Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Prepare a statement of cash flows in proper format using the indirect method for Applet Inc.'s second year of operation. Show T-account to support your
Prepare a statement of cash flows in proper format using the indirect method for Applet Inc.'s second year of operation. Show T-account to support your calculations. The following information is provided as a supplement to the financial statements.
1. The company sold equipment for $8,000. The original cost was $15,000 and the depreciation was $10,000.
2. There were no new bonds issued during the year.
3. The company did not repurchase and of its own stock during the year.
Applet Inc. | ||
Income Statement | ||
Year ended year 2 | ||
Sales | $ 3,638,000 | |
COGS | 2,469,000 | |
Gross Profit | 1,169,000 | |
Selling and Administrative Expenses | 941,000 | |
Income from operations | 228,000 | |
Other gains and revenues: | ||
Gain on sale of equipment | 3,000 | |
Income before taxes | 231,000 | |
Income tax expense | 91,000 | |
Net Income | $ 140,000 | |
Applet Inc. | ||
Balance Sheet | ||
Years 2 & 1 | ||
Year 2 | Year 1 | |
Assets | ||
Current Assets: | ||
Cash and cash equivalents | $ 91,000 | $ 29,000 |
Accounts Receivable | 637,000 | 654,000 |
Inventory | 586,000 | 537,000 |
Total current assets | 1,314,000 | 1,220,000 |
Plant, property, & equipment | 1,517,000 | 1,394,000 |
Less accumulated depreciation | 654,000 | 561,000 |
Net plant, property, & equipment | 863,000 | 833,000 |
Total Assets | $ 2,177,000 | $ 2,053,000 |
Liabilities | ||
Current Liabilities | ||
Accounts payable | $ 264,000 | $ 220,000 |
Accrued liabilities | 193,000 | 190,000 |
Income taxes payables | 75,000 | 71,000 |
Total current liabilities | 532,000 | 481,000 |
Bonds Payable | 479,000 | 520,000 |
Total Liabilities | 1,011,000 | 1,001,000 |
Stockholders' Equity | ||
Common Stock | 157,000 | 155,000 |
Retained Earnings | 1,009,000 | 897,000 |
Total stockholders' equity | 1,166,000 | 1,052,000 |
Total Liabilities & Stockholders' Equity | $ 2,177,000 | $ 2,053,000 |
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