Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

1. Use the income statement and balance sheet shown below to develop the statement of cash flows. YEAR T+1 Revenues $5,700.00 COGS $4,560.00 Gross Profit

1. Use the income statement and balance sheet shown below to develop the statement of cash flows.

YEAR T+1

Revenues $5,700.00

COGS $4,560.00

Gross Profit $1,140.00

Operating Expenses $500.00

Depreciation $27.00

EBIT $613.00

Interest Expense $35.00

EBT $578.00

Taxes $231.20

NI $ 346.80

Dividends $ 0.00

RE $346.80

Balance Sheet YEAR T+1 YEAR T

Cash and Equivalents $714.80 $120.00

Accounts Receivable $500.00 $500.00

Inventory $300.00 $340.00

Total Current Assets $1,514.80 $960.00

Fixed Assets $660.00 $800.00

Accumulated Depreciation $227.00 $200.00

Net Fixed Assets $433.00 $600.00

Total Assets $1,947.80 $1,560.00

Accounts Payable $320.00 $300.00

Short-Term Notes Payable $40.00 $50.00

Accruals $11.00 $10.00

Total Current Liabilities $371.00 $360.00

Long-Term Debt $780.00 $750.00

Total Liabilities $1,151.00 $1,110.00

Common Stock $120.00 $120.00

Retained Earnings $676.80 $330.00

Total Shareholders Equity $796.80 $450.00

Total Liabilities & Shareholders Equity $ 1,947.80 $1,560.00

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Audit Regulations Audit Market Structure And Financial Reporting Quality Foundations And Trends R In Accounting

Authors: Christopher Bleibtreu, Ulrike Stefani

1st Edition

1680839004, 978-1680839005

More Books

Students also viewed these Accounting questions

Question

3. What are the current trends in computer hardware platforms?

Answered: 1 week ago