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).)

2017
Sales $1,241,000
Cost of goods sold $686,000
Gross profit $555,000
Gen'l & admin expense $156,000
Selling & mkt expense $135,000
Depreciation $24,000
Operating income $240,000
Interest $142,000
Income before taxes $98,000
Income taxes (27%) $26,460
Net income $71,540
Dividends paid $25,000

Assets 2017 2016
Cash $24,000 $10,560
Accounts receivable $124,000 $112,000
Inventory $202,000 $220,000
Total current assets $350,000 $342,560
Gross plant and equipment $700,000 $475,000
Less: accum. depreciation $313,000 $289,000
Net plant and equipment $387,000 $186,000
Total assets $737,000 $528,560
Liabilities
Accounts payable $118,000 $103,000
Notes payable $27,000 $27,000
Total current liabilities $145,000 $130,000
Long-term debt $248,000 $152,000
Total liabilities $393,000 $282,000
Common stock ($0.01 par) $4,500 $4,000
Paid-in capital $223,500 $173,100
Retained earnings $116,000 $69,460
Total stockholders' equity $344,000 $246,560
Total liabilities and equity $737,000 $528,560

image text in transcribed

2017 Sales Cost of goods sold Gross profit Gen'l & admin expense Selling & mkt expense Depreciation Operating income Interest Income before taxes Income taxes (27%) Net income Dividends paid $1,241,000 $686,000 $555,000 $156,000 $135,000 $24,000 $240,000 $142,000 $98,000 $26,460 $71,540 $25,000 Assets 2017 Cash $24,000 $124,000 $202,000 $350,000 $700,000 $313,000 $387,000 $737,000 2016 $10,560 $112,000 $220,000 $342,560 $475,000 $289,000 $186,000 $528,560 Accounts receivable Inventory Total current assets Gross plant and equipment Less: accum. depreciation Net plant and equipment Total assets Liabilities Accounts payable Notes payable Total current liabilities Long-term debt Total liabilities Common stock ($0.01 par) Paid-in capital Retained earnings Total stockholders' equity Total liabilities and equity $118,000 $27,000 $145,000 $248,000 $393,000 $4,500 $223,500 $116,000 $344,000 $737,000 $103,000 $27,000 $130,000 $152,000 $282,000 $4,000 $173,100 $69,460 $246,560 $528,560 Statement of Cash Flows 2017

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

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

Financial Sorcery Magical Strategies To Create Real And Lasting Wealth

Authors: Jason Miller

1st Edition

1601632185, 9781601632180

More Books

Students also viewed these Finance questions

Question

1. Television more Over watching faceing of many problems ?

Answered: 1 week ago

Question

Is there a link between chronic stress and memory function?

Answered: 1 week ago