Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Maynard Shipping Inc. reported the following Income Statement for 2018 and the comparative Balance Sheet for 2018 and 2017, along with additional information for 2018.
Maynard Shipping Inc. reported the following Income Statement for 2018 and the comparative Balance Sheet for 2018 and 2017, along with additional information for 2018. | |||||
Prepare Maynard's statement of cash flows for the year ended December 31, 2018 using the indirect method and follow the proper format | |||||
MAYNARD SHIPPING INC. | |||||
Comparative Balance Sheets | |||||
12/31/2018 | |||||
2018 | 2017 | ||||
Assets | |||||
Current assets | |||||
Cash | 22,000 | 42,000 | |||
Accounts receivable | 90,000 | 73,000 | |||
Merchandise Inventory | 143,000 | 145,000 | |||
Long-Term Assets | |||||
Plant Assets | 507,000 | 252,000 | |||
Accumulated depreciationPlant Assets | (47,000) | (42,000) | |||
Total Assets | 715,000 | 470,000 | |||
Liabilities | |||||
Liabilities and Stockholders' Equity | |||||
Current liabilities | |||||
Accounts payable | 90,000 | 50,000 | |||
Accrued liabilities | 5,000 | 10,000 | |||
Long-term liabilities | |||||
Notes payable | 160,000 | 80,000 | |||
Total liabilities | 255,000 | 140,000 | |||
Stockholders' equity | |||||
Common stock | 370,000 | 250,000 | |||
Retained earnings | 110,000 | 80,000 | |||
Treasury Stock | (20,000) | - | |||
Total Stockholders' Equity | 460,000 | 330,000 | |||
Total liabilities and stockholders' equity | 715,000 | 470,000 | |||
MAYNARD SHIPPING INC. | |||||
Income Statement | |||||
For the Year Ended December 31, 2018 | |||||
Net Sales revenue | $286,000 | ||||
Cost of goods sold | $156,000 | ||||
Gross Profit | $130,000 | ||||
Operating expenses: | |||||
Salaries and Wages | 56,000 | ||||
Depreciation expense - Plant Assets | 20,000 | ||||
Other operating expense | 16,000 | ||||
Total Operating Expenses | 92,000 | ||||
Operating Income | $38,000 | ||||
Other Income and Expenses | |||||
Interest Revenue | 12,000 | ||||
Dividend Revenue | 9,000 | ||||
Gain on Disposal of Plant Assets | 10,000 | ||||
Interest expense | -15,000 | ||||
Total Other Income and (Expenses) | 16,000 | ||||
Income before income tax | 54,000 | ||||
Income tax expense | 14,000 | ||||
Net income | 40,000 | ||||
Additional information | |||||
Purchased $310,000 in plant assets by paying cash | |||||
Sold plant assets with a cost of $55,000 and accumulated depreciation of $15,000 yielding a gain of $10,000 | |||||
Received $90,000 cash from issuance of notes payable | |||||
Paid $10,000 cash to retire notes payable | |||||
Received $120,000 cash from issuing shares of common stock | |||||
Paid $20,000 cash for purchase of shares in treasury stock | |||||
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