Answered step by step
Verified Expert Solution
Question
1 Approved Answer
The comparative balance sheet of Mills Engine Co. at December 31, 2016 and 2015, is as follows: Dec. 31, 2016 Dec. 31, 2015 Assets Cash
The comparative balance sheet of Mills Engine Co. at December 31, 2016 and 2015, is as follows:
Dec. 31, 2016 | Dec. 31, 2015 | ||||
Assets | |||||
Cash | $ 850,020 | $ 915,020 | |||
Accounts receivable (net) | 773,520 | 705,520 | |||
Inventories | 1,173,030 | 1,079,530 | |||
Prepaid expenses | 27,200 | 32,300 | |||
Land | 292,410 | 442,010 | |||
Buildings | 1,351,530 | 833,020 | |||
Accumulated depreciation-buildings | (382,510) | (357,010) | |||
Equipment | 476,010 | 420,760 | |||
Accumulated depreciation-equipment | (130,900) | (147,050) | |||
Total | $4,430,310 | $3,924,100 | |||
Liabilities and Stockholders' Equity | |||||
Accounts payable (merchandise creditors) | $ 841,760 | $ 888,270 | |||
Bonds payable | 248,100 | 0 | |||
Common stock, $20 par | 292,000 | 108,000 | |||
Paid-in capital: Excess of issue price over par-common stock | 701,000 | 517,000 | |||
Retained earnings | 2,347,450 | 2,410,830 | |||
Total | $4,430,310 | $3,924,100 |
The noncurrent asset, noncurrent liability, and stockholders' equity accounts for 2016 are as follows:
ACCOUNT Land | ACCOUNT NO. | ||||
Balance | |||||
Date | Item | Debit | Credit | Debit | Credit |
2016 | |||||
Jan. 1 | Balance | 442,010 | |||
Apr. 20 | Realized $139,100 cash from sale | 149,600 | 292,410 |
ACCOUNT Buildings | ACCOUNT NO. | ||||
Balance | |||||
Date | Item | Debit | Credit | Debit | Credit |
2016 | |||||
Jan. 1 | Balance | 833,020 | |||
Apr. 20 | Acquired for cash | 518,510 | 1,351,530 |
ACCOUNT Accumulated Depreciation-Buildings | ACCOUNT NO. | ||||
Balance | |||||
Date | Item | Debit | Credit | Debit | Credit |
2016 | |||||
Jan. 1 | Balance | 357,010 | |||
Dec. 31 | Depreciation for year | 25,500 | 382,510 |
ACCOUNT Equipment | ACCOUNT NO. | ||||
Balance | |||||
Date | Item | Debit | Credit | Debit | Credit |
2016 | |||||
Jan. 1 | Balance | 420,760 | |||
Jan. 26 | Discarded, no salvage | 46,300 | 374,460 | ||
Aug. 11 | Purchased for cash | 101,550 | 476,010 |
ACCOUNT Accumulated Depreciation-Equipment | ACCOUNT NO. | ||||
Balance | |||||
Date | Item | Debit | Credit | Debit | Credit |
2016 | |||||
Jan. 1 | Balance | 147,050 | |||
Jan. 26 | Equipment discarded | 46,300 | 100,750 | ||
Dec. 31 | Depreciation for year | 30,150 | 130,900 |
ACCOUNT Bonds Payable | ACCOUNT NO. | ||||
Balance | |||||
Date | Item | Debit | Credit | Debit | Credit |
2016 | |||||
May 1 | Issued 15-year bonds | 248,100 | 248,100 |
ACCOUNT Common Stock, $20 par | ACCOUNT NO. | ||||
Balance | |||||
Date | Item | Debit | Credit | Debit | Credit |
2016 | |||||
Jan. 1 | Balance | 108,000 | |||
Dec. 7 | Issued 9,200 shares of common stock for $40 per share | 184,000 | 292,000 |
ACCOUNT Paid-in Capital in Excess of Par-Common Stock | ACCOUNT NO. | ||||
Balance | |||||
Date | Item | Debit | Credit | Debit | Credit |
2016 | |||||
Jan. 1 | Balance | 517,000 | |||
Dec. 7 | Issued 9,200 shares of common stock for $40 per share | 184,000 | 701,000 |
ACCOUNT Retained Earnings | ACCOUNT NO. | ||||
Balance | |||||
Date | Item | Debit | Credit | Debit | Credit |
2016 | |||||
Jan. 1 | Balance | 2,410,830 | |||
Dec. 31 | Net loss | 30,520 | 2,380,310 | ||
Dec. 31 | Cash dividends | 32,860 | 2,347,450 |
Required:
Prepare a statement of cash flows, using the indirect method of presenting cash flows from operating activities. Use the minus sign to indicate cash out flows, cash payments, decreases in cash, or any negative adjustments.
Mills Engine Co. | |||
Statement of Cash Flows | |||
For the Year Ended December 31, 2016 | |||
Cash flows from operating activities: | |||
$ | |||
Adjustments to reconcile net loss to net cashflow from operating activities: | |||
Changes in current operating assets and liabilities: | |||
Net cash flow used for operating activities | $ | ||
Cash flows from investing activities: | |||
$ | |||
$ | |||
Net cash flow used for investing activities | |||
Cash flows from financing activities: | |||
$ | |||
$ | |||
Net cash flow from financing activities | |||
$ | |||
Cash at beginning of the year | |||
Cash at end of the year | $ |
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