The Sage Corporation prepared, for 2017 and 2016, the following balance sheet data: December 31 2017...

The Sage Corporation prepared, for 2017 and 2016, the following balance sheet data:

	December 31
	2017	2016
Cash ....................................	$ 87,375	$ 63,750
Available-for-sale securities (not cash equivalents) .........................	17,250	105,000
Accounts receivable .....................	90,000	86,250
Merchandise inventory ...................	187,500	163,500
Prepaid insurance .......................	1,125	1,500
Land, buildings, and equipment .........	1,378,875	1,087,500
Accumulated depreciation ................	(558,750)	(498,750)
Total .................................	$1,203,375	$1,008,750

Accounts payable ........................	$ 153,375	$ 236,250
Salaries payable ........................	18,750	26,250
Notes payable--bank (current) ...........	37,500	150,000
Bonds payable ...........................	375,000	0
Common stock ............................	600,000	600,000
Retained earnings (deficit) .............	18,750	(3,750)
Total .................................	$1,203,375	$1,008,750

Additional information:

(a)	Sold available-for-sale securities (not cash equivalents) costing $87,750 for $90,000.
(b)	Equipment costing $18,750 with a book value of $3,750 was sold for $4,500.
(c)	Issued 8% bonds payable at par, $375,000.
(d)	Purchased new equipment for cash, $310,125.
(e)	Paid cash dividends of $22,500 during the year.
(f)	Net income for 2017 was $45,000.
(g)	Proceeds from the notes payable were used for operating purposes.

Prepare a cash flow statement for Sage Corporation for 2017, using the indirect method.

Expert Solution


Sage Corporation
Statement of cash flows for the year ended 2017

Cash flows from operating activities
Net income		45,000
Adjustments for:
Depreciation	75,000
Less:Profit on sale of Available-for-sale securities	(2,250)
(90000-87750)
Less:Profit on sale of Equipment	(750)
Less:Increase in trade receivable	(3,750)
Less:Increase in inventory	(24,000)
Add: Decrease in Pre Paid Insurance	375
Less: Decrease in Note Payable	(112,500)
Less: Decrease in Salary Payable	(7,500)
Less: Decrease in Accounts Payable	(82,875)
		(158,250)
*Cash generated from operations-----A*		(113,250)

Cash flows from investing activities
Purchase of equipment	(310,125)
Sale of Equipment	4,500
Sale of Available-for-sale securities	90,000
*Net cash used in investing activities----B*		(215,625)

Cash flows from financing activities
Issue of Bonds	375,000
Payment of Dividend	(22,500)

*Net cash used in financing activities-----C*		352,500

Net increase in cash and cash equivalents(A+B+C)		23,625
Cash and cash equivalents at beginning of period		63,750
Cash and cash equivalents at end of period		87,375



Cost of Equipment	18,750
Accumulated Depreciaiton	15,000
Book Value	3,750
Sale	4,500
Profit on sale of machine	750


Accumulated Depreciation -2016	498,750
Less: Accumulated Deprecation for sale of equipment	(15,000)
	483,750
Accumulated Depreciation -2017	558,750
Depreciation for the year 2017	75,000	(558750-483750)

ekkarill92 answered 2 years ago

Jafan Retailing, Balance Sheet Statement December 31, 2016 & December 31, 2017 2016 2017 Cash $ ...

Jafan Retailing, Balance Sheet Statement December 31, 2016 & December 31, 2017 2016 2017 Cash $ 235,000 $ 400,000 Accounts Receivable 367,200 325,000 Inventory 450,000 500,200 Prepaid Expenses 120,000 160,000 Long-term investment 100,000 300,000 Equiptment (Net) 1,050,000 1,125,000 Total Assets $ 2,322,200 $ 2,810,200 Accounts Payable $ 421,000 $ 411,000 Salary Payable 134,000 180,000 Interest Payable 110,000 112,000 Bonds Payable 550,000 560,000 Common Shares...

Complex Balance Sheet Presented below is the unaudited balance sheet as of December 31, 2016, prepared...

Complex Balance Sheet Presented below is the unaudited balance sheet as of December 31, 2016, prepared by Zeus Manufacturing Corporation's bookkeeper. Zeus Manufacturing Corporation Balance Sheet for the Year Ended December 31, 2016 Assets Liabilities and Shareholders' Equity Cash $225,000 Accounts payable $133,800 Accounts receivable (net) 345,700 Mortgage payable 900,000 Inventories 560,000 Notes payable 500,000 Prepaid income taxes 40,000 Lawsuit liability 80,000 Investments 57,700 Income taxes payable 61,200 Land 450,000 Deferred tax liability 28,000 Building 1,750,000 Accumulated depreciation 420,000 Machinery...

Corporation prepares quarterly financial statements, ending March 31, 2017. The balance sheet at December 31, 2016,...

Corporation prepares quarterly financial statements, ending March 31, 2017. The balance sheet at December 31, 2016, is presented below. Cudahy Corporation Balance Sheet December 31, 2016 Assets Liabilities and Stockholders' Equity Cash 14,575 Accounts payable 53,025 Accounts receivable 34,050 Common stock 40,000 Allowance for doubtful accounts (4,000) Retained earnings 84,050 Land 32,000 Equipment 70,000 A/D - equipment (28,000) Building 83,500 A/D - building (25,050) 177,075 177,075 During the first quarter the following transactions occurred: 1. Performed services for $85,000...

Prepare a balance sheet in report form as of December 31, 2016. * Balance sheet data:...

Prepare a balance sheet in report form as of December 31, 2016. * Balance sheet data: Accounts payable $ 194,300 Accounts receivable 545,000 Accumulated depreciation—office buildings and equipment 1,580,000 Accumulated depreciation—store buildings and equipment 4,126,000 Allowance for doubtful accounts 8,450 Available-for-sale investments (at cost) 260,130 Bonds payable, 5%, due 2024 500,000 Cash 246,000 Common stock, $20 par (400,000 shares authorized; 100,000 shares issued, 94,600 outstanding) 2,000,000 Dividends: Cash dividends for common stock 155,120 Cash dividends for preferred stock 100,000 Goodwill...

A comparative balance sheet for Talkington Corporation is presented below. December 31 Assets 2017 2016 Cash...

A comparative balance sheet for Talkington Corporation is presented below. December 31 Assets 2017 2016 Cash $68,000 $22,000 Accounts receivable 82,000 66,000 Inventory 170,000 189,000 Land 71,000 110,000 Equipment 280,000 200,000 Accumulated depreciation–equipment (74,000) (42,000) Total $597,000 $545,000 Liabilities and Stockholders’ Equity Accounts payable $34,000 $47,000 Bonds payable 150,000 200,000 Common stock ($1 par) 164,000 164,000 Retained earnings 249,000 134,000 Total $597,000 $545,000 Additional information: 1. Net income for 2017 was $155,000; there were no gains or losses. 2. Cash...

A comparative balance sheet for Martinez Corporation is presented below. December 31 Assets 2017 2016 Cash...

A comparative balance sheet for Martinez Corporation is presented below. December 31 Assets 2017 2016 Cash $ 72,870 $ 22,000 Accounts receivable 83,730 67,860 Inventory 181,730 190,860 Land 72,730 111,860 Equipment 261,730 201,860 Accumulated Depreciation-Equipment ( 70,730 ) ( 43,860 ) Total $ 602,060 $ 550,580 Liabilities and Stockholders' Equity Accounts payable $ 35,730 $ 48,860 Bonds payable 150,000 200,000 Common stock ($1 par) 214,000 164,000 Retained earnings 202,330 137,720 Total $ 602,060 $ 550,580 Additional information: 1. Net income for 2017 was $...

A comparative balance sheet for Pearl Corporation is presented below. December 31 Assets 2017 2016 Cash...

A comparative balance sheet for Pearl Corporation is presented below. December 31 Assets 2017 2016 Cash $ 72,800 $ 22,000 Accounts receivable 83,260 67,460 Inventory 181,260 190,460 Land 72,260 111,460 Equipment 261,260 201,460 Accumulated Depreciation-Equipment (70,260 ) (43,460 ) Total $600,580 $549,380 Liabilities and Stockholders' Equity Accounts payable $ 35,260 $ 48,460 Bonds payable 150,000 200,000 Common stock ($1 par) 214,000 164,000 Retained earnings 201,320 136,920 Total $600,580 $549,380 Additional information: 1. Net income for 2017 was $127,520. No gains...

Hudson Corporation’s balance sheet at December 31, 2016, is presented below. Hudson Corporation Balance Sheet December...

Hudson Corporation’s balance sheet at December 31, 2016, is presented below. Hudson Corporation Balance Sheet December 31, 201 Hudson Corporation Balance Sheet December 31, 2016 Cash $ 13,100 Accounts payable $ 8,750 Accounts receivable 19,780 Common stock 20,000 Allowance for doubtful accounts ( 800 ) Retained earnings 12,730 Inventory 9,400 $ 41,480 $ 41,480 During January 2016, the following transactions occurred. Hudson Corporation uses the perpetual inventory method. Jan. 1 Hudson Corporation accepted a 4-month, 8% note from Betheny Company...

Kay Wing, Inc., prepared the following balance sheet at December 31, 20X0. Balance Sheet as of December 31, 20X0:

Kay Wing, Inc., prepared the following balance sheet at December 31, 20X0. Balance Sheet as of December 31, 20X0:Cash $ 65,000Accounts receivable 37,000Inventory 70,000Long-term investments 20,000Land 39,000Plant and equipment (net) 109,000Total assets $ 340,000Accounts payable $ 33,000Taxes payable 4,000Bonds payable 80,000Capital stock 90,000Retained earnings 133,000Total liabilities and stockholders’ equity $ 340,000The following occurred during 20X1.1. $35,000 Note payable was issued. 2. Land was purchased for $50,000 3. Bonds payable (maturing in 20X5) in the amount of $30,000 were retired by...

The following are Sheridan Corp.’s comparative balance sheet accounts at December 31, 2017 and 2016, with...

The following are Sheridan Corp.’s comparative balance sheet accounts at December 31, 2017 and 2016, with a column showing the increase (decrease) from 2016 to 2017. COMPARATIVE BALANCE SHEETS 2017 2016 Increase (Decrease) Cash $814,600 $706,000 $108,600 Accounts receivable 1,129,100 1,176,600 (47,500 ) Inventory 1,861,900 1,719,500 142,400 Property, plant, and equipment 3,335,800 2,940,300 395,500 Accumulated depreciation (1,159,600 ) (1,046,100 ) (113,500 ) Investment in Myers Co. 313,100 277,300 35,800 Loan receivable 249,200 — 249,200 Total assets $6,544,100 $5,773,600 $770,500 Accounts...

Question