Question

Statement of Cash Flows (Direct Method) The Sweet Company’s 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 direct method.

a. Change in Cash during 2016 $Answer Answer Increase Decrease

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
Cash Received from Customers		$Answer
Cash Paid for Merchandise Purchased	$Answer
Cash Paid to Employees	Answer
Cash Paid for Insurance	Answer
Cash Paid for Interest	Answer
Cash Paid as Income Taxes	Answer	Answer
Cash Provided by Operating Activities		Answer
Cash Flow from Investing Activities
Sale of Equipment	Answer
Purchase of Equipment	Answer
Cash Used by Investing Activities		Answer
Cash Flow from Financing Activities
Issuance of Bonds Payable	Answer
Purchase of Common Stock	Answer
Payment of Dividends	Answer
Purchase of Treasury Stock	Answer
Cash Provided by Financing Activities		Answer
Net in Cash Answer Increase Decrease		Answer
Cash at Beginning of Year		Answer
Cash at End of Year		$Answer

Answer 1

SWEET COMPANY Statement of Cash Flows For Year Ended December 31, 2016
Cash Flow from Operating Activities
Cash Received from Customers	925,000
Cash Paid for Merchandise Purchased	- 548,000
Cash Paid to Employees	- 207,000
Cash Paid for Insurance	- 11,000
Cash Paid for Interest	- 7,000
Cash Paid as Income Taxes	- 64,000
Cash Provided by Operating Activities		88,000
Cash Flow from Investing Activities
Sale of Equipment	27,000
Purchase of Equipment	- 174,000
Cash Used by Investing Activities		- 147,000
Cash Flow from Financing Activities
Issuance of Bonds Payable	65,000
Issuance of Common Stock	75,000
Payment of Dividends	- 30,000
Purchase of Treasury Stock	- 52,000
Cash Provided by Financing Activities		58,000
Net in Cash Answer Increase Decrease		- 1,000
Cash at Beginning of Year		33,000
Cash at End of Year		32,000

Cash receipts from customers = Revenue from sales - Increase in accounts receivables

= 950,000 - 25,000

= $925,000

Cash payment to suppliers = Cost of goods sold + Increase in inventory - Increase in accounts payable

= 507,000 + 51,000 - 10,000

= $548,000

Cash payment for insurance expense = Insurance expense - Decrease in prepaid expenses

= 13,000 - 2,000

= $11,000

Cash payment for income tax = Income tax expense + Decrease in income tax payable

= 57,000 + 7,000

= $64,000

Equipment

Beginning balance	770,000	Cash (sale)	27,000
Gain on sale	16,000	Accumulated depreciation	46,000
Cash (purchase) (bal. fig.)	174,000	Ending balance	887,000
	960,000		960,000