Condensed financial data of Concord Company are as follows. Concord Company Comparative Balance Sheets December 31 Assets 2022 2021 Cash $93,000 $46,400 Accounts receivable 89,500 56,200 Inventory 122,000 102,000 Investments 84,500 87,400 Equipment 250,000 206,000 Accumulated depreciation—equipment (48,100) (40,900) $590,900 $457,100 Liabilities and Stockholders’ Equity Accounts payable $57,400 $47,200 Accrued expenses payable 12,200 17,400 Bonds payable 103,000 70,100 Common stock 249,000 195,000 Retained earnings 169,300 127,400 $590,900 $457,100 Concord Company Income Statement For the Year Ended December 31, 2022 Sales revenue $298,000 Gain on disposal of plant assets 8,160 306,160 Less: Cost of goods sold $98,800 Operating expenses (excluding depreciation expense) 13,100 Depreciation expense 49,300 Income tax expense 7,400 Interest expense 2,200 170,800 Net income $135,360 Additional information: 1. Equipment costing $91,700 was purchased for cash during the year. 2. Investments were sold at their carrying value. 3. Equipment costing $47,700 was sold for $13,760, resulting in a gain of $8,160. 4. A cash dividend of $93,460 was declared and paid during the year. Prepare a worksheet for the statement of cash flows using the indirect method. Enter the reconciling items directly in the worksheet columns. (Show details of retained earnings and accumulated depreciation, do not net)
Condensed financial data of Concord Company are as follows.
Concord Company |
||||||
---|---|---|---|---|---|---|
Assets |
2022 |
2021 |
||||
Cash |
$93,000 | $46,400 | ||||
|
89,500 | 56,200 | ||||
Inventory |
122,000 | 102,000 | ||||
Investments |
84,500 | 87,400 | ||||
Equipment |
250,000 | 206,000 | ||||
|
(48,100) | (40,900) | ||||
$590,900 | $457,100 | |||||
Liabilities and |
||||||
Accounts payable |
$57,400 | $47,200 | ||||
Accrued expenses payable |
12,200 | 17,400 | ||||
Bonds payable |
103,000 | 70,100 | ||||
Common stock |
249,000 | 195,000 | ||||
|
169,300 | 127,400 | ||||
$590,900 | $457,100 |
Concord Company |
||||
---|---|---|---|---|
Sales revenue |
$298,000 | |||
Gain on disposal of plant assets |
8,160 | |||
306,160 | ||||
Less: |
||||
Cost of goods sold |
$98,800 | |||
Operating expenses (excluding depreciation expense) |
13,100 | |||
Depreciation expense |
49,300 | |||
Income tax expense |
7,400 | |||
Interest expense |
2,200 | 170,800 | ||
Net income |
$135,360 |
Additional information:
1. | Equipment costing $91,700 was purchased for cash during the year. | |
2. | Investments were sold at their carrying value. | |
3. | Equipment costing $47,700 was sold for $13,760, resulting in a gain of $8,160. | |
4. | A cash dividend of $93,460 was declared and paid during the year. |
Prepare a worksheet for the statement of
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 1 images