Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Using the below data, calculate operating cash flows using the direct method. Income statement 2020 Sales 1,750,000.00 COGS - 250,000.00 Depreciation expense - 150,000.00 Sales,

Using the below data, calculate operating cash flows using the direct method.

Income statement 2020
Sales 1,750,000.00
COGS - 250,000.00
Depreciation expense - 150,000.00
Sales, General, Admin expense - 53,000.00
R&D Expense - 69,000.00
Wages and salary expense - 14,400.00
Other operating expenses - 75,000.00
EBIT 1,138,600.00
Interest expense - 36,000.00
EBT 1,102,600.00
Income tax expense - 664,000.00
Net Income 438,600.00

Balance sheet
2019 2020
Assets
Cash 400,000.00 375,000.00
A/R 150,300.00 124,000.00
Inventory 90,000.00 92,000.00
Other current assets 17,000.00 15,400.00
Current assets total 657,300.00 606,400.00
Fixed assets 1,000,000.00 1,414,000.00
Accumulated depreciation 200,000.00 350,000.00
Total Assets 1,457,300.00 1,670,400.00
Liabilities
Accounts Payable 136,000.00 136,500.00
Salary and Wages Payable 60,000.00 65,000.00
Income tax payable 10,000.00 9,500.00
Other current liabilities 14,000.00 15,000.00
Total Current Liabilities 220,000.00 226,000.00
Long Term Debt 133,000.00 140,000.00
Common Stock 504,300.00 541,900.00
Retained Earnings 600,000.00 762,500.00
Total Shareholders Equity 1,104,300.00 1,304,400.00
Total Liabilities and Shareholders Equity 1,457,300.00 1,670,400.00

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

Foundations Of Personal Finance

Authors: Sally R. Campbell, Robert L. Dansby

9th Edition

1619603578, 9781619603578

More Books

Students also viewed these Finance questions

Question

=+2. What level of impact will this tactic make on the key public?

Answered: 1 week ago

Question

What is your view of spirituality in the workplace?

Answered: 1 week ago