80.2K

Verified Solution

Link Copied!

calculations ?

Uata table Cost of goods sold Other expenses Income before income taxes Income taxes (35\%) Net income \begin{tabular}{rr} 11,040 & a \\ 1,290 & 1,170 \\ \hline 1,600 & 2,120 \\ 1 & 742 \\ \hline$m & $b \\ \hline \end{tabular} Statement of Retained Earnings Beginning balance $n$2,770 Net income Dividends declared Ending balance \begin{tabular}{rr} 0 & c \\ (90) & (160) \\ \hline$p & $d \\ \hline \hline \end{tabular} Balance Sheet Assets Cash Property, plant, and equipment Other assets Total assets Data table Other liabilities Total liabilities $9,5001,005$f1,150 Stockholders' equity: Common stock $250$250 Retained earnings Other stockholders' equity Total stockholders' equity Total liabilities and stockholders' equity \begin{tabular}{rr} u & g \\ 190 & 190 \\ \hlinev & 4,428 \\ \hline$w & $h \\ \hline \hline \end{tabular} Cash Flow Statement Net cash provided by operating activities Net cash used in investing activities (240) (550) Net cash used in financing activities (560) (510) Increase (decrease) in cash (130) i Cash at beginning of year Cash at end of year \begin{tabular}{rr} y & 1,260 \\ \hline s & $j \\ \hline \hline \end{tabular} Income Statement 20222021 (in Thousands) Revenues Cost of goods sold Other expenses Income before income taxes Income taxes (35\%) Net income Statement of Retained Earnings Beginning balance Net income Dividends Ending balance Balance Sheet Assets rach Assets Cash Property, plant, and equipment Other assets Total assets \begin{tabular}{rr} 1,587 & 1,376 \\ & 12,017 \\ \hline & 14,668 \\ \hline \end{tabular} Liabilities Current liabilities Long-term debt Other liabilities Total liabilities Stockholders' equity: Common stock Retained earnings $250$250 Other stockholders' equity Total stockholders' equity Total liabilities and stockholders' equity Long-term debt Other liabilities Total liabilities \begin{tabular}{ll} 4,500 & 3,410 \\ 1,005 & 1,150 \\ \hline$,500 \end{tabular} Stockholders' equity: Common stock Retained eamings Other stockholders' equity Total stockholders' equity Total liabilities and stockholders' equity Cash Flow Statement Net cash provided by operating activities $1,075 Net cash used in investing activities Net cash used in financing activities Increase (decrease) in cash Cash at beginning of year Cash at end of yoar

Answer & Explanation Solved by verified expert

See Answer