Question

Spreadsheet and Statement of Cash Flows

The following information was taken from Lamberson Company's accounting records:

	Account Balances
Account Titles	January 1, 2016	December 31, 2016
Debits
Cash	$ 1,400	$ 2,400
Accounts Receivable (net)	2,800	2,690
Marketable Securities (at cost)	1,700	3,000
Allowance for Change in Value	500	800
Inventories	8,100	7,910
Prepaid Items	1,300	1,710
Investments (long-term)	7,000	5,400
Land	15,000	15,000
Buildings and Equipment	32,000	46,200
Discount on Bonds Payable	—	290
	$69,800	$85,400
Credits
Accumulated Depreciation	$16,000	$16,400
Accounts Payable	3,800	4,150
Income Taxes Payable	2,400	2,504
Wages Payable	1,100	650
Interest Payable	—	400
Note Payable (long-term)	3,500	—
12% Bonds Payable	—	10,000
Deferred Taxes Payable	800	1,196
Convertible Preferred Stock, $100 par	9,000	—
Common Stock, $10 par	14,000	21,500
Additional Paid-in Capital	8,700	13,700
Unrealized Increase in Value of Marketable Securities	500	800
Retained Earnings	10,000	14,100
	$69,800	$85,400

Additional information for the year:

Sales		$ 39,930
Cost of goods sold		(19,890)
Depreciation expense		(2,100)
Wages expense		(11,000)
Other operating expenses		(1,000)
Bond interest expense		(410)
Dividend revenue		820
Gain on sale of investments		700
Loss on sale of equipment		(200)
Income tax expense		(2,050)
Net income		$ 4,800

Dividends declared and paid totaled $700.

On January 1, 2016, convertible preferred stock that had originally been issued at par value were converted into 500 shares of common stock. The book value method was used to account for the conversion.

Long-term nonmarketable investments that cost $1,600 were sold for $2,300.

The long-term note payable was paid by issuing 250 shares of common stock at the beginning of the year.

Equipment with a cost of $2,000 and a book value of $300 was sold for $100. The company uses one Accumulated Depreciation account for all depreciable assets.

Equipment was purchased at a cost of $16,200.

The 12% bonds payable were issued on August 31, 2016, at 97. They mature on August 31, 2026. The company uses the straight-line method to amortize the discount.

Taxable income was less than pretax accounting income, resulting in a $396 increase in deferred taxes payable.

Short-term marketable securities were purchased at a cost of $1,300. The portfolio was increased by $300 to a $3,800 fair value at year-end by adjusting the related allowance account.

Required

Prepare a spreadsheet to support Lamberson Company's 2016 statement of cash flows. Use the minus sign to indicate cash outflows, a decrease in cash or cash payments.
LAMBERSON COMPANY
Cash Flows Worksheet
For Year Ended December 31, 2016

Answer 1

LAMBERSON COMPANY'S
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED December 31, 2016
Detail	Debit (in $)	Credit (in $)
Cash Flow from Operating activities:-
Net Income	$4,800
Add: Depreciation Expense	$2,100
Decrease in Account Receivable	$110
Decrease in Inventory	$190
Increase in Account Payable	$350
Increase in income Tax Payable	$104
Increase in interest Payable	$400
Loss on Sale of Equipment	$200
Increae in Deferred Tax Payable	$396
Bond Discount Premium	$10
Less: Increase in Prepaid items		$410
Decrease in Wages Payable		$450
Gain on Sale of Investment		$700
Cash flow from investing activities
Payment for Purchase of Short term Marketable Securities		$1,300
Proceed from Sale of Long term investment	$2,300
Proceed from Sale of Equipment	$100
Payment for Purchase of Equipment		$16,200
Cash from Finance   Activities
Payment of Dividend		$700
Proceed from Issuance of 12% bond	$9,700
Investing and Financing Activities Not Affecting Cash
Issuance of Common Stock to Convert Preferred Stock	$9,000
Conversion of Preferred Stock to Common Stock		$9,000
Issuance of Common Stock to pay Long Term note	$3,500
Payment of Long term Note by issuing Common Stock		$3,500
Net Increase in Cash (Bal Fig)		$1,000
Closing Balance of Cash	$33,260	$33,260