In: Accounting
23-2. December 31
2017 2016
33,500 13,000 Cash
12,250 10,000 Accounts Receivable
12,000 9,000 Inventory
0 3,000 Long-Investments
0 29,750 Building
0 (6,000) Accumalted depreciation on building
45,000 20,000 Equipment
(2,000) (4,500) Accumlated depreciation on equipment
5,000 9,250 Patents
105,750 83,500 Total Assets
5,000 3,000 Accounts Payable
1,000 5,000 Dividends Payable
4,000 8,500 Short-term Notes Payables
32,000 25,000 Long term notes payable
39,000 30,000 Common stock
6,000 3,000 Pain-in capital excess of par
18,750 9,000 Retained Earnings
105,750 83,500 Total
Additional data related to 2017 are as follows:
1. Long-term investments were sold at 1,700 above their cost.
2. On January 1, 2017 the building was completely destroyed by a flood. Insurance proceeds on the building were $30,000.
3. Equipment that had cost 11,000 and was 40% depreciated was sold for 2,500.
4. Common stock with a par value of 5,000 and a market value of 6,000 was issued to pay off part of the long-term note.
5. A new long-term note was issued for the acquisition of equipment.
6. Equipment was purchased for cash.
7. Dividends were of 7,000 were declared during 2017.
Prepare the statement of cash flows, including any significant non-cash transactions after the reconciliation. (SHOW ALL OF YOUR WORK PLEASE)
Statement of cash flow | ||
Cash flows from operating activities | ||
Net Income 18750-(9000-7000 dividend) | 16750 | |
Adjustments to convert net income to cash basis | ||
Depreciation expenses 2000-(4500-(11000*40%)) | 1900 | |
Amortization expenses | 4250 | |
Loss on sale of equipment 2500-(11000-4400) | 4100 | |
Gain on sale of long term investment | -1700 | |
Gain on flood damage 30000-(29750-6000) | -5750 | |
Increase in Accounts receivable | -2250 | |
Increase in Inventories (20000-11000) | -3000 | |
Increase in Accounts Payable | 2000 | |
-450 | ||
Net cash from operating activities | 16,300.00 | |
Cash flows from investing activities | ||
Procees from Flood damage | $30,000 | |
Sale of long term invetsments | $4,700 | |
Sale of equipment | 2500 | |
Purchase of equipment | ($23,000) | 14200 |
Net cash used investing activities | 14,200.00 | |
Cash flows from financing activities | ||
Purchase of Treasury Stock | ||
Issue of Common stock 39000+6000-(30000+3000+6000) | 6000 | |
Repayment ofShort term Notes payable | -4500 | |
Payment of dividend 1000-(5000+7000) | -11000 | (9,500.00) |
Net cash from financing activities | (9,500.00) | |
Net Increase in cash and cash equivalents | 21,000.00 | |
Cash and cash equivalents at beginning of period | 13,000.00 | |
Ending Balance | 34,000.00 | |
Non cash transaction | ||
Long term notes payable of $7000 was issued for acqusition of equipment | ||
Issue of common stock for $6000 to pay off long term note | ||
working | ||
Purchase of equipment for cash | ||
Ending Balance | $45,000 | |
Less: Beginning balance-cost of asset sold (20000-11000) | -9000 | |
Less: Long term Notes payable issued 32000-(25000-6000) | -13000 | |
Purchase of equipment for cash | $23,000 |