Question: Prepare a statement of cash flows in proper format using the indirect method for Applet Inc.'s second year of operation. Show T-account to support your
Prepare a statement of cash flows in proper format using the indirect method for Applet Inc.'s second year of operation. Show T-account to support your calculations. The following information is provided as a supplement to the financial statements.
1. The company sold equipment for $8,000. The original cost was $15,000 and the depreciation was $10,000.
2. There were no new bonds issued during the year.
3. The company did not repurchase and of its own stock during the year.
| Applet Inc. | ||
| Income Statement | ||
| Year ended year 2 | ||
| Sales | $ 3,638,000 | |
| COGS | 2,469,000 | |
| Gross Profit | 1,169,000 | |
| Selling and Administrative Expenses | 941,000 | |
| Income from operations | 228,000 | |
| Other gains and revenues: | ||
| Gain on sale of equipment | 3,000 | |
| Income before taxes | 231,000 | |
| Income tax expense | 91,000 | |
| Net Income | $ 140,000 | |
| Applet Inc. | ||
| Balance Sheet | ||
| Years 2 & 1 | ||
| Year 2 | Year 1 | |
| Assets | ||
| Current Assets: | ||
| Cash and cash equivalents | $ 91,000 | $ 29,000 |
| Accounts Receivable | 637,000 | 654,000 |
| Inventory | 586,000 | 537,000 |
| Total current assets | 1,314,000 | 1,220,000 |
| Plant, property, & equipment | 1,517,000 | 1,394,000 |
| Less accumulated depreciation | 654,000 | 561,000 |
| Net plant, property, & equipment | 863,000 | 833,000 |
| Total Assets | $ 2,177,000 | $ 2,053,000 |
| Liabilities | ||
| Current Liabilities | ||
| Accounts payable | $ 264,000 | $ 220,000 |
| Accrued liabilities | 193,000 | 190,000 |
| Income taxes payables | 75,000 | 71,000 |
| Total current liabilities | 532,000 | 481,000 |
| Bonds Payable | 479,000 | 520,000 |
| Total Liabilities | 1,011,000 | 1,001,000 |
| Stockholders' Equity | ||
| Common Stock | 157,000 | 155,000 |
| Retained Earnings | 1,009,000 | 897,000 |
| Total stockholders' equity | 1,166,000 | 1,052,000 |
| Total Liabilities & Stockholders' Equity | $ 2,177,000 | $ 2,053,000 |
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
