3.) Prepare a Statement of Cash Flows using the indirect method.
The balance sheets for Kinder Company showed the following information. Additional information concerning transactions and events during 2018 are presented below.
Kinder Company
Balance Sheet
December 31
2018 2017
Cash $ 35,900 $ 10,200
Accounts receivable (net) 38,300 20,300
Inventory 35,000 42,000
Long-term investments 0 15,000
Property, plant & equipment 236,500 150,000
Accumulated depreciation (37,700) (25,000)
$308,000 $212,500
Accounts payable $ 17,000 $ 26,500
Accrued liabilities 21,000 17,000
Long-term notes payable 70,000 50,000
Common stock 130,000 90,000
Retained earnings 70,000 29,000
$308,000 $212,500
Additional data:
1. Net income for the year 2018, $71,000.
2. Depreciation on plant assets for the year, $12,700.
3. Sold the long-term investments for $28,000 (assume gain or loss is ordinary).
4. Paid dividends of $30,000.
5. Purchased machinery costing $21,500, paid cash.
6. Purchased machinery and gave a $60,000 long-term note payable.
7. Paid a $40,000 long-term note payable by issuing common stock.
| Statement of Cash Flow | ||
| Particulars | Amount | Total Amount |
| Income | 71,000.00 | |
| Gain on sale of investment = 28000 - 15000 | (13,000.00) | |
| Depreciation | 12,700.00 | |
| Increase in AR | (18,000.00) | |
| Decrease in inventory | 7,000.00 | |
| Decrease in AP | (9,500.00) | |
| Increase in Accrued liabilities | 4,000.00 | |
| Cash flow from operating activities | 54,200.00 | |
| Cash flow from Investing activities | ||
| Sale of investment | 28,000.00 | |
| Purchase of Machinery | (26,500.00) | |
| Cash flow from Investing activities | 1,500.00 | |
| Cash flow from Financing activities | ||
| Dividends Paid | (30,000.00) | |
| Cash flow from Financing activities | (30,000.00) | |
| net change in cash and cash equivalents | 25,700.00 | |
| Opening cash and cash equivalents | 10,200.00 | |
| Closing cash and cash equivalents | 35,900.00 |
Get Answers For Free
Most questions answered within 1 hours.