In: Finance
Sunland Company |
|||||||||
---|---|---|---|---|---|---|---|---|---|
Assets | 2022 | 2021 |
Change |
||||||
Cash |
$94,400 | $57,600 | $36,800 | Increase | |||||
Accounts receivable |
99,200 | 35,200 | 64,000 | Increase | |||||
Inventory |
70,400 | –0– | 70,400 | Increase | |||||
Prepaid expenses |
9,600 | 6,400 | 3,200 | Increase | |||||
Land |
88,000 | 112,000 | 24,000 | Decrease | |||||
Buildings |
320,000 | 320,000 | –0– | ||||||
Accumulated depreciation—buildings |
(33,600 | ) | (22,400 | ) | 11,200 | Increase | |||
Equipment |
292,800 | 108,800 | 184,000 | Increase | |||||
Accumulated depreciation—equipment |
(44,800 | ) | (16,000 | ) | 28,800 | Increase | |||
Totals |
$896,000 | $601,600 | |||||||
Liabilities and Stockholders’ Equity | |||||||||
Accounts payable |
$68,800 | $64,000 | $4,800 | Increase | |||||
Accrued expenses payable |
0 | 16,000 | 16,000 | Decrease | |||||
Bonds payable |
160,000 | 240,000 | 80,000 | Decrease | |||||
Common stock ($1 par) |
368,000 | 96,000 | 272,000 | Increase | |||||
Retained earnings |
299,200 | 185,600 | 113,600 | Increase | |||||
Totals |
$896,000 |
$601,600 |
Sunland Company
Income Statement
For the Year Ended December 31, 2022
Sales revenue. $1,505,600
Cost of goods sold. $760,000
Operating expenses. 369,600
Interest expense. 19,200
Loss on disposal of equipment. 3,2001, 152,000
Income before income taxes. 353,600
Income tax expense 104,000
Net income. $249,600
Additional information: | ||
1. | Operating expenses include depreciation expense of $64,000. | |
2. | Land was sold at its book value for cash. | |
3. | Cash dividends of $136,000 were declared and paid in 2022. | |
4. | Equipment with a cost of $265,600 was purchased for cash. Equipment with a cost of $81,600 and a book value of $57,600 was sold for $54,400 cash. | |
5. | Bonds of $80,000 were redeemed at their face value for cash. | |
6. | Common stock ($1 par) of $272,000 was issued for cash. |
Use this information to prepare a statement of cash flows using the indirect method. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)