Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Financial statements for Discovery Company follow: DISCOVERY COMPANY Statement of Financial Position As of 31 December 20X4 20X3 Assets Current assets: Cash $ 28,000 $

Financial statements for Discovery Company follow:

DISCOVERY COMPANY
Statement of Financial Position
As of 31 December 20X4 20X3
Assets
Current assets:
Cash $ 28,000 $ 24,400
Accounts receivable 779,500 747,200
Inventory 635,900 580,800
Total current assets 1,443,400 1,352,400
Land 529,900 228,800
Plant and equipment 2,664,700 1,844,100
Less: Accumulated depreciation (1,357,700 ) (1,339,200 )
Patents 140,800 148,000
Total assets $ 3,421,100 $ 2,234,100
Liabilities and shareholders equity
Liabilities:
Current liabilities:
Accounts payable $ 439,000 $ 482,400
Salaries and wages payable 69,200 64,100
Income tax payable 161,900 151,100
Total current liabilities 670,100 697,600
Long-term debt 1,679,200 907,100
Total liabilities 2,349,300 1,604,700
Shareholders equity:
Common shares, no-par 277,100 274,500
Retained earnings 794,700 354,900
Total shareholders equity 1,071,800 629,400
Total liabilities and shareholders equity $ 3,421,100 $ 2,234,100

DISCOVERY COMPANY
Statement of Comprehensive Income
For the year ended 31 December 20X4
Sales revenue 5,641,500
Less expenses:
Cost of goods sold $ 3,112,000
Selling and administrative expenses 830,900
Depreciation and amortization 282,100
Rent expense 22,900
Miscellaneous expenses 216,800
Total expenses 4,464,700
Other revenues and expenses:
Interest expense 52,800
Gain on sale of equipment (9,200 )
Loss on debt retirement 16,900 60,500
Earnings before income tax 1,116,300
Income tax expense 475,100
Net earnings and comprehensive income $ 641,200

Additional information:

  1. The company sold equipment that had an original cost of $445,200 and a net book value of $188,800. Other equipment was purchased for cash. Patent amortization was $6,000.
  2. Long-term debt with a face value of $600,000 was repaid during the year and other long-term debt was issued at a lower interest rate.
  3. The company issued shares for land during the period. Other common shares were retired (bought back and cancelled) at book value.
  4. Assume unexplained changes in accounts stem from logical transactions.

Required: 1. Prepare the SCF, using the indirect method. Use the two-step method for operations. (Deductible amounts and Cash outflows should be indicated with minus sign.)

2. Prepare the SCF, using the direct method to present cash flows in the operating activities section. (Deductible amounts and Cash outflows should be indicated with minus sign.)

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

Cost Reduction Systems Target Costing And Kaizen Costing

Authors: Yasuhiro Monden

1st Edition

1563270684, 978-1563270680

More Books

Students also viewed these Accounting questions

Question

Discuss how technology impacts HRD evaluation

Answered: 1 week ago