Answered

Find the best solutions to your questions at Westonci.ca, the premier Q&A platform with a community of knowledgeable experts. Explore our Q&A platform to find reliable answers from a wide range of experts in different fields. Join our platform to connect with experts ready to provide precise answers to your questions in different areas.

Condensed financial data of Granger Inc. follow.
Granger Inc.
Comparative Balance Sheets
December 31
Assets 2017 2016
Cash $ 80,800 $ 48,400
Accounts receivable 87,800 38,000
Inventory 112,500 102,850
Prepaid expenses 28,400 26,000
Long-term investments 138,000 109,000
Plant assets 285,000 242,500
Accumulated depreciation (50,000) (52,000)
Total $682,500 $514,750
Liabilities and Stockholders' Equity
Accounts payable $ 102,000 $ 67,300
Accrued expenses payable 16,500 21,000
Bonds payable 110,000 146,000
Common stock 220,000 175,000
Retained earnings 234,000 105,450
Total $682,500 $514,750
Granger Inc.
Income Statement Data
For the Year Ended December 31, 2017
Sales revenue $ 388,460
Less:
Cost of goods sold $ 135,460
Operating expenses, excluding depreciation 12,410
Depreciation expense 46,500
Income tax expense 27,280
Interest expense 4,730
Loss on disposal of plant assets 7,500 233,880
Net income $ 154,580
Additional information:
1.New plant assets costing $100,000 were purchased for cash during the year.
2.Old plant assets having an original cost of $57,500 and accumulated depreciation of $48,500 were sold for $1,500 cash.
3.Bonds payable matured and were paid off at face value for cash.
4.A cash dividend of $26,030 was declared and paid during the year. Further analysis reveals that accounts payable pertain to merchandise creditors.
Prepare a statement of cash flows for Granger Inc. using the direct method. (Show amounts in the investing and financing sections that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)

Sagot :

Zviko

Answer:

Granger Inc

Statement of cash flows for the year ended December 31 2017

Cashflow from Operating Activities

Cash Received from customers                                                 $338,660

Cash Paid to Suppliers and Employees                                   ($129,720)

Cash Generated from Operations                                             $208,940

Interest expense paid                                                                   ($4,730)

Income tax expense paid                                                           ($27,280)

Net Cash from Operating Activities                                            $176,930

Cashflow from Investing Activities

Purchases of New Plant                                                           ($100,000)

Proceeds from Sale of Old Plants                                                 $1,500

Purchases of Long term investments                                       ($29,000)

Net Cash from Investing Activities                                           ($127,500)

Cashflow from Financing Activities

Repayments of Bonds                                                               ($36,000)

Cash Dividends                                                                          ($26,030)

Issue of Shares                                                                            $45,000

Net Cash from Financing Activities                                            ($17,000)

Movement in Cash and Cash Equivalent                                $32,400

Cash and Cash Equivalents at the Beginning of the year    $48,400

Cash and Cash Equivalents at the End of the year               $80,800

Explanation:

Working 1

Cash Paid to Suppliers and Employees calculation :

Cost of goods sold                                                    $135,460

Add Operating Expenses                                            $12,410

                                                                                   $147,870

Adjustment of Working Capital items :

Increase in Inventory                                                   $9,650

Increase in Prepaid expenses                                     $2,400

Increase in Accounts payable                                  ($34,700)

Decrease in Accrued expenses payable                   $4,500

Cash Paid to Suppliers and Employees                   $129,720

Working 2

Cash Received from Customers :

Sales revenue                                                           $388,460

Less Increase in Accounts receivable                     ($49,800)

Cash Received from customers                              $338,660

Thank you for choosing our platform. We're dedicated to providing the best answers for all your questions. Visit us again. Thank you for your visit. We're dedicated to helping you find the information you need, whenever you need it. We're dedicated to helping you find the answers you need at Westonci.ca. Don't hesitate to return for more.