Answered step by step
Verified Expert Solution
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 |
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
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