Below are comparative balance sheets for Tigger Inc. at December 31, 2018 and 20
ID: 2554203 • Letter: B
Question
Below are comparative balance sheets for Tigger Inc. at December 31, 2018 and 2017:
12/31/2018
12/31/2017
Cash
$ 21,900
$ 10,000
Accounts receivables (net)
50,000
45,000
Inventory
64,000
70,000
Land
0
32,000
Plant assets
580,000
560,000
Accumulated depreciation
(103,000)
(100,000)
$612,900
$617,000
Accounts payable
$ 90,000
$ 93,000
Salaries payable
8,000
4,000
Dividends payable
1,700
2,300
Payable for general & admin expenses
18,000
10,000
Income tax payable
9,050
6,000
Bonds payable
40,700
104,000
Notes payable
40,000
40,000
Mortgage payable
22,000
20,000
Common stock
220,000
200,000
Retained earnings
163,450
137,700
$612,900
$617,000
Additional information:
The income statement for 2018 is as follows:
Sales
$150,000
Cost of sales
(90,000)
Gross profit
$60,000
Operating expenses
(25,000)
Loss on sale of land
(4,500)
Income before income tax
30,500
Income tax expense
(3,050)
Net income
$ 27,450
i. The only changes to retained earnings were for net income and dividends declared for 2018.
ii. Accounts payable were used only for inventory purchases.
iii. Plant assets were acquired by exchanging common stock.
iv. Of the operating expenses, $2,825 is for depreciation.
v. Land was sold for cash of $27,500.
Required:
Using the information above, prepare the Operating Activities section only of the calendar year 2018 Statement of Cash Flows for Tigger Inc. using the indirect method.
Below are comparative balance sheets for Tigger Inc. at December 31, 2018 and 2017:
12/31/2018
12/31/2017
Cash
$ 21,900
$ 10,000
Accounts receivables (net)
50,000
45,000
Inventory
64,000
70,000
Land
0
32,000
Plant assets
580,000
560,000
Accumulated depreciation
(103,000)
(100,000)
$612,900
$617,000
Accounts payable
$ 90,000
$ 93,000
Salaries payable
8,000
4,000
Dividends payable
1,700
2,300
Payable for general & admin expenses
18,000
10,000
Income tax payable
9,050
6,000
Bonds payable
40,700
104,000
Notes payable
40,000
40,000
Mortgage payable
22,000
20,000
Common stock
220,000
200,000
Retained earnings
163,450
137,700
$612,900
$617,000
Additional information:
The income statement for 2018 is as follows:
Sales
$150,000
Cost of sales
(90,000)
Gross profit
$60,000
Operating expenses
(25,000)
Loss on sale of land
(4,500)
Income before income tax
30,500
Income tax expense
(3,050)
Net income
$ 27,450
i. The only changes to retained earnings were for net income and dividends declared for 2018.
ii. Accounts payable were used only for inventory purchases.
iii. Plant assets were acquired by exchanging common stock.
iv. Of the operating expenses, $2,825 is for depreciation.
v. Land was sold for cash of $27,500.
Required:
Using the information above, prepare the Operating Activities section only of the calendar year 2018 Statement of Cash Flows for Tigger Inc. using the indirect method.
Below are comparative balance sheets for Tigger Inc. at December 31, 2018 and 2017: 12/31/2018 12/31/2017 Cash $ 21,900 $ 10,000 Accounts receivables (net) 50,000 45,000 Inventory 64,000 70,000 Land 0 32,000 Plant assets 580,000 560,000 Accumulated depreciation (103,000) (100,000) $612,900 $617,000 Accounts payable $ 90,000 $ 93,000 Salaries payable 8,000 4,000 Dividends payable 1,700 2,300 Payable for general & admin expenses 18,000 10,000 Income tax payable 9,050 6,000 Bonds payable 40,700 104,000 Notes payable 40,000 40,000 Mortgage payable 22,000 20,000 Common stock 220,000 200,000 Retained earnings 163,450 137,700 $612,900 $617,000 Additional information: The income statement for 2018 is as follows: Sales $150,000 Cost of sales (90,000) Gross profit $60,000 Operating expenses (25,000) Loss on sale of land (4,500) Income before income tax 30,500 Income tax expense (3,050) Net income $ 27,450 i. The only changes to retained earnings were for net income and dividends declared for 2018. ii. Accounts payable were used only for inventory purchases. iii. Plant assets were acquired by exchanging common stock. iv. Of the operating expenses, $2,825 is for depreciation. v. Land was sold for cash of $27,500. Required: Using the information above, prepare the Operating Activities section only of the calendar year 2018 Statement of Cash Flows for Tigger Inc. using the indirect method.
12/31/2018
12/31/2017
Cash
$ 21,900
$ 10,000
Accounts receivables (net)
50,000
45,000
Inventory
64,000
70,000
Land
0
32,000
Plant assets
580,000
560,000
Accumulated depreciation
(103,000)
(100,000)
$612,900
$617,000
Accounts payable
$ 90,000
$ 93,000
Salaries payable
8,000
4,000
Dividends payable
1,700
2,300
Payable for general & admin expenses
18,000
10,000
Income tax payable
9,050
6,000
Bonds payable
40,700
104,000
Notes payable
40,000
40,000
Mortgage payable
22,000
20,000
Common stock
220,000
200,000
Retained earnings
163,450
137,700
$612,900
$617,000
Explanation / Answer
Statement of Cash Flow for Tigger Inc.
Operating Activities section only
(For the year 2018)
Net Income
$27450
Adjustments;
Depreciation
$2825
Loss on sale of land
$4500
Increase in accounts receivable
($5000)
Decrease in inventory
$6000
Decrease in Accounts payable
($3000)
Increase in Salaries payable
$4000
Decrease in Dividends payable
($600)
Increase in Payable for general & admin expenses
$8000
Increase in Income tax payable
$3050
$19775
Cash flow from operating activities
$47225
Note;
1. Increase in current assets is an outflow of cash that is why this is deducted from net income.
2. Increase in current liabilities is an inflow of cash that is why this is added to net income.
3. Decrease in current assets is an inflow of cash that is why this is added to net income.
4. Decrease in current liabilities is an outflow of cash that is why this is deducted from net income.
5. Depreciation is a non-cash item that is why it is added to net income.
6. Loss on sale of land is a non-operating and non-cash item that is why it is added to net income.
Statement of Cash Flow for Tigger Inc.
Operating Activities section only
(For the year 2018)
Net Income
$27450
Adjustments;
Depreciation
$2825
Loss on sale of land
$4500
Increase in accounts receivable
($5000)
Decrease in inventory
$6000
Decrease in Accounts payable
($3000)
Increase in Salaries payable
$4000
Decrease in Dividends payable
($600)
Increase in Payable for general & admin expenses
$8000
Increase in Income tax payable
$3050
$19775
Cash flow from operating activities
$47225
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.