90.2K

Verified Solution

Link Copied!

i need to know the formula so i can practice

C12 A B D 1 Note: To complete the assignment, go to the worksheet tab labeled Cash Flow 2 and complete the statement of cash flows. 3 4 INNOVATION ELECTRONICS, INC. 5 Income Statement 6 For the Year Ended December 31, 20X2 7 Net sales $ 2,430,000 8 Gain on sale of land 6,500 9. Total revenues 2,436,500 11 12 Expenses: 13 Cost of goods sold $ 1,565,000 14 Operating expenses 598,000 15 Depreciation expense 16,000 16 Interest expense 17,000 17 Income tax expense 63,000 18 19 Total expenses 2259,000 20 21 Net income $ 177,500 22 10 Note: To complete the assignment, go to the worksheet tab D $ B 184,420$ 68,700 134,500 2,980 25,740 83,000 128,000 4,560 211,000 208,500 203,000 (117,500) 120,000 255,000 203,000 (101,500) $ 895,600 $ 717,800 10 Cash 11 Accounts receivable 12 Inventory 13 Prepaid insurance 14 Long-term assets: 15 Investments 16 Land 17 Equipment 18 Accumulated depreciation 19 20 Total assets 21 22 23 Liabilities and Stockholders' Equity 24 Current liabilities: 25 Accounts payable 26 Interest payable 27 Income tax payable 28 Long-term liabilities: 29 30 Stockholders' equity: 31 Common stock 32 33 $ 26,500 $ 3,400 + 30,200 81,000 2,300 32,500 Notes payable 255.000 242,000 Retained earnings 273.000 307,500 230,000 130,000 24 one on 24 Current liabilities: 25 Accounts payable $ 26,500 $ 81,000 26 Interest payable 3,400 2,300 27 Income tax payable 30,200 32,500 28 Long-term liabilities: 29 Notes payable 255,000 242.000 30 Stockholders' equity: 31 Common stock 273,000 230,000 32 Retained earnings 307,500 130,000 33 34 Total liabilities and stockholders' equity $ 895,600 $ 717,800 35 36 Additional Information for 20X2: 37 1. Assume that all increases and decreases in long term assets, long term liabilities, 38 and common stock are a result of cash transactions. 39 2. Land costing $46,500 was sold, resulting in a gain of $6,500. No other 40 long-term assets were sold. 41 3. Additional long-term investments were purchated. 42 4. An additional long-term note payable was signed. No repayments on 43 notes were made. 44 5. Additional common stock was issued. 45 46 47 48 Income Statement Balance Sheet Cash Flow Ruler Formula Bar Q Gridlines Headings Normal Page Break Page Custom Preview Layout Views Workbook Views Zoom 100% Zoom to Window Macros Selection Show Zoom Macros B18 A B D 14,300 16 Accounts receivable 17 Inventory 18 Prepaid insurance 19 Accounts payable 20 Interest payable 21 Income tax payable 22 Net cash provided by (used in operating activities 23 24 Cash Flows from Investing Activities: 25 Purchase investments 26 Sale of land 27 Net cash provided by (used in) investing activities 28 29 Cash Flows from Financing Activities: 30 Issue common stock 31 Issue long term note 32 Net cash provided by (used in) financing activities 33 Net increase (decrease) in cash 34 Cash at beginning of the period 35 Cash at end of the period Workbook Views Show 318 8 A B C D Required: 2 Complete the statement of cash flows (indirect method) shown below by using formulas that referen 3 data from the income statement and balance sheet (found by clicking the tabs at the bottom of this 4 worksheet. Note: Blank cells may be included in calculations. 5 6 INNOVATION ELECTRONICS, INC. 7 Statement of Cash Flows For the Year Ended December 31, 20X2 9 Cash Flows from Operating Activities: 10 Net income $ 177,500 11 Adjustments to reconcile net income to net cash 12 provided by operating activities: 13 Depreciation expense 16,000 14 Gain (on sale of land) (6,500) 15 Changes in current assets and current liabilities: 16 Accounts receivable 14.300 17 Inventory 18 Prepaid insurance 19 Accounts payable 20 Interest payable 21 Income tax payable 22 Net cash provided by (used in) operating activities 23 Prey 1 of 1 Next

Answer & Explanation Solved by verified expert

See Answer