Q5:

Statement of Cash Flows (Indirect Method) The Sweet Companys income statement and comparative balance sheets as of December 31 of 2016 and 2015 are presented below:

SWEET COMPANY Income Statement For the Year Ended December 31, 2016
Sales Revenue		$950,000
Cost of Goods Sold	$507,000
Wages Expense	207,000
Depreciation Expense	62,000
Insurance Expense	13,000
Interest Expense	12,000
Income Tax Expense	57,000
Gain on Sale of Equipment	(16,000)	842,000
Net Income		$108,000

SWEET COMPANY Balance Sheets
	Dec. 31, 2016	Dec. 31, 2015
Assets
Cash	$32,000	$33,000
Accounts Receivable	68,000	43,000
Inventory	177,000	126,000
Prepaid Insurance	9,000	11,000
Plant Assets	887,000	770,000
Accumulated Depreciation	(191,000)	(175,000)
Total Assets	$982,000	$808,000
Liabilities and Stockholders Equity
Accounts Payable	$37,000	$27,000
Interest Payable	5,000	-
Income Tax Payable	11,000	18,000
Bonds Payable	145,000	80,000
Common Stock	660,000	585,000
Retained Earnings	176,000	98,000
Treasury Stock	(52,000)	-
Total Liabilities and Stockholders Equity	$982,000	$808,000

During the year, Sweet Company sold equipment for $27,000 cash that originally cost $57,000 and had $46,000 accumulated depreciation. New equipment was purchased for cash. Bonds payable and common stock were issued for cash. Cash dividends of $30,000 were declared and paid. At the end of the year, shares of treasury stock were purchased for cash. Accounts payable relate to merchandise purchases.

Required a. Compute the change in cash that occurred during 2016. b. Prepare a statement of cash flows using the indirect method.

a. Change in Cash during 2016 $Answer

AnswerIncreaseDecrease

b. Use a negative sign with cash outflow answers.

SWEET COMPANY Statement of Cash Flows For Year Ended December 31, 2016
Cash Flow from Operating Activities
Net Income		$
Add (deduct) items to convert net income to cash basis
Depreciation
Gain on Sale of Equipment
Accounts Receivable	Increase Decrease
Inventory	Increase Decrease
Prepaid Insurance	Increase Decrease
Accounts Payable	Increase Decrease
Interest Payable	Increase Decrease
Income Tax Payable	Increase Decrease
Cash Flow Provided by Operating Activities
Cash Flow from Investing Activities
Sale of Equipment
Purchase of Equipment
Cash Used by Investing Activities
Cash Flow from Financing Activities
Issuance of Bonds Payable
Purchase of Common Stock
Payment of Dividends
Purchase of Treasury Stock
Cash Provided by Financing Activities
Net in CashAnswerIncreaseDecrease
Cash at Beginning of Year
Cash at End of Year		$