Selected financial statement information and additional data for Stanislaus Co. is presented below. Prepare a statement of cash flows for the year ending December 31, 2018.
Additional data for 2018
1 Net income was $220,200.
2 Depreciation was $31,600.
3 Land was sold at its original cost.
4 Dividends of $81,600 were paid.
5 Equipment was purchased for $84,000 cash.
6. A long-term note for $201,600 was used to pay for an equipment purchase.
7. Common stock was issued to pay a $67,200 long-term note payable.
First question is being answered here:
In calculating the cash flows statement from indirect method, we will start with the net income. We will add back the non cash item of depreciation in it. Then we will adjust the amount for increase or decrease in cash due to increase or decrease in current assets or current liabilities.Like, an increase in current assets will reduce cash, so we will deduct it and a decrease in current assets will increase cash, so we will add it. Similarly, an increase in current liabilities will increase cash, so it will be added and a decrease in current liabilities will reduce cash, so it will be deducted.
Cash flow statement for year ending December 31, 2018
Description | Amount | Amount |
Operating activities: | ||
Net income | 220200 | |
Adjustments to reconcile net income to cash | ||
Add: Depreciation expense | 31600 | |
Less: Increase in accounts receivable | (60200) | |
Less: Increase in inventory | (38600) | |
Add: Increase in accounts payable | 35600 | |
Less: Decrease in notes payable - short term | (37800) | |
Net cash flows from operating activities | 150800 | |
Investing activities: | ||
Proceeds from sale of land | 37800 | |
Purchase of equipment | (84000) | |
Net cash used in investing activities | (46200) | |
Financing activities: | ||
Dividends paid | (81600) | |
Net cash used in financing activities | (81600) | |
Net increase in cash | 23000 | |
Beginning cash balance | 42000 | |
Ending cash balance | 65000 |
Selected financial statement information and additional data for Stanislaus Co. is presented below
Please show all work and calculations. Thank you!
Problem 1. (30 points, Selected financial statement information and additional data for Stanislaus Co. is presented below. Required: Prepare a statement of cash flows in good form for the year ending December 31, 2019. Cash Accounts receivable (net)..... Inventory -------- Land Equipment... TOTAL... Accumulated depreciation... Accounts payable Payroll taxes payable. Notes payable - long-term ... Common stock...... Retained earnings..-- ----------- TOTAL 2018 $42,000 84,000 168,000 58,800 504,000 $856.800 $84,000 40,400 10,000 235,200...
Selected financial statement information and additional data for Ivanhoe Co. is presented below. Cash Accounts receivable (net) Inventory Land Equipment TOTAL December 31 2019 2020 $41,000 $78,500 86,000 145,000 169,000 200,000 59,000 20,000 502,000 785,000 $857,000 $1,228,500 Accumulated depreciation Accounts payable Notes payable - short-term Notes payable - long-term Common stock Retained earnings TOTAL $83,000 $114,000 48,000 85,000 65,000 28,000 167,000 300,000 422,000 488,000 72,000 213,500 $857,000 $1,228,500 Additional data for 2020: 1. Net income was $223,000. 2. Depreciation was...
Selected financial statement information and additional data for Stanislaus Co. is presented below. Prepare a statement of cash flows for the year ending December 31, 2020. Additional data for 2020: 1. Net income was $210,200. 2. Land was sold at a loss of $10,000. No land was bought during the year. 3. No equipment was sold during the year. All equipment purchases were paid for in cash. 4. Interest payments amounted to $10,000 and Tax payments amounted to $15,000
STATEMENT OF CASH FLOWS FOR 2017
Cash Flow from Operating Activities
Cash Flow from Investing Activities
Cash Flow from Financing Activities
Net
Increase in Cash
Beginning
Cash Balance
Ending Cash
Balance
Selected financial statement information and additional data for Stanislaus Co. is presented below 2017 $64,200 143,800 Cash Accounts receivable (net) Inventory Land Equipment TOTAL 2016 $41,610 85,190 168,040 55,130 508,180 $858,150 203,770 18,620 791,360 $1,221,750 $81,340 $113,560 Accumulated depreciation Accounts payable Notes payable - short-term 85,250 50,590 66,800 29,460...
The statements of financial position for Mero Company showed the following information. Additional information concerning transactions and events during 2016 are presented below. Mero Company Statements of Financial Position December 31 2016 2015 Property, plant & equipment $236,500 $150,000 Accumulated depreciation (37,700) (25,000) Land 0 15,000 Inventory 35,000 42,000 Accounts receivable (net) 43,300 20,300 Cash 30,900 10,200 Total $308.000 $212,500 Share capital-ordinary $135,000 $ 90,000 Retained earnings 70,000 29,000 Long-term notes payable 70,000 50,000 Accounts payable 21,000 17,000 Salaries payable...
Problem 125Selected financial statement information and additional data for
Johnston Enterprises is presented below:Johnston
EnterprisesBalance Sheet and Income Statement DataDecember 31,2017December 31,2016Current Assets: Cash$179,520$118,700 Accounts Receivable233,400308,800 Inventory395,200344,100 Total
Current Assets808,120771,600Property, Plant, and Equipment1,280,3001,147,000Less: Accumulated Depreciation(464,100)(437,000)Total Assets1,624,3201,481,600Current Liabilities: Accounts Payable$190,100$100,300 Notes Payable48,30067,000 Income Taxes Payable84,30075,300Total Current Liabilities322,700242,600Bonds Payable350,000387,300Total Liabilities672,700629,900Stockholders' Equity: Common Stock510,000467,500 Retained Earnings441,620384,200Total Stockholders' Equity951,620851,700Total Liabilities & Stockholders' Equity1,624,3201,481,600Sales Revenue$1,629,300$1,523,000Less Cost of Goods Sold757,500711,000Gross Profit871,800812,000Expenses: Depreciation Expense152,400135,200 Salaries and Wages
Expense384,200354,100 Interest Expense31,30031,300 Loss on Sale of
Equipment11,2000Income Before Taxes292,700291,400Less Income Tax Expense117,080116,560Net Income175,620174,840Additional Information:During the year, Johnston sold equipment with an original...
Selected data from various accounts during a fiscal year are
presented below. By the use of x’s, indicate whether each of the
items will be (1) added to or (2) deducted from net income in
arriving at cash flows from operating activities as reported on the
statement of cash flows using the indirect method.
Cash Flows from Operating Activities Added Deducted to Net from Net Not Income Income Reported 0. Stock dividends declared 1. Amortization of bond discount. 2. Building...
The income statement, balance sheets, and additional information
for Video Phones, Inc., are provided.
Additional Information for 2018:
1. Purchase investment in bonds for $100,000.
2. Sell land costing $25,000 for only $17,500, resulting in a
$7,500 loss on sale of land.
3. Purchase $55,000 in equipment by issuing a $55,000 long-term
note payable to the seller. No cash is exchanged in the
transaction.
4. Declare and pay a cash dividend of $22,500.
Required:
Prepare the statement of cash...
Selected financial statement information and additional data for Pharoah Enterprises is presented below: Pharoah Enterprises Balance Sheet and Income Statement Data December 31, 2020 December 31, 2019 Current Assets: Cash $171,360 $133,280 Accounts Receivable 266,560 342,720 Inventory 437.920 380,800 Total Current Assets 875,840 856,800 Property, Plant, and Equipment Less: Accumulated Depreciation 1,389.920 (533,120) 856.800 $1,732,640 1,256,640 (495,040) 761,600 $1,618,400 Total Assets Current Liabilities: Accounts Payable Notes Payable Income Taxes Payable Total Current Liabilities $209,440 57,120 95,200 361,760 $114.240 76,160 85,680...
rdings Presented below is selected financial information for Sandhill Co. for December 31, 2022 $11.200 38,700 Inventory $ 24,400 Cash paid to purchase equipment Cash paid to suppliers 104,200 Equipment Buildings 201,000 Service revenue Common stock 49,800 Cash received from customers Cash dividends paid 7,600 Cash received from issuing common stock Cash at beginning of period 9.500 102,700 132,300 21,600 D Prepare the statement of cash flows for Sandhill Co. (Show amounts that decrease cash flow either with a negative...