In: Accounting
The comparative balance sheet of Canace Products Inc. for December 31, 20Y6 and 20Y5, is shown as follows:
1 |
Dec. 31, 20Y6 |
Dec. 31, 20Y5 |
|
2 |
Assets |
||
3 |
Cash |
$643,460.00 |
$679,530.00 |
4 |
Accounts receivable (net) |
566,490.00 |
548,320.00 |
5 |
Inventories |
1,010,720.00 |
982,600.00 |
6 |
Investments |
0.00 |
240,910.00 |
7 |
Land |
519,510.00 |
0.00 |
8 |
Equipment |
879,710.00 |
680,990.00 |
9 |
Accumulated depreciation-equipment |
(243,750.00) |
(200,970.00) |
10 |
Total assets |
$3,376,140.00 |
$2,931,380.00 |
11 |
Liabilities and Stockholders’ Equity |
||
12 |
Accounts payable |
$772,290.00 |
$748,770.00 |
13 |
Accrued expenses payable |
63,970.00 |
69,800.00 |
14 |
Dividends payable |
8,000.00 |
7,040.00 |
15 |
Common stock, $2 par |
56,000.00 |
32,000.00 |
16 |
Paid-in capital: Excess of issue price over par—common stock |
408,000.00 |
192,000.00 |
17 |
Retained earnings |
2,067,880.00 |
1,881,770.00 |
18 |
Total liabilities and stockholders’ equity |
$3,376,140.00 |
$2,931,380.00 |
The income statement for the year ended December 31, 20Y6, is as follows:
1 |
Sales |
$5,974,620.00 |
|
2 |
Cost of merchandise sold |
2,451,470.00 |
|
3 |
Gross profit |
$3,523,150.00 |
|
4 |
Operating expenses: |
||
5 |
Depreciation expense |
$42,780.00 |
|
6 |
Other operating expenses |
3,099,440.00 |
|
7 |
Total operating expenses |
3,142,220.00 |
|
8 |
Operating income |
$380,930.00 |
|
9 |
Other expense: |
||
10 |
Loss on sale of investments |
(64,890.00) |
|
11 |
Income before income tax |
$316,040.00 |
|
12 |
Income tax expense |
102,160.00 |
|
13 |
Net income |
$213,880.00 |
Additional data obtained from an examination of the accounts in the ledger for 20Y6 are as follows:
A. | Equipment and land were acquired for cash. |
B. | There were no disposals of equipment during the year. |
C. | The investments were sold for $176,020 cash |
D. | The common stock was issued for cash. |
E. | There was a $27,770 debit to Retained Earnings for cash dividends declared. |
Prepare a statement of cash flows, using the direct method of presenting cash flows from operating activities. Be sure to complete the heading of the statement. Refer to the Labels and Amount Descriptions list provided for the exact wording of the answer choices for text entries. Use a minus sign to indicate a decrease in cash.
Prepare a statement of cash flows, using the direct method of presenting cash flows from operating activities. Be sure to complete the heading of the statement. Refer to the Labels and Amount Descriptions list provided for the exact wording of the answer choices for text entries. Use a minus sign to indicate a decrease in cash.
Canace Products Inc. |
Statement of Cash Flows |
1 |
Cash flows from operating activities: |
|||
2 |
||||
3 |
||||
4 |
||||
5 |
||||
6 |
||||
7 |
||||
8 |
Cash flows from (used for) investing activities: |
|||
9 |
||||
10 |
||||
11 |
||||
12 |
||||
13 |
||||
14 |
Cash flows from (used for) financing activities: |
|||
15 |
||||
16 |
||||
17 |
||||
18 |
||||
19 |
Cash at the beginning of the year |
|||
20 |
Cash at the end of the year |
Cance Products Inc | ||||
For Current Years Ended December 31 2006 | ||||
Particulars | Amount | Amount | ||
Cash flow from Operating Activities: | ||||
Cash received from customers | 5,956,450.00 | |||
Cash paid to merchandise | (2,456,070.00) | |||
Cash paid towards operating expenses | (3,105,270.00) | |||
Cash generated from operations before tax and extra ordinary items | 395,110.00 | |||
Less Income Tax | (102,160.00) | |||
Net cash from Operating Activities | 292,950.00 | |||
Cash flow from Investing Activities: | ||||
Purchase of equipment | (198,720.00) | |||
Sale of investment | 176,020.00 | |||
Purchase of land | (519,510.00) | |||
Net cash used in Investing Activities | (542,210.00) | |||
Cash flow from Finacing Activities: | - | |||
Proceeds from issuance of share capital | 24,000.00 | |||
Payment of Dividend | (26,810.00) | |||
Proceeds from paid up capital | 216,000.00 | |||
Net cash from Financing Activities | 213,190.00 | |||
Net decrease in cash and cash equivalent | (36,070.00) | |||
Cash and cash equivalent at bigining of period | 679,530.00 | |||
Cash and cash equivalent at the end of the period | 643,460.00 | |||
Working Notes:
Investment Account | |||
Particulars | Amount | Particulars | Amount |
Balance bd | 240,910.00 | By cash | 176,020.00 |
Loss on sale of inve | 64,890.00 | ||
240,910.00 | 240,910.00 |
Equipment | |||
Particulars | Amount | Particulars | Amount |
To Balance bd | 680,990.00 | By cash sale 1st equpmnt | |
Cash (Purchase) | 198,720.00 | Loss on sale | |
Notes Payable | Accumulated depreciation 1st | ||
By Balance cd | 879,710.00 | ||
879,710.00 | 879,710.00 |
Accumulated depreciation | |||
Particulars | Amount | Particulars | Amount |
To Equipment sale 1st | By Balance bd | 200,970.00 | |
Depreciation | 42,780.00 | ||
To Balance cd | 243,750.00 | ||
243,750.00 | 243,750.00 |
Accrued Expenses | |||
Particulars | Amount | Particulars | Amount |
Cash | 5,830.00 | By Balance bd | 69,800.00 |
To balance cd | 63,970.00 | Cash received | |
69,800.00 | 69,800.00 |
Dividend Payable | |||
Particulars | Amount | Particulars | Amount |
To Cash BF | 26,810.00 | By Balance bd | 7,040.00 |
To balance cd | 8,000.00 | Retained Earnings | 27,770.00 |
34,810.00 | 34,810.00 |
Retained Earnings | |||
Particulars | Amount | Particulars | Amount |
Dividend | 27,770.00 | By Balance bd | 1,881,770.00 |
- | Net Income | 213,880.00 | |
To balance cd | 2,067,880.00 | ||
2,095,650.00 | 2,095,650.00 |
Accounts receivable | |||
Particulars | Amount | Particulars | Amount |
To balance bd | 548,320.00 | Cash - collection B/F | 5,956,450.00 |
Sales | 5,974,620.00 | By Balance cd | 566,490.00 |
6,522,940.00 | 6,522,940.00 |
Inventory | |||
Particulars | Amount | Particulars | Amount |
To balance bd | 982,600.00 | Cost of slaes | 2,451,470.00 |
To Accounts Payable | 23,520.00 | ||
To Cash paid | 2,456,070.00 | By Balance cd | 1,010,720.00 |
3,462,190.00 | 3,462,190.00 |
Accounts payable | ||
Particulars | Amount |
Related SolutionsThe comparative balance sheet of Canace Products Inc. for December 31, 20Y6 and 20Y5, is shown...The comparative balance sheet of Canace Products Inc. for
December 31, 20Y6 and 20Y5, is shown as follows:
1
Dec. 31, 20Y6
Dec. 31, 20Y5
2
Assets
3
Cash
$643,400.00
$679,400.00
4
Accounts receivable (net)
566,800.00
547,400.00
5
Inventories
1,011,000.00
982,800.00
6
Investments
0.00
240,000.00
7
Land
520,000.00
0.00
8
Equipment
880,000.00
680,000.00
9
Accumulated depreciation-equipment
(244,400.00)
(200,400.00)
10
Total assets
$3,376,800.00
$2,929,200.00
11
Liabilities and Stockholders’ Equity
12
Accounts payable
$771,800.00
$748,400.00
13
Accrued expenses payable
63,400.00
70,800.00
14...
The comparative balance sheet of Canace Products Inc. for December 31, 20Y6 and 20Y5, is shown...The comparative balance sheet of Canace Products Inc. for
December 31, 20Y6 and 20Y5, is shown as follows:
1
Dec. 31, 20Y6
Dec. 31, 20Y5
2
Assets
3
Cash
$643,320.00
$679,710.00
4
Accounts receivable (net)
567,060.00
547,290.00
5
Inventories
1,010,150.00
983,330.00
6
Investments
0.00
240,620.00
7
Land
520,090.00
0.00
8
Equipment
879,420.00
680,200.00
9
Accumulated depreciation-equipment
(244,310.00)
(200,240.00)
10
Total assets
$3,375,730.00
$2,930,910.00
11
Liabilities and Stockholders’ Equity
12
Accounts payable
$772,600.00
$747,990.00
13
Accrued expenses payable
63,150.00
70,180.00
14...
The comparative balance sheet of Canace Products Inc. for December 31, 20Y6 and 20Y5, is shown...The comparative balance sheet of Canace Products Inc. for
December 31, 20Y6 and 20Y5, is shown as follows:
1
Dec. 31, 20Y6
Dec. 31, 20Y5
2
Assets
3
Cash
$643,460.00
$679,530.00
4
Accounts receivable (net)
566,490.00
548,320.00
5
Inventories
1,010,720.00
982,600.00
6
Investments
0.00
240,910.00
7
Land
519,510.00
0.00
8
Equipment
879,710.00
680,990.00
9
Accumulated depreciation-equipment
(243,750.00)
(200,970.00)
10
Total assets
$3,376,140.00
$2,931,380.00
11
Liabilities and Stockholders’ Equity
12
Accounts payable
$772,290.00
$748,770.00
13
Accrued expenses payable
63,970.00
69,800.00
14...
The comparative balance sheet of Canace Products Inc. for December 31, 20Y6 and 20Y5, is as...The comparative balance sheet of Canace Products Inc. for
December 31, 20Y6 and 20Y5, is as follows:
1
Dec. 31, 20Y6
Dec. 31, 20Y5
2
Assets
3
Cash
$643,810.00
$679,240.00
4
Accounts receivable (net)
566,800.00
547,320.00
5
Inventories
1,010,630.00
982,470.00
6
Investments
0.00
240,820.00
7
Land
519,380.00
0.00
8
Equipment
879,170.00
680,900.00
9
Accumulated depreciation
(245,160.00)
(201,330.00)
10
Total assets
$3,374,630.00
$2,929,420.00
11
Liabilities and Stockholders’ Equity
12
Accounts payable (merchandise creditors)
$771,990.00
$747,520.00
13
Accrued expenses payable (operating expenses)...
The comparative balance sheet of Canace Products Inc. for December 31, 20Y6 and 20Y5, is as...The comparative balance sheet of Canace Products Inc. for
December 31, 20Y6 and 20Y5, is as follows:
Dec. 31, 20Y6
Dec. 31, 20Y5
Assets
Cash
$281,360
$261,130
Accounts receivable (net)
101,930
93,780
Inventories
287,720
277,670
Investments
0
107,580
Land
147,580
0
Equipment
317,460
245,500
Accumulated depreciation-equipment
(74,320)
(66,200)
Total assets
$1,061,730
$919,460
Liabilities and Stockholders'
Equity
Accounts payable
$192,170
$181,130
Accrued expenses payable
19,110
23,910
Dividends payable
10,620
8,280
Common stock, $10 par
57,330
45,050
Paid-in capital: Excess of issue...
The comparative balance sheet of Canace Products Inc. for December 31, 20Y6 and 20Y5, is as...The comparative balance sheet of Canace Products Inc. for
December 31, 20Y6 and 20Y5, is as follows:
1
Dec. 31, 20Y6
Dec. 31, 20Y5
2
Assets
3
Cash
$643,320.00
$679,710.00
4
Accounts receivable (net)
567,060.00
547,290.00
5
Inventories
1,010,150.00
983,330.00
6
Investments
0.00
240,620.00
7
Land
520,090.00
0.00
8
Equipment
879,420.00
680,200.00
9
Accumulated depreciation
(244,310.00)
(200,240.00)
10
Total assets
$3,375,730.00
$2,930,910.00
11
Liabilities and Stockholders’ Equity
12
Accounts payable (merchandise creditors)
$772,600.00
$747,990.00
13
Accrued expenses payable (operating expenses)...
The comparative balance sheet of Canace Products Inc. for December 31, 20Y6 and 20Y5, is as...The comparative balance sheet of Canace Products Inc. for
December 31, 20Y6 and 20Y5, is as follows:
Dec. 31, 20Y6
Dec. 31, 20Y5
Assets
Cash
$229,800
$212,040
Accounts receivable (net)
83,250
76,160
Inventories
235,000
225,480
Investments
0
87,360
Land
120,540
0
Equipment
259,280
199,350
Accumulated depreciation
(60,700)
(53,760)
Total assets
$867,170
$746,630
Liabilities and Stockholders'
Equity
Accounts payable (merchandise creditors)
$156,960
$147,090
Accrued expenses payable (operating expenses)
15,610
19,410
Dividends payable
8,670
6,720
Common stock, $10 par
46,830
36,580
Paid-in...
The comparative balance sheet of Canace Products Inc. for December 31, 20Y6 and 20Y5, is as...The comparative balance sheet of Canace Products Inc. for
December 31, 20Y6 and 20Y5, is as follows:
Dec. 31, 20Y6
Dec. 31, 20Y5
Assets
Cash
$302,620
$283,460
Accounts receivable (net)
109,630
101,810
Inventories
309,480
301,410
Investments
0
116,780
Land
158,740
0
Equipment
341,450
266,490
Accumulated depreciation-equipment
(79,940)
(71,860)
Total assets
$1,141,980
$998,090
Liabilities and Stockholders'
Equity
Accounts payable
$206,700
$196,620
Accrued expenses payable
20,560
25,950
Dividends payable
11,420
8,980
Common stock, $10 par
61,670
48,910
Paid-in capital: Excess of issue...
The comparative balance sheet of Canace Products Inc. for December 31, 20Y6 and 20Y5, is as...The comparative balance sheet of Canace Products Inc. for
December 31, 20Y6 and 20Y5, is as follows: use labels and amounts
descriptions provided at the bottom
1
Dec. 31, 20Y6
Dec. 31, 20Y5
2
Assets
3
Cash
$643,460.00
$679,530.00
4
Accounts receivable (net)
566,490.00
548,320.00
5
Inventories
1,010,720.00
982,600.00
6
Investments
0.00
240,910.00
7
Land
519,510.00
0.00
8
Equipment
879,710.00
680,990.00
9
Accumulated depreciation
(243,750.00)
(200,970.00)
10
Total assets
$3,376,140.00
$2,931,380.00
11
Liabilities and Stockholders’ Equity
12
Accounts payable (merchandise...
The comparative balance sheet of Canace Products Inc. for December 31, 20Y6 and 20Y5, is as...The comparative balance sheet of Canace Products Inc. for
December 31, 20Y6 and 20Y5, is as follows:
1
Dec. 31, 20Y6
Dec. 31, 20Y5
2
Assets
3
Cash
$642,720.00
$679,910.00
4
Accounts receivable (net)
567,220.00
547,910.00
5
Inventories
1,010,310.00
982,080.00
6
Investments
0.00
240,170.00
7
Land
519,640.00
0.00
8
Equipment
879,880.00
679,710.00
9
Accumulated depreciation
(243,670.00)
(201,010.00)
10
Total assets
$3,376,100.00
$2,928,770.00
11
Liabilities and Stockholders’ Equity
12
Accounts payable (merchandise creditors)
$772,410.00
$749,340.00
13
Accrued expenses payable (operating expenses)...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
ADVERTISEMENT
|