Answered step by step
Verified Expert Solution
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
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started