Answered step by step
Verified Expert Solution
Question
1 Approved Answer
The 2016 income statement and comparative balance sheet of One Stop, Inc. follow: Additionally, One Stop purchased land of $25,900 by financing it 100% with
The 2016 income statement and comparative balance sheet of One Stop, Inc. follow:
Additionally, One Stoppurchased land of $25,900 by financing it 100% with long-term notes payable during 2016. During the year, there were no sales of land, no retirements of stock, and no treasury stock transactions. A plant asset was disposed of for $0. The cost and accumulated depreciation of the disposed asset was $12,620. The plant acquisition was for cash.
Requirements
1. | Prepare the 2016 statement of cash flows by the direct method. |
2. | How will what you learned in this problem help you evaluate an investment? |
One Stop, Inc. | ||
Income Statement | ||
Year Ended December 31, 2016 | ||
Sales Revenue | $438,000 | |
Cost of Goods Sold | 208,200 | |
Gross Profit | 229,800 | |
Operating Expenses: | ||
Salaries Expense | $72,400 | |
Depreciation ExpensePlant Assets | 14,500 | |
Other Operating Expenses | 10,200 | |
Total Operating Expenses | 97,100 | |
Operating Income | 132,700 | |
Other Revenues and (Expenses): | ||
Interest Revenue | 8,600 | |
Interest Expense | -21,000 | |
Total Other Revenues and (Expenses) | -12,400 | |
Net Income Before Income Taxes | 120,300 | |
Income Tax Expense | 19,400 | |
Net Income | $100,900 |
One Stop, Inc. | |||
Comparative Balance Sheet | |||
December 31, 2016 and 2015 | |||
2016 | 2015 | ||
Assets | |||
Current Assets: | |||
Cash | $26,900 | $15,500 | |
Accounts Receivable | 26,300 | 25,400 | |
Merchandise Inventory | 79,100 | 91,200 | |
Long-term Assets: | |||
Plant Assets | 118,600 | 113,520 | |
Accumulated DepreciationPlant Assets | -18,700 | -16,820 | |
Land | 34,900 | 9,000 | |
Total Assets | $267,100 | $237,800 | |
Liabilities | |||
Current Liabilities: | |||
Accounts Payable | $35,800 | $29,900 | |
Accrued Liabilities | 28,000 | 30,900 | |
Long-term Liabilities: | |||
Notes Payable | 77,000 | 100,000 | |
Total Liabilities | 140,800 | 160,800 | |
Stockholders' Equity | |||
Common Stock, no par | 89,000 | 64,400 | |
Retained Earnings | 37,300 | 12,600 | |
Total Stockholders' Equity | 126,300 | 77,000 | |
Total Liabilities and Stockholders' Equity | $267,100 | $237,800 |
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