In: Accounting
B. Prepare a statement of cash flow on both the direct and indirect method
|
2017 |
2016 |
||
|
Assets: |
|||
|
Cash |
245,000 |
70,000 |
|
|
Accounts receivable, net |
87,000 |
65,000 |
|
|
Inventory |
54,000 |
60,000 |
|
|
Property, plant & equipment |
650,000 |
600,000 |
|
|
Accumulated depreciation |
(90,000) |
(60,000) |
|
|
Total Assets |
946,000 |
735,000 |
|
|
Liabilities & Equity |
|||
|
Accounts payable |
44,000 |
40,000 |
|
|
Accrued liabilities |
41,000 |
40,000 |
|
|
Common stock |
460,000 |
460,000 |
|
|
Retained earnings |
401,000 |
195,000 |
|
|
Total liabilities and equity |
946,000 |
735,000 |
|
|
Sales |
1,150,000 |
||
|
Cost of goods sold |
625,000 |
||
|
Gross profit |
525,000 |
||
|
Operating expenses |
180,000 |
||
|
Pre-tax income |
345,000 |
||
|
Income taxes |
69,000 |
||
|
Net income |
276,000 |