Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

See the income statement and balance sheet information below for Vandelay Industries. Assume that Vandelay had no amortization expenses, just depreciation. *Additionally, Vandelay Industries made

See the income statement and balance sheet information below for Vandelay Industries. Assume that Vandelay had no amortization expenses, just depreciation.
*Additionally, Vandelay Industries made dividend payments of $428,000 this year

 Prepare a statement of cash flows. label with the appropriate categories: operating activities, investing activities and financing activities.


Vandelay Industries' Balance Sheets
                                                           Last Year                   Current Year
Assets
Cash and equivalents                       $ 45,000                     $ 50,000
Other Current Assets                      715,000                        710,000
Total current assets                          $ 760,000                 $ 760,000
Plant and Equipment                       $ 2,400,000               $ 2,650,000
Accumulated Dep.                            $ (550,000)                $ (700,000)
Net PP & E                                         $ 1,850,000                $ 1,950,000
Total assets                                       $ 2,610,000                $ 2,710,000

Liabilities and equity
Accounts payable                            $ 110,000                     $ 85,000
Notes payable                                    65,000                        10,000
Accruals                                               35,000                         15,000
Total current liabilities                   $ 210,000                    $ 110,000
Long-term bonds                            $ 800,000                     $ 900,000
Total Liabilities                                $ 1,010,000                  $ 1,010,000
Common Stock (100,000 shares) 100,000                           100,000
Paid in Capital                                    600,000                       600,000
Retained Earnings                              900,000                     1,000,000
Total Equity                                      $ 1,600,000                  $ 1,700,000
Total Liabilities and Equity              $ 2,610,000               $ 2,710,000


Vandelay Industries' Income Statement
                                          Current Year
Sales                              $ 5,500,000
Cost of Goods Sold      4,200,000
Gross Profit                 1,300,000
SG&A Expense                260,000
Depreciation and
amortization                    150,000
EBIT                             $ 890,000
Less interest                    90,000
Pre-tax earnings              $ 800,000
Taxes (34%)                    272,000
Net Income               $ 528,000

Step by Step Solution

3.49 Rating (162 Votes )

There are 3 Steps involved in it

Step: 1

Statement of Cash Flows for Vandelay Industries Operating Activities Net Income 528000 Depreciation ... 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

Understanding financial statements

Authors: Lyn M. Fraser, Aileen Ormiston

9th Edition

136086241, 978-0136086246

More Books

Students also viewed these Accounting questions

Question

What does the accounting process involve?

Answered: 1 week ago