Question
Use the following income statement and balance sheet information to put together a statement of cash flows. 2017 Assets 2017 2016 Sales $1,230,000 Cash $25,000
Use the following income statement and balance sheet information to put together a statement of cash flows.
| 2017 |
| Assets |
|
|
| 2017 | 2016 |
Sales | $1,230,000 |
| Cash |
|
|
| $25,000 | $21,990 |
Cost of goods sold | $684,000 |
| Accounts receivable |
|
| $125,000 | $115,000 | |
Gross profit | $546,000 |
| Inventory |
|
|
| $200,000 | $215,000 |
Gen'l & admin expense | $159,000 |
| Total current assets |
|
| $350,000 | $351,990 | |
Selling & mkt expense | $134,000 |
| Gross plant and equipment |
| $700,000 | $475,000 | ||
Depreciation | $25,000 |
| Less: accum. depreciation |
| $313,000 | $288,000 | ||
Operating income | $228,000 |
| Net plant and equipment |
| $387,000 | $187,000 | ||
Interest | $141,000 |
| Total assets |
|
| $737,000 | $538,990 | |
Income before taxes | $87,000 |
| Liabilities |
|
|
|
| |
Income taxes (27%) | $23,490 |
| Accounts payable |
|
| $116,000 | $103,000 | |
Net income | $63,510 |
| Notes payable |
|
| $29,000 | $29,000 | |
|
|
| Total current liabilities |
| $145,000 | $132,000 | ||
Dividends paid | $25,000 |
| Long-term debt |
|
| $248,000 | $152,000 | |
|
|
| Total liabilities |
|
| $393,000 | $284,000 | |
|
|
| Common stock ($.01 par) |
| $4,500 | $4,000 | ||
|
|
| Paid-in capital |
|
| $220,500 | $170,500 | |
|
|
| Retained earnings |
|
| $119,000 | $80,490 | |
|
|
| Total stockholders' equity |
| $344,000 | $254,990 | ||
|
|
| Total liabilities and equity |
| $737,000 | $538,990 |
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