Question
Complete the statement of Cash Flows using the INDIRECT method Comparative balance sheets for 2016 and 2015 and an income statement for 2016 are provided
Complete the statement of Cash Flows using the INDIRECT method
Comparative balance sheets for 2016 and 2015 and an income statement for 2016 are provided below for B2B Industries. Additional information from the accounting records of B2B also is provided.
B2B Industries
Comparative Balance Sheets
December 31, 2016 and 2015 ($ in 000)
2016 2015
Cash $ 1,800 $ 1,125
Accounts receivable 1,800 1,350
Inventory 2,700 1,575
Land 2,025 1,800
Building 2,700 2,700
Accumulated depreciation - building 900 810
Equipment 8,550 6,750
Accumulated depreciation - equipment 1,575 1,440
Patent 3,600 4,500
2016 2015
Accounts payable $ 2,250 $ 1,350
Accrued expenses payable 900 675
Lease liability land 450 0
Common stock 9,450 9,000
Paid-in capitalexcess of par 2,250 2,025
Retained earnings 5,300 4,500
B2B Industries
Income Statement Post-Closing Accounts
For year ended December 31, 2016 ($ in 000)
Sales revenue $7,935
Gain on sale of land 270
Cost of goods sold 1,800
Depreciation expense-building 50
Depreciation expense-equipment 945
Loss on sale of equipment 45
Amortization of patent 900
Operating expenses 1,500
Additional information form the accounting records are below. All transactions are material in amount.
It was discovered that the 2016 depreciation expense for the building was understated by $40,000 due to a mathematical error.
The Statement of Shareholders' Equity reveals reductions of $675,000 and $1,350,000 for stock dividends and cash dividends, respectively.
The common stock represents 1 million shares of $10 par stock authorized, 945,000 shares issued and outstanding.
The patent, granted by the U.S. Patent Office, expires December 31, 2020.
Accrued expenses payable are wages and payroll taxes that will be paid by the end of March 2017.
The land lease is considered a capital lease, as the land will transfer title ownership to B2B at the end of the 10-year term. The lease calls for B2B to make annual payments of $50,000 due at the beginning of each year. On January 1, 2016, the estimated value of the land was $500,000. {Assume that the $450,000 is the correct present value for the lease liability on December 31, 2016} Hint: Note disclosure is needed. The current borrowing interest rate is 10%.
During 2016, equipment with an original cost of $900,000 (90% depreciated) was sold.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
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