In: Accounting
Crane Company's balance sheet accounts as of December 31, 2018
and 2017 and information relating to 2018 activities are presented
below.
| December 31, | |||
| 2018 | 2017 | ||
| Assets | |||
| Cash | $ 438000 | $ 198000 | |
| Short-term investments | 598000 | — | |
| Accounts receivable (net) | 1000000 | 1000000 | |
| Inventory | 1360000 | 1180000 | |
| Long-term investments | 398000 | 598000 | |
| Plant assets | 3380000 | 1980000 | |
| Accumulated depreciation | (898000) | (898000) | |
| Patent | 178000 | 198000 | |
| Total assets | 
 $6454000  | 
 $4256000  | 
|
| Liabilities and Stockholders' Equity | |||
| Accounts payable and accrued liabilities | $1640000 | $1420000 | |
| Notes payable (nontrade) | 578000 | — | |
| Common stock, $10 par | 1580000 | 1380000 | |
| Additional paid-in capital | 798000 | 498000 | |
| Retained earnings | 1858000 | 958000 | |
| Total liabilities and stockholders' equity | 
 $6454000  | 
 $4256000  | 
|
Information relating to 2018 activities:
• Net income for 2018 was $1480000.
• Cash dividends of $598000 were declared and paid in 2018.
• Equipment costing $980000 and having a carrying amount of $318000
was sold in 2018 for $358000.
• A long-term investment was sold in 2018 for $318000. There were
no other transactions affecting long-term investments in
2018.
• 20000 shares of common stock were issued in 2018 for $25 a
share.
• Short-term investments consist of treasury bills maturing on
6/30/19.
Net cash provided by Crane’s 2018 operating activities
was
| Calculation of net cash provided by Crane’s 2018 operating activities | |||
| Net Income | $1,480,000.00 | ||
| Depreciation Expense | $662,000.00 | ||
| Gain on sale of equipment | -$40,000.00 | ||
| Gain on sale of long term investment | -$118,000.00 | ||
| Changes in working capital | |||
| Increase in short term investment | -$598,000.00 | ||
| Increase in Inventory | -$180,000.00 | ||
| Increase in Accounts Payable and accrued liabilities | $220,000.00 | -$54,000.00 | |
| Net Cash provided by operating activities | $1,426,000.00 | ||
| Working | |||
| Gain on sale of equipment | |||
| Sale value of equipment | $358,000.00 | ||
| Less : Carrying amount of equipment | $318,000.00 | ||
| Gain on sale of equipment | $40,000.00 | ||
| Gain on sale of investment | |||
| Sale value of investment | $318,000.00 | ||
| Less : Book value of investment | $200,000.00 | ||
| Gain on sale of investment | $118,000.00 | ||
| Depreciation Expense | |||
| Accumulated depreciation as on 2018 | $898,000.00 | ||
| Less : Accumulated depreciation as on 2017 | $898,000.00 | ||
| Add : Accumulated depreciation on sold equipment | $662,000.00 | ||
| Depreciation Expense | $662,000.00 | ||