In: Accounting
Cash $ 30,000 $ 40,000
Accounts Receivable 69,000 80,000
Inventory 64,000 50,000
Prepaid Rent 2,000 18,000
Total Current Assets $ 165,000 $ 188,000
Land $ 60,000 $ 150,000
Plant and Equipment 575,000 500,000
Accumulated Depreciation (310,000) (250,000)
Total Long-Term Assets $ 325,000 $ 400,000
Total Assets $ 490,000 $ 588,000
Accounts Payable $ 65,000 $ 60,000
Other Accrued Liabilities 50,000 88,000
Total Current Liabilities $ 115,000 $ 148,000
Long-Term Bank Loan Payable $ 75,000 $ 150,000
Total Liabilities $ 190,000 $ 298,000
Common Stock $ 100,000 $ 100,000
Retained Earnings 200,000 190,000
Total Stockholders’ Equity $ 300,000 $ 290,000
Total Liabilities and Stockholders’ Equity $ 490,000 $
588,000
Additional Information for 2017: Net Income during the year was $20,000. Dividends of $10,000 were declared and paid during the year. Plant assets that originally cost $50,000 and had a book value of $30,000 were sold during the year for $25,000 in cash. Also, some new plant assets were purchased during the year for cash. Land was sold for $115,000 during the year. (No new Land was purchased during the year.) A portion of the bank loan was repaid during the year. Required: Prepare a statement of cash flows for Tait Corp. for the year-ended December 31, 2017 using the Indirect Method as illustrated in class.
Gain on Sale of Plant Assets = Book Value - Proceed from
Sale
Gain on Sale of Plant Assets = $30,000 - $25,000
Gain on Sale of Plant Assets = $5,000
Purchase of Plant Asset = Ending Plant Asset + Cost of Plant
Asset sold - Beginning Plant Asset
Purchase of Plant Asset = $575,000 + $50,000 - $500,000
Purchase of Plant Asset = $125,000
Gain on Sale of Land = Proceed from Sale - Cost of Land
sold
Gain on Sale of Land = $115,000 - $90,000
Gain on Sale of Land = $25,000
Depreciation Expense = Ending Accumulated Depreciation +
Depreciation on Plant Asset sold - Beginning Accumulated
Depreciation
Depreciation Expense = $310,000 + $20,000 - $250,000
Depreciation Expense = $80,000