Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Use the following financial statements and additional information. VANCOUVER INC. Comparative Balance Sheets June 30, 2019 and 2018 2019 2018 Assets Cash $ 74,000 $
Use the following financial statements and additional information.
VANCOUVER INC. Comparative Balance Sheets June 30, 2019 and 2018 | ||||||||
2019 | 2018 | |||||||
Assets | ||||||||
Cash | $ | 74,000 | $ | 29,300 | ||||
Accounts receivable, net | 78,000 | 61,000 | ||||||
Inventory | 66,000 | 92,000 | ||||||
Prepaid expenses | 5,500 | 6,900 | ||||||
Total current assets | 223,500 | 189,200 | ||||||
Equipment | 173,000 | 160,000 | ||||||
Accum. depreciationEquipment | (42,000 | ) | (14,000 | ) | ||||
Total assets | $ | 354,500 | $ | 335,200 | ||||
Liabilities and Equity | ||||||||
Accounts payable | $ | 30,000 | $ | 36,000 | ||||
Wages payable | 8,000 | 20,000 | ||||||
Income taxes payable | 4,700 | 5,200 | ||||||
Total current liabilities | 42,700 | 61,200 | ||||||
Notes payable (long term) | 38,000 | 75,000 | ||||||
Total liabilities | 80,700 | 136,200 | ||||||
Equity | ||||||||
Common stock, $5 par value | 220,000 | 160,000 | ||||||
Retained earnings | 53,800 | 39,000 | ||||||
Total liabilities and equity | $ | 354,500 | $ | 335,200 | ||||
VANCOUVER INC. Income Statement For Year Ended June 30, 2019 | ||||||
Sales | $ | 904,000 | ||||
Cost of goods sold | 553,000 | |||||
Gross profit | 351,000 | |||||
Operating expenses | ||||||
Depreciation expense | $ | 74,000 | ||||
Other expenses | 89,000 | |||||
Total operating expenses | 163,000 | |||||
188,000 | ||||||
Other gains (losses) | ||||||
Gain on sale of equipment | 4,600 | |||||
Income before taxes | 192,600 | |||||
Income taxes expense | 58,950 | |||||
Net income | $ | 133,650 | ||||
Additional Information
- A $38,000 note payable is retired at its $38,000 carrying (book) value in exchange for cash.
- The only changes affecting retained earnings are net income and cash dividends paid.
- New equipment is acquired for $73,000 cash.
- Received cash for the sale of equipment that had cost $60,000, yielding a $4,600 gain.
- Prepaid Expenses and Wages Payable relate to Other Expenses on the income statement.
- All purchases and sales of inventory are on credit.
direct method
VANCOUVER INC. | ||
Statement of Cash Flows (Direct Method) | ||
For Year Ended June 30, 2019 | ||
Cash flows from operating activities: | ||
Cash received from customersselected answer correct | $887,000selected answer correct | |
Cash paid for merchandiseselected answer correct | (533,000)selected answer correct | |
Cash paid for operating expensesselected answer correct | (99,600)selected answer correct | |
Cash paid for income taxesselected answer correct | (59,450)selected answer correct | |
not attempted | not attempted | |
Net cash provided by operating activitiesselected answer correct | $194,950 | |
Cash flows from investing activities: | ||
Cash received from sale of equipmentselected answer correct | 18,600selected answer correct | |
Cash paid for equipmentselected answer correct | (73,000)selected answer correct | |
not attempted | not attempted | |
not attempted | not attempted | |
Net cash used by investing activitiesselected answer correct | (54,400) | |
Cash flows from financing activities: | ||
Cash received from stock issuanceselected answer correct | 60,000selected answer correct | |
Cash paid to retire notesselected answer correct | 1,000selected answer incorrect | |
Cash paid to retire notesselected answer incorrect | (38,000)selected answer incorrect | |
Cash paid for dividendsselected answer correct | (118,850)selected answer correct | |
not attempted | (95,850) | |
Net increase in cash | $44,700 | |
Cash balance at prior year-end | not attempted | |
indirect method
VANCOUVER INC. | ||
Statement of Cash Flows (Indirect Method) | ||
For Year Ended June 30, 2019 | ||
Cash flows from operating activities: | ||
Net incomeselected answer correct | $133,650selected answer correct | |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation expenseselected answer correct | $7,400selected answer incorrect | |
Gain on sale of equipmentselected answer correct | (4,600)selected answer correct | |
Cash paid for income taxesselected answer incorrect | 58,950selected answer incorrect | |
Cash paid for operating expensesselected answer incorrect | 58,450selected answer incorrect | |
not attempted | not attempted | |
not attempted | not attempted | |
not attempted | not attempted | |
not attempted | not attempted | |
not attempted | not attempted | |
120,200 | ||
not attempted | $253,850 | |
Net cash provided by operating activities, using the direct method: | $194,950 |
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