Test Your Knowledge ComparativeBalance Sheet For the Year Ended 2017 and 2016 20
ID: 2583482 • Letter: T
Question
Test Your Knowledge
ComparativeBalance Sheet
For the Year Ended 2017 and 2016
2017 2016
Assets
Cash $156,500 $115,000
Marketable Securities 34,000 22,000
Accounts Receivable 8,000 10,000
Inventory 27,000 15,000
Prepaid expenses 1,500 2,000
Plant assets 80,000 100,000
Accumul deprec (29,000) (30,000)
Total Assets $278,000 $234,000
Liabilities & Owner's Equity
Accounts payable $7,000 $4,000
Note payable short-term 26,000 12,000
Interest payable 4,000 3,000
Income tax payable 9,000 6,000
Bonds payable 42,000 50,000
Common stock 145,000 135,000
Retained earnings 45,000 24,000
Total liabilities & OE $278,000 $234,000
1. Sold plant assets for $ 60,000. Their book was $ 53,000.
2. Marketable securities sold for $ 15,000
3. Purchased plant assets by paying 22,000 down and financing the remainder using a short-term note.
Sales $100,000
Cost of goods sold 40,000
Gross Profit $60,000
Operating expenses
Depreciation exp $8,000
General exp 10,000 $18,000
Operating income 42,000
Other revenue and expenses
Gain on sale of plant assets $7,000
Loss on sale of marketable securities (2,000)
Interest exp (3,000) 2,000
Income from continuing operations 44,000
Income tax 17,600
Net income $26,400
Prepare cash flow analysis using direct method. Prepare cash flow analysis for operations using direct method.
Explanation / Answer
Step 1 : Firstly we need to prepare ledger accounts to find relevant cash flows which are shown as follows:- (All figures are in $)
a) Marketable Securities A/c
b) Account Receivables A/c
c) Inventory A/c
d) Prepaid Expenses A/c
e) Accumulated Depreciation A/c
f) Plant Asset Disposal A/c
g) Plant Assets A/c
h) Accounts Payable A/c
i) Interest Payable A/c
j) Income tax Payable A/c
k) Bonds Payable A/c
l) Common Stock A/c
m) Retained Earnings A/c
Step 2 : Now with the help of above ledger accounts, we will prepare cash flow analysis which is shown as follows:-
Cash Flow Analysis for the year ended 2017
Particulars Debit Particulars Credit To Balance b/f 22,000 By Cash 15,000 To Cash (Bal. fig) 29,000 By Loss on sale 2,000 By Balance c/d 34,000 51,000 51,000
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.