Cash flows problem with answer, got a difference of 500.

satya lakshmi (Student CMA) (40 Points)

19 February 2013  

 

friends, i preapred the solution but i got 500 difference. please help me

 

              Seneca Corporation has contracted you to prepare a statement of Cash Flows. The Controller has provided the following information.

 

 

2007

 

2006

Cash

 

43500

 

13000

Accounts Receivable

 

122250

 

10000

Inventory

 

12000

 

10000

Investments

 

 

 

3000

Buiding

 

 

 

29750

Equipment

 

35000

 

20000

Copyright

 

5000

 

5250

 

 

107750

 

91000

 

 

 

 

 

Allowance for Doubtful Debts

 

3000

 

4500

Accumulated Depreciation on Equipment

 

2000

 

4500

Accumulated Depreciation on Building

 

0

 

6000

Accounts Payable

 

5000

 

4000

Dividends Payable

 

0

 

5000

Notes Payable, short term( Non Trade )

 

3000

 

4000

Long Term Notes Payable

 

36000

 

25000

Common Stock

 

38000

 

33000

Retained Earnings

 

20750

 

5000

 

 

107750

 

91000

 

 

 

 

 

 

 

Additional Data related to 2007 are as follows:

  1. Equipment that had cost $ 11,000 and was 40% depreciated at time of disposal was sold for $ 2500.
  2. $ 5,000 of the Long Term Note Payable was paid by issuing Common Stock.
  3. Cash Dividends paid were $ 5,000.
  4. On Jan 1,2007 , the building was completely destroyed by flood. Insurance proceeds on the building were  $ 33,000 ( net of $ 4,000 taxes).
  5. Investments ( available – for –sale ) were sold at $ 2500 above their cost. The Company had made similar sales and investments in the past.
  6. Cash of $ 10,000 was paid for the acquisition of equipment.
  7. A long term Note of $ 16,000 was issued for the acquisition of equipment.
  8. Interest of  $ 2,000 and Income Taxes of 5,000 were paid in Cash.

 

 

Instructions:

 

Use the indirect method to analyze the above information and prepare a Statement of Cash Flows for Seneca. Flood damage is unusual and infrequent in that part of the country.