![claytonashley30](/avatars/5533.jpg)
claytonashley30
02.06.2020 •
Business
BENETEAU CORPORATION
Comparative Balance Sheet
2017 2016
Assets
Cash $37,000 $31,000
Accounts receivable (net) 80,000 60,000
Prepaid insurance 22,000 17,000
Land 18,000 40,000
Equipment 70,000 60,000
Accumulated depreciation (20,000) (13,000)
Total assets $207,000 $195,000
Liabilities and Stockholder's Equity
Accounts payable $12,000 $6,000
Bonds payable 27,000 19,000
Common stock 140,000 115,000
Retained earnings 28,000 55,000
Total liabilities and stockholder's equity $207,000 $195,000
Additional information:
1. Net loss for 2017 is $12,000. Net sales for 2017 are $250,000.
2. Cash dividends of $15,000 were declared and paid in 2017.
3. Land was sold for cash at a loss of $2,000. This was the only land transaction during the year.
4. Equipment with a cost of $15,000 and accumulated depreciation of $10,000 was sold for $5,000 cash.
5. $12,000 of bonds were retired during the year at carrying (book) value.
6. Equipment was acquired for common stock. The fair value of the stock at the time of the exchange was $25,000
Required:
1. Prepare a statement of cash flows for the year ended December 31, 2017, using the indirect method.
Solved
Show answers
More tips
- B Business and Finance How to Create a Business Plan? Your Ultimate Guide...
- F Family and Home Parquet or laminate, which is better?...
- L Leisure and Entertainment How to Properly Wind Fishing Line onto a Reel?...
- L Leisure and Entertainment How to Make a Paper Boat in Simple Steps...
- T Travel and tourism Maldives Adventures: What is the Best Season to Visit the Luxurious Beaches?...
- H Health and Medicine Kinesiology: What is it and How Does it Work?...
- O Other How to Choose the Best Answer to Your Question on The Grand Question ?...
- L Leisure and Entertainment History of International Women s Day: When Did the Celebration of March 8th Begin?...
- S Style and Beauty Intimate Haircut: The Reasons, Popularity, and Risks...
- A Art and Culture When Will Eurovision 2011 Take Place?...
Answers on questions: Business
- M Mathematics Simplify the expression. 4(5x + 2) + 7x + 6 = 12x + 8 27x + 14 27x + 8 27 + 14x...
- H History Navê te çi ye û superheroya te ya bijare çi ye Di matthew û superhero-ya min a bijare de spider man e....
- M Mathematics Bob drops a Ti-83 graphing calculator off a 1000 foot building. The height, h of the calculator measured over time (t) is modeled by the function h = 16t^2 + 1000. Fill in the...
- E English 1. Whose book is on the chair, Melany? Is it (your, yours)?2. That is Rodel s car. It is the his...
- M Mathematics Find the surface area of the triangular prism using its net (below)....
Ответ:
A cash flow statement for the year ended December 31, 2017,using indirect method was prepared for BENETEAU CORPORATION.
Explanation:
Solution
Prepare the cash flow statement using indirect method as follows:
Statement of cash flows for the year ended December 31, 2017, using the indirect method.
B Corporation
Statement of Cash Flows For the Year Ended December 31, 2017
Cash flows from operating activities:
Net loss=-12000
Adjustments to reconcile net loss with cash flows from operating activities:
Depreciation ($20,000 + $10,000 - $13,000) = 17000
Loss on sale of land = 2000
Increase in accounts receivable=-20000
Increase in prepaid expenses=-5000
Increase in accounts payable=6000
Net cash used in operating activities=-12000
Cash flows from investing activities:
Sale of land ($40,000 - $18,000 - $2,000) =20000
Sale of equipment=5000
Net cash generated by investing activities=25000
Cash flows from financing activities:
Retirement of bonds=-12000
Proceeds from issuance of bonds=20000
Dividends paid=-15000
Net cash used by financing activities=-7000
Net increase in cash=6000
Add: Beginning cash balance=31000
Ending cash balance=37000
Now:
(1) The Calculation of Depreciation:
The accumulated Depreciation at end of 2017 = $ (20,000)
Thus,
Accumulated Depreciation at end of 2017 = $ (13,000)
Increase in Accumulated Depreciation during 2017 = 20,000 - 13,000 = $ 7,000
Add: Accumulated depreciation on equipment sold during 2017 = $ 10,000
Total Depreciation expense for 2017 = $ 7,000 + 10,000 = $ 17,000
(2) Calculation of Proceeds from the sale of land:
The land cost sold = $ 40,000 - 18,000 = $ 22,000
The sale of the loss of land = $ 2,000
Hence,
Proceeds from sale of land = Cost of land sold - Loss on sale of land = $ 22,000 - 2,000 = $ 20,000
(3) Calculation of Issuance of bonds payable during 2017
The Bonds Payable at the end of 2016 = $ 19,000
So,
Bonds Payable at the end of 2017 = $ 27,000
Retirement of bonds during 2017 = $ 12,000
Bonds issued during 2017 = $ 27,000 + 12,000 - 19,000 = $ 20,000
Now,
(a) Calculation of Current cash debt Coverage times:
Current cash debt Coverage times = Net cash provided by operating activities / Average current liabilities
Provision of net cash operating activities = ($12,000)
The current average liabilities = (Opening current liabilities + Closing current liabilities) / 2
= (12,000 + 6,000) / 2 = $ 9,000
Current cash debt Coverage times = ($12,000) / $ 9,000 = -1.33 times
(b) Calculation of Cash debt coverage times:
Cash debt coverage times = Net cash provided by operating activities / Average total liabilities
Thus,
Net cash provided by operating activities = ($12,000)
Average Total liabilities = (Opening Total liabilities + Closing Total liabilities) / 2
= ($ 25,000 + 39,000) / 2 = $ 32,000
Therefore, the cash debt coverage times = ($12,000) / $32,000 = -0.375 = -0.38 times
Ответ:
Explanation:
again
check additional details in the attached file