Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Natalie has prepared the balance sheet and income statement of Cookie & Coffee Creations Inc. and would like you to prepare the cash flow statement.

Natalie has prepared the balance sheet and income statement of Cookie & Coffee Creations Inc. and would like you to prepare the cash flow statement. The comparative balance sheet of Cookie & Coffee Creations Inc. at October 31, 2018 for the years 2018 and 2017 and the income statement for the year ended October 31, 2018, are presented below.

COOKIE & COFFEE CREATIONS INC. Balance Sheet October 31,
Assets 2018 2017
Cash $22,324 $5,550
Accounts receivable 3,250 2,710
Inventory 7,897 7,450
Prepaid expenses 5,800 6,050
Equipment 102,000 75,500
Accumulated depreciation equipment (25,200 ) (9,100 )
Total assets $116,071

$88,160

COOKIE & COFFEE CREATIONS INC. Balance Sheet October 31,
Liabilities and Stockholders Equity 2018 2017
Accounts payable $1,150 $2,450
Income taxes payable 9,251 7,200
Dividends payable 27,000 27,000
Salaries and wages payable 7,250 1,280
Interest payable 188 0
Note payable 10,000 0
Preferred stock, no par, $6 cumulative, 3,000 and 2,800 shares issued, respectively 15,000 14,000
Common stock, $1 par25,180 shares issued and outstanding 25,180 25,180
Additional paid-in capitaltreasury stock 250 250
Retained earnings 20,802 10,800
Total liabilities and stockholders equity $116,071 $88,160

COOKIE & COFFEE CREATIONS INC. Income Statement Year Ended October 31, 2018
Sales $485,625
Cost of goods sold 222,694
Gross profit 262,931
Operating expenses
Salaries and wages expense $147,979
Depreciation expense 17,600
Other operating expenses 48,186 213,765
Income from operations 49,166
Other expenses
Interest expense $413
Loss on disposal of plant assets 2,500 2,913
Income before income tax 46,253
Income tax expense 9,251
Net income

$37,002

1. Equipment (cost $4,500 and book value $3,000) was disposed of at the beginning of the year for $500 cash and replaced with new equipment purchased for $4,000 cash.
2. Additional equipment was bought for $14,000 on November 1, 2017. A $12,000 note payable was signed. The terms provide for equal semi-annual installment payments of $2,000 on May 1 and November 1 of each year, plus interest of 5% on the outstanding principal balance.
3. Other equipment was bought for $13,000 cash.
4. Dividends were declared on the preferred and common stock on October 15, 2018, to be paid on November 15, 2018.
5. Accounts payable relate only to merchandise creditors.
6. Prepaid expenses relate only to other operating expenses.

Prepare a statement of cash flows for Cookie & Coffee Creations Inc. for the year ended October 31, 2018, using the indirect method.

Prepare a statement of cash flows for Cookie & Coffee Creations Inc. for the year ended October 31, 2018, using the direct method. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)

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

The Oxford Handbook Of The Sociology Of Finance

Authors: Karin Knorr Cetina, Alex Preda

1st Edition

0198708777, 978-0198708773

More Books

Students also viewed these Finance questions