Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Use the following income statement and balance sheet information to put together a statement of cash flows. (Enter negative amounts using either a negative sign

Use the following income statement and balance sheet information to put together a statement of cash flows. (Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45).)

2020
Sales $1,240,000
Cost of goods sold $687,000
Gross profit $553,000
Gen'l & admin expense $156,000
Selling & mkt expense $134,000
Depreciation $25,000
Operating income $238,000
Interest $141,000
Income before taxes $97,000
Income taxes (27%) $26,190
Net income $70,810
Dividends paid $25,000

Assets 2020 2019
Cash $24,000 $12,390
Accounts receivable $125,000 $112,000
Inventory $200,000 $219,000
Total current assets $349,000 $343,390
Gross plant and equipment $700,000 $475,000
Less: accum. depreciation $313,000 $288,000
Net plant and equipment $387,000 $187,000
Total assets $736,000 $530,390
Liabilities
Accounts payable $118,000 $104,000
Notes payable $26,000 $26,000
Total current liabilities $144,000 $130,000
Long-term debt $247,000 $152,000
Total liabilities $391,000 $282,000
Common stock ($0.01 par) $4,500 $4,000
Paid-in capital $224,500 $174,200
Retained earnings $116,000 $70,190
Total stockholders' equity $345,000 $248,390
Total liabilities and equity $736,000 $530,390

image text in transcribed

Statement of Cash Flows 2020 LA

Step by Step Solution

There are 3 Steps involved in it

Step: 1

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_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Students also viewed these Finance questions

Question

Discuss each of the phases of the life cycle of a business model.

Answered: 1 week ago