In: Accounting
| C. Prepare a statement of cash flow on both the direct and indirect method | |||||
| 2017 | 2016 | Change | |||
| Assets: | |||||
| Cash | 215,000 | 70,000 | 145,000 | ||
| Accounts receivable, net | 87,000 | 65,000 | 22,000 | ||
| Inventory | 54,000 | 60,000 | -6,000 | ||
| Property, plant & equipment | 750,000 | 600,000 | 150,000 | ||
| Accumulated depreciation | -110,000 | -60,000 | -50,000 | ||
| Total Assets | 996,000 | 735,000 | 261,000 | ||
| Liabilities & Equity | |||||
| Accounts payable | 44,000 | 40,000 | 4,000 | ||
| Accrued liabilities | 41,000 | 40,000 | 1,000 | ||
| Common stock | 460,000 | 460,000 | |||
| Retained earnings | 451,000 | 195,000 | 256,000 | ||
| Total liabilities and equity | 996,000 | 735,000 | 261,000 | ||
| Sales | 1,450,000 | ||||
| Cost of goods sold | 775,000 | ||||
| Gross profit | 675,000 | ||||
| Operating expenses | 225,000 | ||||
| Pre-tax income | 450,000 | ||||
| Income taxes | 90,000 | ||||
| Net income | 360,000 | ||||