Condensed financial data of Tebow Company appear below: TEBOW COMPANY Comparative Balance Sheet December 31 2017...

Condensed financial data of Tebow Company appear below:
TEBOW COMPANY
Comparative Balance Sheet
December 31

2017 2016

Assets

Cash $ 70,000 $ 35,000
Accounts receivable 82,000 53,000
Inventories 120,000 132,000
Prepaid expenses 19,000 25,000
Investments 80,000 65,000
Plant assets 310,000 250,000
Accumulated depreciation (65,000) (60,000)
Total $616,000 $500,000

Liabilities and Stockholders' Equity

Accounts payable $ 95,000 $ 75,000
Accrued expenses payable 22,000 24,000
Bonds payable 120,000 150,000
Common stock 245,000 170,000
Retained earnings 134,000 81,000
Total $616,000 $500,000

TEBOW COMPANY
Income Statement

For the Year Ended December 31, 2017

Sales $480,000
Less:
Cost of goods sold $290,000
Operating expenses (includes depreciation expense) 77,000
Income taxes 15,000
Interest expense 13,000
Loss on sale of plant assets 3,000 398,000
Net income $ 82,000
Additional information:
1. Old plant assets costing $25,000 were sold when book value was $13,000.
2. Bonds with a face value of $30,000 were converted into $30,000 of common stock.

Prepare a statement of cash flows for the year using the indirect method

(Please show the calculations)

Solutions

Expert Solution

Depreciation on plant assets sold = Cost of plant assets - Book value of plant assets
Depreciation on plant assets sold = $25,000 - $13,000
Depreciation on plant assets sold = $12,000

Depreciation expense during the year = Ending accumulated depreciation + Depreciation on plant assets sold - Beginning accumulated depreciation
Depreciation expense during the year = $65,000 + $12,000 - $60,000
Depreciation expense during the year = $17,000

Proceed from sale of plant assets = Book value of plant assets - Loss on sale of plant assets
Proceed from sale of plant assets = $13,000 - $3,000
Proceed from sale of plant assets = $10,000

Purchase of plant assets = Ending plant assets + Cost of plant assets sold - Beginning plant assets
Purchase of plant assets = $310,000 + $25,000 - $250,000
Purchase of plant assets = $85,000

Dividend paid = Beginning retained earnings + Net income - Ending retained earnings
Dividend paid = $81,000 + $82,000 - $134,000
Dividend paid = $29,000

ekkarill92 answered 1 year ago

Next > < Previous

Related Solutions

Condensed financial data of Oakley Company appear below. Oakley Company Comparative Balance Sheets December 31 Assets...

Condensed financial data of Oakley Company appear below. Oakley Company Comparative Balance Sheets December 31 Assets 2020 2019 Cash $84,200 $47,000 Accounts receivable 91,200 56,800 Inventory 124,600 102,200 Investments 83,200 85,000 Equipment 256,000 204,000 Accumulated depreciation—equipment (50,000 ) (40,000 ) $589,200 $455,000 Liabilities and Stockholders’ Equity Accounts payable $58,400 $48,700 Accrued expenses payable 12,300 18,600 Bonds payable 101,000 71,000 Common stock 249,000 201,000 Retained earnings 168,500 115,700 $589,200 $455,000 Oakley Company Income Statement For the Year Ended December 31, 2020...

Condensed financial data of Oakley Company appear below. Oakley Company Comparative Balance Sheets December 31 Assets...

Condensed financial data of Oakley Company appear below. Oakley Company Comparative Balance Sheets December 31 Assets 2020 2019 Cash $82,700 $47,250 Accounts receivable 90,800 57,000 Inventory 126,900 102,650 Investments 84,500 87,000 Equipment 255,000 205,000 Accumulated depreciation—equipment (49,500 ) (40,000 ) $590,400 $458,900 Liabilities and Stockholders’ Equity Accounts payable $57,700 $48,280 Accrued expenses payable 12,100 18,830 Bonds payable 100,000 70,000 Common stock 250,000 200,000 Retained earnings 170,600 121,790 $590,400 $458,900 Oakley Company Income Statement For the Year Ended December 31, 2020...

The financial statements of the Precious Company appear below: PRECIOUS COMPANY Comparative Balance Sheet December 31,...

The financial statements of the Precious Company appear below: PRECIOUS COMPANY Comparative Balance Sheet December 31, _________________________________________________________________________ Assets 2020 2019 Cash ............................................................................................. $ 25,000 $ 40,000 Debt investments .......................................................................... 20,000 60,000 Accounts receivable (net) .............................................................. 50,000 30,000 Inventory ....................................................................................... 140,000 170,000 Property, plant and equipment (net) .............................................. 170,000 200,000 Total assets ............................................................................. $405,000 $500,000 Liabilities and stockholders' equity Accounts payable .......................................................................... $ 25,000 $ 30,000 Short-term notes payable .............................................................. 40,000 90,000 Bonds payable .............................................................................. 75,000 160,000 Common shares ............................................................................ 160,000...

The financial statements of Hainz Company appear below: HAINZ COMPANY Comparative Balance Sheet December 31 Assets...

The financial statements of Hainz Company appear below: HAINZ COMPANY Comparative Balance Sheet December 31 Assets 2015 2014 Cash............................................................. $ 20,000 $ 40,000 Short-term investments............................ 20,000 60,000 Accounts receivable (net).......................... 40,000 30,000 Inventory..................................................... 60,000 70,000 Property, plant and equipment (net)....... 260,000 300,000 Total assets .......................................... $400,000 $500,000 Liabilities and stockholders' equity Accounts payable...................................... $ 20,000 $ 30,000 Short-term notes payable........................ 40,000 90,000 Bonds payable........................................... 80,000 160,000 Common stock.......................................... 150,000 150,000 Retained earnings..................................... 110,000 70,000 Total liabilities and stockholders' equity. $400,000 $500,000 HAINZ COMPANY Income Statement For the Year Ended December 31, 2015 Net sales................................................................................ $400,000 Cost of...

The financial statements of Ayayai Company appear below: AYAYAI COMPANY Comparative Balance Sheet December 31 2022...

The financial statements of Ayayai Company appear below: AYAYAI COMPANY Comparative Balance Sheet December 31 2022 2021 Assets Cash $ 26,000 $ 40,200 Debt investments 17,400 66,700 Accounts receivable (net) 42,700 29,500 Inventory 155,000 178,000 Property, plant and equipment (net) 171,000 153,000 Total assets $412,100 $467,400 Liabilities and stockholders' equity Accounts payable $ 24,800 $ 29,800 Short-term notes payable 33,800 88,200 Bonds payable 72,900 156,300 Common stock 173,600 112,300 Retained earnings 107,000 80,800 Total liabilities and stockholders' equity $412,100 $467,400...

The financial statements of Marigold Company appear below: MARIGOLD COMPANY Comparative Balance Sheet December 31 2022...

The financial statements of Marigold Company appear below: MARIGOLD COMPANY Comparative Balance Sheet December 31 2022 2021 Assets Cash $ 27,000 $ 39,400 Debt investments 21,300 53,000 Accounts receivable (net) 51,600 27,900 Inventory 154,000 169,000 Property, plant and equipment (net) 177,000 163,000 Total assets $430,900 $452,300 Liabilities and stockholders' equity Accounts payable $ 26,400 $ 27,200 Short-term notes payable 32,900 92,900 Bonds payable 67,700 146,800 Common stock 195,900 101,200 Retained earnings 108,000 84,200 Total liabilities and stockholders' equity $430,900 $452,300...

Condensed financial data of Ivanhoe Company follow. Ivanhoe Company Comparative Balance Sheets December 31 Assets 2017...

Condensed financial data of Ivanhoe Company follow. Ivanhoe Company Comparative Balance Sheets December 31 Assets 2017 2016 Cash $ 92,920 $ 55,660 Accounts receivable 100,970 43,700 Inventory 129,375 118,278 Prepaid expenses 32,660 29,900 Long-term investments 158,700 125,350 Plant assets 327,750 278,875 Accumulated depreciation (57,500 ) (59,800 ) Total $784,875 $591,963 Liabilities and Stockholders’ Equity Accounts payable $ 117,300 $ 77,395 Accrued expenses payable 18,975 24,150 Bonds payable 126,500 167,900 Common stock 253,000 201,250 Retained earnings 269,100 121,268 Total $784,875 $591,963...

The financial statements of Amy Inc. appear below: Amy Inc Comparative Balance Sheet December 31, Assets...

The financial statements of Amy Inc. appear below: Amy Inc Comparative Balance Sheet December 31, Assets 2020 2019 Cash....................................................................................... $ 36,000 $ 33,000 Short-term investments .......................................................... 28,000 30,000 Accounts receivable (net)....................................................... 80,000 60,000 Supplies ................................................................................. 8,000 10,000 Inventories.............................................................................. 115,000 80,000 Prepaid Expenses .................................................................. 6,000 5,000 Property, plant and equipment (net)....................................... 297,000 218,000 Total assets ..................................................................... $570,000 $436,000 Liabilities and stockholders' equity Accounts payable................................................................... $ 87,000 $ 73,000 Short-term notes payable ....................................................... 15,000 17,000 Long-term bonds payable....................................................... 80,000 20,000 Common stock,...

The following condensed financial statements are for Matadors, Inc. Comparative Balance Sheet, December 31, 2015 and...

The following condensed financial statements are for Matadors, Inc. Comparative Balance Sheet, December 31, 2015 and 2014 2015 2014 Assets Cash $22 $16 Accounts receivable 225 245 Inventory 105 125 Prepaid general expenses 21 12 Plant assets 1,025 1,000 Accumulated depreciation – plant assets (530) (585) Total assets $868 $813 Liabilities and Stockholders’ Equity Accounts payable $70 $45 Interest payable 15 12 Income taxes payable 80 77 Bonds payable 105 97 Common stock 362 354 Retained earnings 236 228 Total...

Condensed financial data of Cheng Inc. follow. CHENG INC. Comparative Balance Sheets December 31 Assets 2017...

Condensed financial data of Cheng Inc. follow. CHENG INC. Comparative Balance Sheets December 31 Assets 2017 2016 Cash $119,000 $47,100 Accounts receivable 93,000 32,400 Inventory 113,000 102,400 Prepaid expenses 29,100 25,700 Investments 139,500 114,700 Equipment 264,800 241,800 Accumulated depreciation-equipment (46,500 ) (51,700 ) Total $711,900 $512,400 Liabilities and Stockholders’ Equity Accounts payable $111,500 $67,600 Accrued expenses payable 16,400 17,100 Bonds payable 114,000 149,300 Common stock 219,100 174,200 Retained earnings 250,900 104,200 Total $711,900 $512,400 CHENG INC. Income Statement For the...

Subjects