Respuesta :
Answer:
Cash flows using the indirect method $ 17,700
Explanation:
Assets 2017 2016
Cash $41,300 $23,600
Accounts Receivable $23,600 $16,520
Inventory $33,040 $23,600
TOTAL CURRENT ASSETS $97,940 $63,720
Property and Equipment $70,800 $92,040
Depreciation Acc. -$37,760 -$28,320
TOTAL ASSETS $130,980 $127,440
Liabilities
Accounts Payable $22,420 $17,700
Bonds Payable $20,060 $38,940
Income Tax Payable $8,260 $9,440
TOTAL CURRENT LIABILITIES $50,740 $66,080
TOTAL LIABILITIES $50,740 $66,080
Common Stock $21,240 $16,520
Retained Earnings $59,000 $44,840
TOTAL EQUITY $80,240 $61,360
TOTAL EQUITY + LIABILITIES $130,980 $127,440
Income Statement 2017
Sales revenue $285,560
Cost of goods sold -$206,500
Gross Profit $79,060
Selling expenses -$21,240
Administrative expenses -$7,080
Income from Operations $50,740
Interest expenses -$3,540
Income before income taxes $47,200
Income taxe expenses -$9,440
NET INCOME $37,760
Cash Flow Ind Method $17,700
Net Income $37,760
Depreciation $20,650
Dividends -$23,600
Bonds Payables -$18,880
Income Tax Payable -$1,180
Accounts Payables $4,720
Inventory -$9,440
Accounts Receivable -$7,080
Common Stock $4,720
Equipment Sold -$0,910
Equipment $10,940
Retained Earnings Report
Opening retained earnings $44,840
Add: Net Income $37,760
Subtotal $82,600
Less: Dividens -$23,600
Ending retained earnings $ 59,000