Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

I. Prepare a statement of cash flow on both a direct and indirect basis 2017 2016 Change Assets: Cash 215,000 70,000 145,000 Accounts receivable, net

I. Prepare a statement of cash flow on both a direct and indirect basis
2017 2016 Change
Assets:
Cash 215,000 70,000 145,000
Accounts receivable, net 87,000 55,000 32,000
Inventory 74,000 60,000 14,000
Prepaid expenses 12,000 20,000 -8,000
Investments 70,000 80,000 -10,000
Property, plant & equipment 750,000 550,000 200,000
Accumulated depreciation -90,000 -70,000 -20,000
Patents 6,000 10,000 -4,000
Total Assets 1,124,000 775,000 349,000
Liabilities & Equity
Accounts payable 37,000 50,000 -13,000
Accrued liabilities 26,000 40,000 -14,000
Taxes payable 18,000 4,000 14,000
Long-term Notes Payable 100,000 - 100,000
Common stock 200,000 200,000 0
Additional paid in capital 336,000 286,000 50,000
Retained earnings 407,000 195,000 212,000
Total liabilities and equity 1,124,000 775,000 349,000
Sales 1,450,000
Cost of goods sold 780,000
Gross profit 670,000
Operating expenses 290,000
Pre-tax Operating income 380,000
Gain on sale of investments 6,000
Gain on sale of equipment 4,000
Pre-tax income 390,000
Income taxes 78,000
Net income 312,000
a. Stock option expense of $50,000 was recognized in 2017
b. Equipment of $210,000 was purchased using $100,000 note payable and cash
c. Equipment with cost of $10,000 and book value of $5,000 was sold for $9,000
d. Investments with a cost of $10,000 were sold for $16,000

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

QS 9000 Handbook A Guide To Registration And Audit

Authors: Jayanta Bandyopadhyay

1st Edition

157444011X, 978-1574440119

More Books

Students also viewed these Accounting questions

Question

1. Tie grades to the mastery of important learning targets.

Answered: 1 week ago