Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Statement of Cash Flows (24 points) Young, Inc., has prepared the following comparative balance sheets for 2017 and 2018: 2018 2017 Change Cash 55,000 34,000
Statement of Cash Flows (24 points) | ||||||||||
Young, Inc., has prepared the following comparative balance sheets for 2017 and 2018: | ||||||||||
2018 | 2017 | Change | ||||||||
Cash | 55,000 | 34,000 | 21,000 | |||||||
Accounts Receivable | 145,000 | 121,000 | 24,000 | |||||||
Inventory | 160,000 | 130,000 | 30,000 | |||||||
Prepaid expenses | 15,000 | 10,000 | 5,000 | |||||||
Property, Plant, and Equipment | 1,280,000 | 1,200,000 | 80,000 | |||||||
Accumulated Depreciation | (450,000) | (375,000) | (75,000) | |||||||
Intangible Assets | 140,000 | 155,000 | (15,000) | |||||||
Total Assets | 1,345,000 | 1,275,000 | 70,000 | |||||||
Accounts Payable | 70,000 | 100,000 | (30,000) | |||||||
Accrued Liabilities | 59,000 | 70,000 | (11,000) | |||||||
Notes Payable | 200,000 | 150,000 | 50,000 | |||||||
Bonds Payable | 300,000 | 300,000 | - | |||||||
Discount on Bonds Payable | (4,000) | (5,000) | 1,000 | |||||||
Common Stock | 675,000 | 615,000 | 60,000 | |||||||
Retained Earnings | 95,000 | 60,000 | 35,000 | |||||||
Treasury Stock | (50,000) | (15,000) | (35,000) | |||||||
Total Liabilities and Stockholders Equity | 1,345,000 | 1,275,000 | 70,000 | |||||||
1. Young issued additional common stock during the period for $95,000 in cash and repurchased additional shares for the treasury. | ||||||||||
2. Young declared and paid cash dividends of $140,000 during the year. | ||||||||||
3. Property, Plant & Equipment costing $20,000, with accumulated depreciation of $5,000 was sold for $25,000 cash. | ||||||||||
4. Property, Plant & Equipment, at a price of $100,000, was purchased for cash in 2018. | ||||||||||
5. There were no purchases or disposals of intangible assets in 2018. | ||||||||||
6. Young issued a new note payable in 2018 to borrow an additional $50,000 in cash. | ||||||||||
The income statement for 2018 is as follows: | ||||||||||
Sales | $1,980,000 | |||||||||
Cost of Sales | 1,090,000 | |||||||||
Gross Profit | $890,000 | |||||||||
Operating expenses | 605,000 | |||||||||
Depreciation expense | 80,000 | |||||||||
Amortization expense | 15,000 | |||||||||
Income from Operations | $190,000 | |||||||||
Gain of the Sale of Property | 10,000 | |||||||||
Interest Expense | 25,000 | |||||||||
Net Income | $175,000 | |||||||||
Requirements: | ||||||||||
a. From the information above, prepare a statement of cash flows for Young, Inc. for the year ended December 31, 2018. | ||||||||||
b. From the information above, determine the cash paid to suppliers by Young for 2018. | ||||||||||
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