FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
10th Edition
ISBN: 9781259964947
Author: Libby
Publisher: MCG
Bartleby Related Questions Icon

Related questions

Question

Please let me know which part of the cash flow calculations or cashflow statement setup/structure that I am doing wrong. The cashflow change should be $86,000(from the balance sheet) but I got a total of -$159,000.

               
               
          Income statement
Assets     20X1 20X0 Difference
20X1 20X0 Difference     Net credit sales    
Current assets         $7,200,000 $6,500,000 $700,000
Cash         Cost of goods sold    
$450,000.00 $364,000.00 $86,000     4,320,000 3,900,000 $420,000
Accounts receivable—net         Gross profit    
692,000 625,000 $67,000     2,880,000 2,600,000 $280,000
Inventory         Operating expenses (including income taxes)    
723,000 610,000 $113,000     2,376,000 2,145,000 $231,000
Prepaid expenses         Net income    
50,000 70,000 ($20,000)     $504,000 $455,000 $49,000
Total current assets              
1,915,000 1,669,000 $246,000          
Long-term investments         Cash flow    
150,000 20,000 $130,000     Net income $49,000  
Property, plant, and equipment         Depreciation $25,000  
1,622,000 815,000 $807,000     Increase in Inventory ($113,000)  
Less: Accumulated depreciation         Increase in accts receivable ($67,000)  
-100,000 -75,000 ($25,000)     current liabilities $4,000  
1,522,000 740,000 $782,000     Net Cash from Operating ($102,000)  
Total assets              
$3,587,000 $2,429,000 $1,158,000     Cash from Investing     
Liabilities and Stockholders’ Equity         Property, plant, and equipment $807,000  
Current liabilities         Net Cash from Investing  ($807,000)  
Accounts payable         Cash from Financing    
$399,000 $451,000 ($52,000)     Notes payable—due 20X4 $750,000  
Accrued expenses         Net increase/decrease in cash ($159,000)  
185,000 179,000 $6,000          
Dividends payable         Cash at 20x1 $450,000.00  
50,000 0 $50,000     Cash at 20x0 $364,000.00  
Total current liabilities         Net Increase in cash $86,000.00  
634,000 630,000 $4,000          
Notes payable—due 20X4              
750,000   $750,000          
Stockholders’ Equity              
Common stock              
1,400,000 1,300,000 $100,000          
Retained earnings              
803,000 499,000 $304,000          
Total stockholders’ Equity              
$2,203,000.00 $1,799,000.00 $404,000          
Total liabilities and stockholders’ equity              
$3,587,000 $2,429,000 $1,158,000          
               
               
Expert Solution
Check Mark
Knowledge Booster
Background pattern image
Accounting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
SEE MORE QUESTIONS
Recommended textbooks for you
Text book image
FINANCIAL ACCOUNTING
Accounting
ISBN:9781259964947
Author:Libby
Publisher:MCG
Text book image
Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,
Text book image
Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,
Text book image
Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON
Text book image
Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education
Text book image
Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education