Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Complete the Statement of Cash Flow below using the indirect method. Statement of Cash Flows for the Year Ended December 31, 2018 Net income Adjustments

Complete the Statement of Cash Flow below using the indirect method.

Statement of Cash Flows for the Year Ended December 31, 2018
Net income
Adjustments to reconcile Net Income
Operating Activities
Credit card receivables
Accounts receivable
Inventory
Marketable securities
Prepaid expenses
Accounts payable
Accrued expenses payable
Income taxes payable
Current mortgage payable
Depreciation, building
Depreciation, furniture and equipment
Net adjustments to reconcile Net Income
Net cash flow, operating activities
Investing Activities
Purchased furniture and equipment
Net cash flow, investing activities
Financing Activities
Reduced long-term mortgage
Cash dividends paid
Net cash flow, financing activities
Net cash flow increase
Cash balance, December 31, 2017
Cash balance, December 31, 2018

Balance Sheet
2017 2018
Assets
Current Assets
Cash $4,100 $5,200
Credit card receivables 4,700 5,500
Accounts receivable 1,200 700
Inventory 3,000 3,600
Marketable securities 8,000 7,000
Prepaid expenses 1,200 1,500
Total Current Assets $22,200 $23,500
Property, Plant & Equipment
Land $30,000 $30,000
Building 150,000 150,000
less: accum. Depr, building (41,900) (50,200)
Furniture & equipment 22,700 25,400
less: accum. Depr, furniture & equip. (15,400) (19,100)
Total Property, Plant & Equipment $145,400 $136,100
Total Assets $167,600 $159,600
Liabilities & Stockholders' Equity
Current Liabilities
Account payable $6,900 $7,000
Accrued expenses payable 1,400 1,700
Income taxes payable 2,000 1,500
Current portion of mortgage payable 11,500 10,400
Total Current Liabilities $21,800 $20,600
Long-term Liabilities
Long-term mortgage payable 100,000 89,600
Total Liabilities $121,800 $110,200
Stockholders' Equity
Capital stock, common 23,000 23,000
Retained earnings 22,800 26,400
Total Stockholders' Equity $45,800 $49,400
Total Liabilities & Stockholders' Equity $167,600 $159,600

Income Statement for Year Ended December 31, 2018
Sales revenue $204,900
Operating costs (173,800)
EBITDA 31,100
Depreciation, building (8,300)
Depreciation, furniture and equipment (3,700)
EBIT $19,100
Interest (10,800)
Operating income $8,300
Income tax (1,500)
Net Income $6,800
Statement of Retained Earnings
For Year Ended December 31, 2008
Retained earnings, Dec. 31, 2007 $22,800
Add: Net income for year 2008 6,800
Subtotal $29,600
Deduct: Dividends paid in 2008 (3,200)
Retained earnings, Dec. 31, 2008 $26,400

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

Financial Accounting Reporting And Analysis

Authors: Jennifer Maynard

2nd Edition

0198745311, 9780198745310

More Books

Students also viewed these Accounting questions