Total operating expenses 100,000

Income from operations $174,500

Other income:

Gain on sale of investment $ 5,000

Other expense:

Interest expense 12,000 (7,000)

Income before income tax $167,500

Income tax 64,100

Net income $103,400

Additional data for the current year are as follows:

(a) Fully depreciated equipment costing $39,000 was scrapped, no salvage, and equipment was purchased for $157,000.

(b) Bonds payable for $100,000 were retired by payment at their face amount.

(c) 5,000 shares of common stock were issued at $15 for cash.

(d) Cash dividends declared were paid $28,000.

(e) All sales are on account.

Prepare a statement of cash flows, using the direct method of reporting cash flows from operating activities.

ConnieJo Company
Statement of Cash Flows
For the year ended Year 2
Cash Flows from Operating Activities $ $
Cash received from Customers 629,700
Cash paid to Suppliers (341,800)
Cash paid for Operating Expenses (75,300)
Cash paid for Income Taxes (64,100)
Net cash provided by Operating Activities 148,500
Cash Flows from Investing Activities
Cash received from sale of Investments 65,000
Cash paid for purchase of Equipment (157,000)
Net cash used in Investing Activities (92,000)
Cash Flows from Financing Activities
Proceeds from issuance of Common Stock 75,000
Cash paid to retire Bonds Payable (100,000)
Cash paid for Interest (12,000)
Cash paid for Dividends (28,000)
Net cash used in Financing Activities (65,000)
Net decrease in Cash (8,500)
Cash, end of Year 1 53,500
Cash, end of Year 2 45,000

Receivable:

Debit Credit Balance
Beginning 58,000 Dr.
Sales 623,000 681,000
Cash ( Balancing Amount ) 629,700
Ending 51,300 Dr.

Inventories:

Debit Credit Balance
Beginning 135,000 Dr.
Accounts Payable ( Balancing Amount) 360,700 495,700
Cost of Goods Sold 348,500
Ending 147,200 Dr.

Accounts Payable:

Debit Credit Balance
Beginning 42,600 Cr.
Inventories 360,700 403,300
Cash ( Balancing Amount) 341,800
Ending 61,500 Cr.

Hi! I'm having trouble understanding from this example on how Cash Paid for Purchase of Equipment is (157,000). Can you explain what numbers are used to get that answer asap please. Thanks in advance!

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Principles Of Cost Accounting

Authors: Robert E. Schmiedicke, Charles F. Nagy, Edward J. Vanderback, E.J. Vanderbeck C.F. Nagy

9th Edition

0538812915, 978-0538812917

More Books

Students also viewed these Accounting questions

Question

Solve the integral:

Answered: 1 week ago

Question

What is meant by Non-programmed decision?

Answered: 1 week ago

Question

What are the different techniques used in decision making?

Answered: 1 week ago