Question
Golden Corp.'s current year income statement, comparative balance sheets, and additional information follow. For the year, (1) all sales are credit sales, (2) all credits
Golden Corp.'s current year income statement, comparative balance sheets, and additional information follow. For the year, (1) all sales are credit sales, (2) all credits to Accounts Receivable reflect cash receipts from customers, (3) all purchases of inventory are on credit, (4) all debits to Accounts Payable reflect cash payments for inventory, (5) Other Expenses are all cash expenses, and (6) any change in Income Taxes Payable reflects the accrual and cash payment of taxes.
GOLDEN CORPORATION Comparative Balance Sheets December 31 | |||||||||||
Current Year | Prior Year | ||||||||||
Assets | |||||||||||
Cash | $ | 178,000 | $ | 122,400 | |||||||
Accounts receivable | 104,000 | 85,000 | |||||||||
Inventory | 622,000 | 540,000 | |||||||||
Total current assets | 904,000 | 747,400 | |||||||||
Equipment | 372,700 | 313,000 | |||||||||
Accum. depreciationEquipment | (165,000 | ) | (111,000 | ) | |||||||
Total assets | $ | 1,111,700 | $ | 949,400 | |||||||
Liabilities and Equity | |||||||||||
Accounts payable | $ | 115,000 | $ | 85,000 | |||||||
Income taxes payable | 42,000 | 32,100 | |||||||||
Total current liabilities | 157,000 | 117,100 | |||||||||
Equity | |||||||||||
Common stock, $2 par value | 608,800 | 582,000 | |||||||||
Paid-in capital in excess of par value, common stock | 221,200 | 181,000 | |||||||||
Retained earnings | 124,700 | 69,300 | |||||||||
Total liabilities and equity | $ | 1,111,700 | $ | 949,400 | |||||||
GOLDEN CORPORATION Income Statement For Current Year Ended December 31 | ||||||
Sales | $ | 1,862,000 | ||||
Cost of goods sold | 1,100,000 | |||||
Gross profit | 762,000 | |||||
Operating expenses | ||||||
Depreciation expense | $ | 54,000 | ||||
Other expenses | 508,000 | 562,000 | ||||
Income before taxes | 200,000 | |||||
Income taxes expense | 41,600 | |||||
Net income | $ | 158,400 | ||||
Additional Information on Current Year Transactions
- Purchased equipment for $59,700 cash.
- Issued 13,400 shares of common stock for $5 cash per share.
- Declared and paid $103,000 in cash dividends.
Required: Prepare a complete statement of cash flows using a spreadsheet under the indirect method. (Enter all amounts as positive values.)
GOLDEN CORPORATION Spreadsheet for Statement of Cash Flows For Current Year Ended December 31 Analysis of Changes December 31, Prior Debit Credit Year December 31, Current Year Balance sheet-debit balance accounts Cash $ $ 178,000 Accounts receivable Inventory Equipment 122,400 85,000 540,000 313,000 1,060,400 $ $ 178,000 Balance sheet-credit balance accounts Accumulated depreciation Equipment Accounts payable Income taxes payable Common stock, $2 par value Paid-in capital in excess of par value, common stock Retained earnings 111,000 85,000 32,100 582,000 181,000 69,300 1,060,400 Statement of cash flows Operating activities Investing activities Financing activities Financing activities 0 $ 0
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