Calculate the Statement of Cash Flows Balance Sheet 2014 2015 2014 2015 Cash $950,254 $453,200 A/P $1,858,489
Fantastic news! We've Found the answer you've been seeking!
Question:
Calculate the Statement of Cash Flows
Balance Sheet | ||||||||
2014 | 2015 | 2014 | 2015 | |||||
Cash | $950,254 | $453,200 | A/P | $1,858,489 | $2,300,377 | |||
A/R | $2,134,590 | $2,976,578 | ||||||
Inventory | $1,897,650 | $2,245,678 | N/P | $880,256 | $1,018,826 | |||
Total CA | $4,982,494 | $5,675,456 | Total CL | $2,738,745 | $3,319,203 | |||
Net FA | $1,458,950 | $1,895,264 | LT Debt | $1,527,449 | $1,789,520 | |||
Common Stock | $1,500,000 | $1,500,000 | ||||||
Retained Earnings | $675,250 | $961,997 | ||||||
Total Assets | $6,441,444 | $7,570,720 | Total Liab. & Equity | $6,441,444 | $7,570,720 | |||
$0 | ($0) | |||||||
Income Statement | 2015 | |||||||
Revenues | $13,854,120 | Operations | Investments | Financing | ||||
Cost of Goods Sold | $10,850,322 | Net Income | Change in FA | N/P | ||||
Gross Profit | $3,003,798 | + Depreciation | - Deprecaition | LT Debt | ||||
Expenses | $1,562,333 | +/- A/R | ||||||
Depreciation | $796,540 | +/- Inv | ||||||
EBIT | $644,925 | +/- A/P | ||||||
Interest Expense | $123,567 | |||||||
Taxable Income | $521,358 | |||||||
Taxes (45%) | $234,611 | |||||||
Net Income | $286,747 |
Related Book For
Financial Reporting Financial Statement Analysis and Valuation a strategic perspective
ISBN: 978-1337614689
9th edition
Authors: James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Posted Date: