Your work TUIT INC Comparative Statement of Financial Position December 31 2017 Cash $ 53,625 Accounts receivable 58.000 Inventory 40.000 Prepaid rent 5,000 Equipment 154,000 Accumulated depreciation equipment (35,000) Goodwill 20,000 Total assets $295.625 Accounts payable $ 46,000 Income tax payable 4,000 Salaries and wages payable 8.000 Short-term loans payable 8,000 Long-term loans payable 60,000 Common shares 130,000 Retained earnings 39,625 Total liabilities and shareholders equity $295,625 2016 $ 25,000 51.000 60.000 4,000 130.000 125.000) 50,000 $295.000 $ 40,000 6.000 4,000 10,000 69.000 130.000 36,000 $295.000 Private TUIT INC. Income Statement Year Ending December 31, 2017 Sales revenue Cost of goods sold Gross margin Operating expenses Operating income Interest expense $11,400 Impairment lossgoodwill 30,000 Gain on sale of equipment (2.000) Income before income tax Income tax expense Net Income $338.150 165,000 173.150 120.000 53.150 39,400 13,750 4.125 $ 9,625 Additional information: 1. Dividends on common shares in the amount of $6,000 were declared and paid during 2017 2. Depreciation expense is included in operating expenses, as is salaries and wages expense of 569,000 3. Equipment with a cost of $20,000 that was 70% depreciated was sold during 2017 MacBook Air TUIT INC. Comparative Statement of Financial Position December 31 2017 Cash $ 53,625 Accounts receivable 58,000 Inventory 40,000 Prepaid rent 5,000 Equipment 154,000 Accumulated depreciation-equipment (35,000) Goodwill 20,000 Total assets $295,625 Accounts payable $ 46,000 Income tax payable 4,000 Salaries and wages payable 8,000 Short-term loans payable 8,000 Long-term loans payable 60,000 Common shares 130,000 Retained earnings 39,625 Total liabilities and shareholders' equity $295,625 2016 $ 25,000 51,000 60,000 4,000 130,000 (25.000) 50,000 $295,000 $ 40,000 6,000 4.000 10,000 69,000 130,000 36,000 $295,000 TUIT INC. Income Statement Year Ending December 31, 2017 Sales revenue Cost of goods sold Gross margin Operating expenses Operating income Interest expense $11,400 Impairment loss goodwill 30,000 Gain on sale of equipment (2.000) Income before income tax Income tax expense Net income $338,150 165,000 173,150 120,000 53,150 39,400 13.750 4,125 $ 9,625 Additional information: 1. Dividends on common shares in the amount of S6,000 were declared and paid during 2017. 2. Depreciation expense is included in operating expenses, as is salaries and wages expense of $69,000. 3. Equipment with a cost of $20,000 that was 70% depreciated was sold during 2017 Prepare a Statement of Cash Flow using an Indirect Method
