Question
Below is the statement of income and comparative balance sheets of Dair Company. DAIRY COMPANY Income statement For the year ended December 31, 2017 Sales
Below is the statement of income and comparative balance sheets of Dair Company.
DAIRY COMPANY Income statement For the year ended December 31, 2017 | ||
---|---|---|
Sales | $ 700,000 | |
cost of goods sold | $ 440,000 | |
Salaries and other operating expenses | 95,000 | |
depreciation expense | 22,000 | |
amortization expenses | 7,000 | |
Interest expenses | 10,000 | |
Income from tax expenses | 36,000 | |
Loss on withdrawal of bonds | 5,000 | 615,000 |
Net Income | 85,000 |
DAIRY COMPANY Balances | ||
---|---|---|
December 31, 2017 | December 31, 2016 | |
Assets | ||
Money | $ 27,000 | $ 18,000 |
accounts receivable | 53,000 | 48,000 |
Inventory | 103,000 | 109,000 |
Prepaid expenses | 12,000 | 10,000 |
plant assets | 360.000 | 336,000 |
Accumulated depreciation | (87,000) | (84,000) |
intangible assets | 43,000 | 50,000 |
total assets | $ 511,000 | $ 487,000 |
Liabilities and Equity | ||
Accounts payable | $ 32,000 | $ 26,000 |
interest to pay | 4,000 | 7,000 |
Income tax payable | 6,000 | 8,000 |
Obligations with the public | 60.000 | 120,000 |
Common actions | 252,000 | 228,000 |
Retained earnings | 157,000 | 98,000 |
Total liabilities and equity | $ 511,000 | $ 487,000 |
During 2017, the company sold old equipment that cost $36,000 and had accumulated depreciation of $19,000 for $17,000 in cash. Also in 2017, $60,000 worth of new equipment was purchased in exchange for $60,000 of bonds payable, and the $120,000 bonds payable were retired for cash at a loss. A cash dividend of $26,000 was declared and paid in 2017. All stock issuances were in cash.
(a) Calculate the change in cash that occurred in 2017.
Effective December 31, 2017 | $Response |
Effective December 31, 2016 | Answer |
Cash increase during 2017 | $Response |
(b) Prepare a statement of cash flows for 2017 using the indirect method.
Use negative signs with the answers to show a decrease in cash.
DAIRY COMPANY STATEMENT OF CASH FLOWS FOR THE YEAR ENDED DECEMBER 31, 2017 | ||
---|---|---|
Net cash flow from operating activities | ||
Net Income | $response | |
Add (deduct) items to convert net income to cash | ||
Depreciation | Answer | |
amortization expenses | Answer | |
Loss from Withdrawal of Bonds | Answer | |
Increase in accounts receivable | Answer | |
inventory decrease | Answer | |
Increase in prepaid expenses | Answer | |
Increase in accounts payable | Answer | |
Decrease in interest payable | Answer | |
Income tax payable Decrease | Answer | |
Net cash provided by operating activities | Answer | |
Cash flows from investing activities | ||
Equipment sale | Answer | |
Cash flows from financing activities | ||
Withdrawal of Bonds Payable | Answer | |
Issuance of Common Stock | Answer | |
Dividend Payment | Answer | |
Net cash used for financing activities | Answer | |
Net increase in cash | Answer | |
Effective at the beginning of the year | Answer | |
Effective at the end of the year | $Response |
(c) Prepare separate schedules that show (1) cash paid for interest and income taxes and (2) investment and financing transactions that are not in cash.
(1) Supplemental Cash Flow Disclosures | |
Cash paid for interest | $response |
Cash paid for income taxes | $Response |
(2) List of non-cash investing and financing activities | |
Issuance of Bonds Payable for the Acquisition of Equipment | $Response |
Step by Step Solution
3.35 Rating (155 Votes )
There are 3 Steps involved in it
Step: 1
a The change in cash in 2017 Cash December 31 2017 27000 Cash December 31 2016 18000 Cash increase d...Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started