In: Accounting
Information from the statement of financial position and
statement of income are given below for Pina Road Inc., a company
following IFRS, for the year ended December 31. Pina Road has
adopted the policy of classifying interest paid as operating
activities and dividends paid as financing activities.
| Comparative Statement of Financial Position, at December 31 | |||||||
| 2017 | 2016 | ||||||
| Cash | $81,700 | $48,050 | |||||
| Accounts receivable | 91,800 | 37,800 | |||||
| Inventory | 128,400 | 108,650 | |||||
| Investments in land | 91,900 | 115,000 | |||||
| Property, plant, and equipment | 295,000 | 212,000 | |||||
| Accumulated depreciation | (48,500 | ) | (40,000 | ) | |||
| $640,300 | $481,500 | ||||||
| Accounts payable | $54,500 | $49,080 | |||||
| Accrued liabilities | 12,300 | 19,630 | |||||
| Notes payable | 144,000 | 76,000 | |||||
| Common shares | 245,000 | 208,000 | |||||
| Retained earnings | 184,500 | 128,790 | |||||
| $640,300 | $481,500 | ||||||
| Statement of Income, year ended December 31, 2017 | |||||||
| Revenues | |||||||
| Sales | $291,420 | ||||||
| Gain on sale of investment in land | 5,000 | ||||||
| Gain on sale of equipment | 8,870 | ||||||
| 305,290 | |||||||
| Expenses | |||||||
| Cost of goods sold | $99,360 | ||||||
| Depreciation expense | 56,800 | ||||||
| Operating expenses | 14,730 | ||||||
| Income tax expense | 38,700 | ||||||
| Interest expense | 2,820 | 212,410 | |||||
| Net income | $92,880 | ||||||
Additional information:
| 1. | Investments in land were sold at a gain during 2017. | |
| 2. | Equipment costing $57,300 was sold for $17,870, resulting in a gain. | |
| 3. | Common shares were issued in exchange for some equipment during the year. No other shares were issued. | |
| 4. | The remaining purchases of equipment were paid for in cash. |
Prepare a statement of cash flows for the year ended December 31,
2017, using the indirect method. (Show amounts that
decrease cash flow with either a - sign e.g. -15,000 or in
parenthesis e.g. (15,000).)