Question

 

Golden Corp.'s current year income statement, comparative balance sheets, and additional information follow. For the year, (1) all sales are credit sales, (2) all credits to Accounts Receivable reflect cash receipts from customers, (3) all purchases of inventory are on credit, (4) all debits to Accounts Payable reflect cash payments for inventory, (5) Other Expenses are all cash expenses, and (6) any change in Income Taxes Payable reflects the accrual and cash payment of taxes.

GOLDEN CORPORATION Comparative Balance Sheets December 31
	Current Year						Prior Year
Assets
Cash		$	166,000					$	109,200
Accounts receivable			86,000						73,000
Inventory			604,000						528,000
Total current assets			856,000						710,200
Equipment			340,300						301,000
Accum. depreciation—Equipment			(159,000	)					(105,000	)
Total assets		$	1,037,300					$	906,200
Liabilities and Equity
Accounts payable		$	91,000					$	73,000
Income taxes payable			30,000						26,100
Total current liabilities			121,000						99,100
Equity
Common stock, $2 par value			594,400						570,000
Paid-in capital in excess of par value, common stock			199,600						163,000
Retained earnings			122,300						74,100
Total liabilities and equity		$	1,037,300					$	906,200

  

GOLDEN CORPORATION Income Statement For Current Year Ended December 31
Sales				$	1,802,000
Cost of goods sold					1,088,000
Gross profit					714,000
Operating expenses
Depreciation expense	$	54,000
Other expenses		496,000			550,000
Income before taxes					164,000
Income taxes expense					24,800
Net income				$	139,200

Additional Information on Current Year Transactions

1. Purchased equipment for $39,300 cash.
2. Issued 12,200 shares of common stock for $5 cash per share.
3. Declared and paid $91,000 in cash dividends.

Required:
Prepare a complete statement of cash flows using a spreadsheet under the indirect method. (Enter all amounts as positive values.)

GOLDEN CORPORATION Spreadsheet for Statement of Cash Flows For Current Year Ended December 31     Analysis of Changes     December 31, Prior Year Debit Credit December 31, Current Year Balance sheet—debit balance accounts         Cash $109,200     $166,000 Accounts receivable 73,000       Inventory 528,000       Equipment 301,000         $1,011,200       Balance sheet—credit balance accounts         Accumulated depreciation—Equipment $105,000       Accounts payable 73,000       Income taxes payable 26,100       Common stock, $2 par value 570,000       Paid-in capital in excess of par value, common stock 163,000       Retained earnings 74,100         $1,011,200       Statement of cash flows         Operating activities                                                                               Investing activities                             Financing activities

Answer 1