In: Accounting
Required information
[The following information applies to the questions
displayed below.]
A comparative balance sheet and income statement is shown for
Cruz, Inc.
| CRUZ, INC. Comparative Balance Sheets December 31, 2017 |
|||||||
| 2017 | 2016 | ||||||
| Assets | |||||||
| Cash | $ | 99,000 | $ | 25,000 | |||
| Accounts receivable, net | 42,800 | 53,100 | |||||
| Inventory | 89,600 | 99,700 | |||||
| Prepaid expenses | 5,600 | 4,400 | |||||
| Total current assets | 237,000 | 182,200 | |||||
| Furniture | 113,000 | 124,700 | |||||
| Accum. depreciation—Furniture | (17,600 | ) | (9,400 | ) | |||
| Total assets | $ | 332,400 | $ | 297,500 | |||
| Liabilities and Equity | |||||||
| Accounts payable | $ | 15,600 | $ | 21,900 | |||
| Wages payable | 9,400 | 5,200 | |||||
| Income taxes payable | 1,500 | 2,700 | |||||
| Total current liabilities | 26,500 | 29,800 | |||||
| Notes payable (long-term) | 31,100 | 65,700 | |||||
| Total liabilities | 57,600 | 95,500 | |||||
| Equity | |||||||
| Common stock, $5 par value | 238,600 | 190,000 | |||||
| Retained earnings | 36,200 | 12,000 | |||||
| Total liabilities and equity | $ | 332,400 | $ | 297,500 | |||
| CRUZ, INC. Income Statement For Year Ended December 31, 2017 |
||||||
| Sales | $ | 509,400 | ||||
| Cost of goods sold | 327,800 | |||||
| Gross profit | 181,600 | |||||
| Operating expenses | ||||||
| Depreciation expense | $ | 39,200 | ||||
| Other expenses | 92,900 | 132,100 | ||||
| Income before taxes | 49,500 | |||||
| Income taxes expense | 18,100 | |||||
| Net income | $ | 31,400 | ||||
Furniture costing $57,700 is sold at its book value in 2017. Acquisitions of furniture total $46,000 cash, on which no depreciation is necessary because it is acquired at year-end. What is the cash inflow related to the sale of furniture?
Correct answer---------Cash inflow related to equipment = $26,700
Working
| Accumulated depreciation on Furniture sold | |
| Accumulated Depreciation beginning balance | $ 9,400.00 |
| Add: Depreciation of current year | $ 39,200.00 |
| Subtotal | $ 48,600.00 |
| Ending balance of Accumulated depreciation | $ 17,600.00 |
| Depreciation on asset sold | $ 31,000.00 |
.
| Cash received on sale of Furniture | |
| Cost of equipment sold | $ 57,700.00 |
| Less: Accumulated depreciation | $ 31,000.00 |
| Book value of asset sold | $ 26,700.00 |
| Profit on sale | $ - |
| Cash received on sale of Furniture | $ 26,700.00 |