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)
Particulars | Working | $ | $ | |
Net Income | 18750-9000 | 9750 | ||
Cash by operating activities | ||||
Loss on Sale of equipment | Adj no 3: 2500 Selling Price - (Cost 11000-Depreciation 40%) | 4100 | ||
Gain on Building Damage | Adj no 2: Insurance 30000-( Cost 29750-Depreciation 6000) | -6250 | ||
Gain on Sale of Investment | Adj No 1: 1700 above cost | -1700 | ||
Increase in Accounts Receivable | -2250 | |||
Increase in Accounts Payable | 2000 | |||
Increase in Inventory | -3000 | |||
Depreciation Exp | Dep on sold equipment 4400-decrease in dep2500 | 1900 | ||
Patent Amortization | 4250 | -950 | ||
8800 | ||||
Cash by Investing activities | ||||
Sale of Investment | 4700 | |||
Sale of Equipment | 2500 | |||
Purchase of Equipment | Working below | -23000 | ||
Proceed from Insurance for flood damage | 30000 | 14200 | ||
Cash by Financing activities | ||||
Payment of Dividend | 5000-1000 | -4000 | ||
Payment of Short Ternm Note paybale | 8500-4000 | -3500 | ||
Cash from Common Stock | 5000 | -2500 | ||
Increase in cash | 33500-13000 | 20500 |
working: | ||
Opening Balnce of Equipment | 20000 | |
Cost of Sold Equipment | -11000 | |
Pur of equipment with note | 13000 | (Increase in note balance) |
Balance | 22000 | |
Closing Balance | 45000 | |
Cash Purchase | 23000 |
Equipment Purchased by Note payable 13000