Question
The comparative balance sheet of Del Ray Enterprises Inc. at December 31, 2016 and 2015, is as follows: 1 Dec. 31, 2016 Dec. 31, 2015
The comparative balance sheet of Del Ray Enterprises Inc. at December 31, 2016 and 2015, is as follows:
1 |
| Dec. 31, 2016 | Dec. 31, 2015 |
2 | Assets |
|
|
3 | Cash | $146,480.00 | $179,640.00 |
4 | Accounts receivable (net) | 225,010.00 | 241,920.00 |
5 | Merchandise inventory | 321,600.00 | 298,870.00 |
6 | Prepaid expenses | 13,030.00 | 10,420.00 |
7 | Equipment | 654,380.00 | 537,900.00 |
8 | Accumulated depreciation-equipment | (169,970.00) | (133,130.00) |
9 | Total assets | $1,190,530.00 | $1,135,620.00 |
10 | Liabilities and Stockholders Equity |
|
|
11 | Accounts payable (merchandise creditors) | $250,960.00 | $236,720.00 |
12 | Mortgage note payable | 0.00 | 335,410.00 |
13 | Common stock, $10 par | 75,000.00 | 25,000.00 |
14 | Paid-in capital: Excess of issue price over parcommon stock | 440,000.00 | 310,000.00 |
15 | Retained earnings | 424,570.00 | 228,490.00 |
16 | Total liabilities and stockholders equity | $1,190,530.00 | $1,135,620.00 |
Additional data obtained from the income statement and from an examination of the accounts in the ledger for 2016 are as follows:
A. | Net income, $348,560 |
B. | Depreciation reported on the income statement, $82,480 |
C. | Equipment was purchased at a cost of $162,120 and fully depreciated equipment costing $45,640 was discarded, with no salvage realized. |
D. | 10,000 shares of common stock were issued at $18 for cash. |
E. | The mortgage note payable was not due until 2018 but the terms permitted earlier payment without penalty. |
F. | Cash dividends declared and paid, $152,480 |
Prepare a statement of cash flows, using the indirect method of presenting cash flows from operating activities. Refer to the Labels and Amount Descriptions list provided for the exact wording of the answer choices for text entries. Be sure to complete the heading of the statement. In the operating activities section, use the minus sign to indicate cash outflows, decreases in cash and a net cash outflow, if required. In the investing and financing activities section, use a minus sign only to indicate a NET cash outflow for the section and enter in the order listed on the Instructions page.
Labels and Amount Descriptions | |
---|---|
Cash paid for dividends | |
Cash paid for equipment | |
Cash paid for merchandise | |
Cash paid for purchase of equipment | |
Cash paid for purchase of land | |
Cash paid to retire mortgage note payable | |
Cash received from customers | |
Cash received from sale of common stock | |
December 31, 2016 | |
Decrease in cash | |
Decrease in inventory | |
Decrease in accounts payable | |
Decrease in accounts receivable | |
Decrease in prepaid expenses | |
Depreciation | |
For the Year Ended December 31, 2016 | |
Gain on disposal of equipment | |
Gain on sale of investments | |
Increase in accounts payable | |
Increase in accounts receivable | |
Increase in cash | |
Increase in inventory | |
Increase in prepaid expenses | |
Loss on disposal of equipment | |
Loss on sale of investments | |
Net cash flow from financing activities | |
Net cash flow from investing activities | |
Net cash flow from operating activities | |
Net cash flow used for financing activities | |
Net cash flow used for investing activities | |
Net cash flow used for operating activities | |
Net income | |
Net loss |
To help out, here are the answers that I inputted, with the red box indicating a wrong answer:
Score: 81/158 Del Ray Enterprises Inc. Statement of Cash Flows (Label) 1 Cash flows from operating activities: 2 Net income 3 Adjustments to reconcile net income to net cash flow from operating activities: $155,560.00 82,480.00 5 Changes in current operating assets and Liabilities: Decrease in accounts receivable Increase in inventory Increase in prepaid expenses Increase in accounts payable 16,910.00 (22,750.00 (2,610.00) 4,240.00 40Net cash flow from operating activities S235,850.00 12 Cash flows from investing activities: Less: Cash paid for equipment $(162,120.00) 4Net cash flow from operating activities (162,120.00) 15 asn rlows trom hnancing activities: $152,480.00 Cash paid for dividends 18 Less: Cash paid for dividends 9Less: Cash received from sale of common stock 20Increase in cash 21 Cash received from sale of common stock 22Cash at the beginning of the year 23 Cash at the end of the year $152,480.00 583,000.00 (535,480.00) $(33,160.00) 179,640.00 $146,480.00Step 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