Question

The comparative balance sheet of Del Ray Enterprises Inc. at December 31, 2016 and 2015, is as follows:

1		Dec. 31, 2016	Dec. 31, 2015
2	Assets
3	Cash	$146,190.00	$179,070.00
4	Accounts receivable (net)	224,940.00	241,100.00
5	Merchandise inventory	322,390.00	299,700.00
6	Prepaid expenses	12,670.00	9,430.00
7	Equipment	655,160.00	537,730.00
8	Accumulated depreciation-equipment	(170,790.00)	(131,900.00)
9	Total assets	$1,190,560.00	$1,135,130.00
10	Liabilities and Stockholders’ Equity
11	Accounts payable (merchandise creditors)	$250,640.00	$237,300.00
12	Mortgage note payable	0.00	336,600.00
13	Common stock, $10 par	73,000.00	23,000.00
14	Paid-in capital: Excess of issue price over par—common stock	500,000.00	310,000.00
15	Retained earnings	366,920.00	228,230.00
16	Total liabilities and stockholders’ equity	$1,190,560.00	$1,135,130.00

Additional data obtained from the income statement and from an examination of the accounts in the ledger for 2016 are as follows:

A.	Net income, $291,590
B.	Depreciation reported on the income statement, $83,790
C.	Equipment was purchased at a cost of $162,330 and fully depreciated equipment costing $44,900 was discarded, with no salvage realized.
D.	10,000 shares of common stock were issued at $24 for cash.
E.	The mortgage note payable was not due until 2018 but the terms permitted earlier payment without penalty.
F.	Cash dividends declared and paid, $152,900

Prepare a statement of cash flows, using the indirect method of presenting cash flows from operating activities. Refer to the Labels and Amount Descriptions list provided for the exact wording of the answer choices for text entries. Be sure to complete the heading of the statement. In the operating activities section, use the minus sign to indicate cash outflows, decreases in cash and a net cash outflow, if required. In the investing and financing activities section, use a minus sign only to indicate a NET cash outflow for the section and enter in the order listed on the Instructions page.

Labels and Amount Descriptions
Cash paid for dividends
Cash paid for equipment
Cash paid for merchandise
Cash paid for purchase of equipment
Cash paid for purchase of land
Cash paid to retire mortgage note payable
Cash received from customers
Cash received from sale of common stock
December 31, 2016
Decrease in cash
Decrease in inventory
Decrease in accounts payable
Decrease in accounts receivable
Decrease in prepaid expenses
Depreciation
For the Year Ended December 31, 2016
Gain on disposal of equipment
Gain on sale of investments
Increase in accounts payable
Increase in accounts receivable
Increase in cash
Increase in inventory
Increase in prepaid expenses
Loss on disposal of equipment
Loss on sale of investments
Net cash flow from financing activities
Net cash flow from investing activities
Net cash flow from operating activities
Net cash flow used for financing activities
Net cash flow used for investing activities
Net cash flow used for operating activities
Net income
Net loss Prepare a statement of cash flows, using the indirect method of presenting cash flows from operating activities. Refer to the Labels and Amount Descriptions list provided for the exact wording of the answer choices for text entries. Be sure to complete the heading of the statement. In the operating activities section, use the minus sign to indicate cash outflows, decreases in cash and a net cash outflow, if required. In the investing and financing activities section, use a minus sign only to indicate a NET cash outflow for the sectionand enter in the order listed on the Instructions page. Del Ray Enterprises Inc. Statement of Cash Flows 1 Cash flows from operating activities: 2 3 Adjustments to reconcile net income to net cash flow from operating activities: 4 5 Changes in current operating assets and liabilities: 6 7 8 9 10 11 12 Cash flows from investing activities: 13 14 15 16 Cash flows from financing activities: 17 18 19 20 21 22 Cash at the beginning of the year 23 Cash at the end of the year

Answer 1

	Statement of Cash Flows AS ON DECEMBER 31 2016
		Amount in $	Amount in $
	Net income		$          2,91,590
	Cash flows from operating activities
	Adjustments for:
	Depreciation	$             83,790
	(Increase) / Decrease in Account receivables	$             16,160
	Inventory Decrease / (Increase)	$            -22,690
	Accounts payable Increase / ( Decrese)	$             13,340
	Prepaid expenses	$              -3,240
			$             87,360
	Net cash from operating activities		$          3,78,950
	Cash flows from investing activities
	Purchase of Equipment	$        -1,62,330
	Net cash used in investing activities		$        -1,62,330
	Cash flows from Financing activities
	Issue of Common Stock	$          2,40,000
	Repayment of note payable	$        -3,36,600
	Dividend Paid	$        -1,52,900
	Net cash used in financing activities		$        -2,49,500
	Net increase in cash and cash equivalents		$            -32,880
	Add :Cash and cash equivalents at beginning of period		$          1,79,070
	Cash and cash equivalents at end of period		$          1,46,190
	Equipment opening Balance =	$          5,37,730
	Less: Discarded	$             44,900
	Add: Purchases	$          1,62,330
	Closing balance	$          6,55,160