Question

Required information

[The following information applies to the questions displayed below.]

Golden Corp.'s current year income statement, comparative balance sheets, and additional information follow. For the year, (1) all sales are credit sales, (2) all credits to Accounts Receivable reflect cash receipts from customers, (3) all purchases of inventory are on credit, (4) all debits to Accounts Payable reflect cash payments for inventory, (5) Other Expenses are all cash expenses, and (6) any change in Income Taxes Payable reflects the accrual and cash payment of taxes.

GOLDEN CORPORATION Comparative Balance Sheets December 31
	Current Year						Prior Year
Assets
Cash		$	176,000					$	120,200
Accounts receivable			101,000						83,000
Inventory			619,000						538,000
Total current assets			896,000						741,200
Equipment			367,300						311,000
Accum. depreciation—Equipment			(164,000	)					(110,000	)
Total assets		$	1,099,300					$	942,200
Liabilities and Equity
Accounts payable		$	111,000					$	83,000
Income taxes payable			40,000						31,100
Total current liabilities			151,000						114,100
Equity
Common stock, $2 par value			606,400						580,000
Paid-in capital in excess of par value, common stock			217,600						178,000
Retained earnings			124,300						70,100
Total liabilities and equity		$	1,099,300					$	942,200

  

GOLDEN CORPORATION Income Statement For Current Year Ended December 31
Sales				$	1,852,000
Cost of goods sold					1,098,000
Gross profit					754,000
Operating expenses
Depreciation expense	$	54,000
Other expenses		506,000			560,000
Income before taxes					194,000
Income taxes expense					38,800
Net income				$	155,200

Additional Information on Current Year Transactions

1. Purchased equipment for $56,300 cash.
2. Issued 13,200 shares of common stock for $5 cash per share.
3. Declared and paid $101,000 in cash dividends.

Answer 1

Solution

GOLDEN CORPORATION
Cash flow Statement
For the Year ended December 31
Cash Flow from Operating Activities:
Net Income	$     155,200.00
Adjustments to reconcile net income to net cash provided by operations
Income statement items not affecting cash
Depreciation Expense	$        54,000.00
Changes in current assets and current liabilities
Increase in Accounts Receivables	$     (18,000.00)
Increase in Inventory	$     (81,000.00)
Increase in Accounts payable	$        28,000.00
Increase in Income taxes payable	$          8,900.00
A. Cash Outflow from Operating Activities		$   147,100.00
cash flow from investing activities
Purchase of Equipment	$     (56,300.00)
B.Net cash used by investing activities		$   (56,300.00)
Cash flows from Financing activities
Payment of Dividend	$   (101,000.00)
Issue of Common Stock	$        66,000.00
C. Net cash Used in financing activities		$   (35,000.00)
(A+B+C) Net increase (Decrease) in cash and Cash Equivalent		$     55,800.00
Cash balance, December 31, prior year		$   120,200.00
Cash balance, December 31, current year		$   176,000.00

.General notes for cash flow
Cash is increased when Current liability increase or Current asset Decrease.
Cash is Decreased when Current liability Decrease or Current asset Increase.
Depreciation or loss on sale of any asset is a non cash expense hence it will be added to net income to get operating cash
Profit on sale of asset or investment is a non cash profit and hence will be deducted from operating income.