USA: +1 725-224-8795 
Sign in
Exercise 23-11
Condensed financial data of Windsor Company for 2017 and 2016 are presented below.
Don't use plagiarized sources. Get Your Custom Essay on
Question & Answer: Condensed financial data of Windsor Company for 2017 and 2016 are presented below……
GET AN ESSAY WRITTEN FOR YOU FROM AS LOW AS $13/PAGE
| WINDSOR COMPANY COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2017 AND 2016 |
||||||
| 2017 | 2016 | |||||
| Cash | $1,770 | $1,170 | ||||
| Receivables | 1,790 | 1,320 | ||||
| Inventory | 1,610 | 1,940 | ||||
| Plant assets | 1,910 | 1,680 | ||||
| Accumulated depreciation | (1,200 | ) | (1,190 | ) | ||
| Long-term investments (held-to-maturity) | 1,300 | 1,420 | ||||
| $7,180 | $6,340 | |||||
| Accounts payable | $1,210 | $910 | ||||
| Accrued liabilities | 200 | 240 | ||||
| Bonds payable | 1,370 | 1,560 | ||||
| Common stock | 1,880 | 1,740 | ||||
| Retained earnings | 2,520 | 1,890 | ||||
| $7,180 | $6,340 | |||||
| WINDSOR COMPANY INCOME STATEMENT FOR THE YEAR ENDED DECEMBER 31, 2017 |
||
| Sales revenue | $7,010 | |
| Cost of goods sold | 4,730 | |
| Gross margin | 2,280 | |
| Selling and administrative expenses | 930 | |
| Income from operations | 1,350 | |
| Other revenues and gains | ||
| Gain on sale of investments | 80 | |
| Income before tax | 1,430 | |
| Income tax expense | 540 | |
| Net income | 890 | |
| Cash dividends | 260 | |
| Income retained in business | $630 | |
Additional information:
During the year, $70 of common stock was issued in exchange for plant assets. No plant assets were sold in 2017.
Prepare a statement of cash flows using the indirect method.
Expert Answer
| Statement of cash flow | ||
| Cash flows from operating activities | ||
| Net Income | $890 | |
| Adjustments to convert net income to cash basis | ||
| Depreciation expenses (1200-1190) | 10 | |
| Gain on sale of investment | -80 | |
| Increase in receivable | -470 | |
| Decrease in Inventories | 330 | |
| Increase in Accounts Payable | 300 | |
| Decrease in Accured Liabilities | (40) | |
| 50 | ||
| Net cash from operating activities | 940.00 | |
| Cash flows from investing activities | ||
| Sale of long term investment (1420-1300)+80 | 200 | |
| Purchase of Plant Assets 1910-(1680+70) | -160 | 40 |
| Net cash used investing activities | 40.00 | |
| Cash flows from financing activities | ||
| Borrowings from Bonds Payable | ||
| Repayment of Bonds Payable | (190.00) | |
| Issue of Common stock 1880-(1740+70) | 70 | |
| Payment of Dividends | -260 | (380.00) |
| Net cash from financing activities | (380.00) | |
| Net Increase in cash and cash equivalents | 600.00 | |
| Beginning cah balance | 1,170.00 | |
| Ending Balance | 1,770.00 | |
| Non cash activities | ||
| Issue of common stock of $70 for purchase of Plant Assets | ||
