Check the cash flow statement.

Anonymous
timer Asked: Nov 10th, 2016

Question description

Attached is a question and answer. Please check the answer and re-write the answer in your own words.

COOKIE & COFFEE CREATIONS INC. Cash Flow Statement for the year ended October 31, 2018 Cash flow from Operating activities Net Income Adjustments to reconcile net income to net cash flow from operating activities Depreciation Loss on sale of plant Change in current operating assets and liabilities Increase in accounts receivable Increase in inventories Decrease in prepaid expenses Decrease in accounts payable Increase in income tax payable Increase in interest payable Increase in salary payable Net cash flow from operating activities Investing Activities Sale of equipment Purchase of equipment Cash flow used by Investing activities Finanicing activities Issuance of preferred stock Payment of notes payable- principal Dividend paid Cash flows provided by Financing Activities Net Increase or decrease in cash Beginning balance of Cash Ending balance of Cash 37002 17600 2500 -540 -447 250 -1300 2051 188 5970 500 -19000 1000 -2000 -27000 63274 -18500 -28000 16774 5550 22324
Continuing Cookie Chronicle 1 Continuing Cookie Chronicle (Note: This is a continuation of the Cookie Chronicle from Chapters 1 through 11.) CCC12 Natalie has prepared the balance sheet and income statement of Cookie & Coffee Creations Inc. and would like you to prepare the cash flow statement. The comparative balance sheet of Cookie & Coffee Creations Inc. at October 31, 2018 for the years 2018 and 2017 and the income statement for the year ended October 31, 2018, are presented below. Additional information: 1. Equipment (cost $4,500 and book value $3,000) was disposed of at the beginning of the year for $500 cash and replaced with new equipment purchased for $4,000 cash. 2. Additional equipment was bought for $14,000 on November 1, 2017. A $12,000 note payable was signed. The terms provide for equal semi-annual installment payments of $2,000 on May 1 and November 1 of each year, plus interest of 5% on the outstanding principal balance. 3. Other equipment was bought for $13,000 cash. 4. Dividends were declared on the preferred and common stock on October 15, 2018, to be paid on November 15, 2018. 5. Accounts payable relate only to merchandise creditors. 6. Prepaid expenses relate only to other operating expenses. Instructions (a) Prepare a statement of cash flows for Cookie & Coffee Creations Inc. for the year ended October 31, 2018, using the indirect method. COOKIE & COFFEE CREATIONS INC. Balance Sheet October 31, Assets Cash 2018 2017 $ 22,324 $5,550 Accounts receivable 3,250 2,710 Inventory 7,897 7,450 Prepaid expenses 5,800 6,050 102,000 75,500 (25,200) (9,100) $116,071 $88,160 Equipment Accumulated depreciation— equipment Total assets COOKIE & COFFEE CREATIONS INC. Balance Sheet October 31, Liabilities and Stockholders’ Equity 2018 Accounts payable $ 1,150 $ 2,450 9,251 7,200 27,000 27,000 7,250 1,280 188 0 10,000 0 15,000 14,000 25,180 25,180 250 250 20,802 10,800 $116,071 $88,160 Income taxes payable Dividends payable Salaries and wages payable Interest payable Note payable 2017 Preferred stock, no par, $6 cumulative, 3,000 and 2,800 shares issued, respectively Common stock, $1 par—25,180 shares issued and outstanding Additional paid-in capital—treasury stock Retained earnings Total liabilities and stockholders’ equity COOKIE & COFFEE CREATIONS INC. Income Statement Year Ended October 31, 2018 Sales $485,625 Cost of goods sold 222,694 Gross profit 262,931 Operating expenses Salaries and wages expense $147,979 Depreciation expense 17,600 Other operating expenses 48,186 213,765 Income from operations 49,166 Other expenses Interest expense $ 413 Loss on disposal of plant assets Income before income tax Income tax expense Net income 2,500 2,913 46,253 9,251 $ 37,002

Tutor Answer

(Top Tutor) Studypool Tutor
School: UCLA
Studypool has helped 1,244,100 students
flag Report DMCA
Similar Questions
Hot Questions
Related Tags
Study Guides

Brown University





1271 Tutors

California Institute of Technology




2131 Tutors

Carnegie Mellon University




982 Tutors

Columbia University





1256 Tutors

Dartmouth University





2113 Tutors

Emory University





2279 Tutors

Harvard University





599 Tutors

Massachusetts Institute of Technology



2319 Tutors

New York University





1645 Tutors

Notre Dam University





1911 Tutors

Oklahoma University





2122 Tutors

Pennsylvania State University





932 Tutors

Princeton University





1211 Tutors

Stanford University





983 Tutors

University of California





1282 Tutors

Oxford University





123 Tutors

Yale University





2325 Tutors