Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
berikut :
Dakota Company
Comparative Balance Sheet
December 31, 2016 and 2017
Title 2017 2016
Assets :
Cash $ 140.350 $ 95.900
Account Receivable – Net 95.300 102.300
Inventory 165.200 157.900
Prepaid expense 6.240 5.860
Investment (Long-term) 35.700 84.700
Land 75.000 90.000
Building 375.000 260.000
Accum. Depreciation – Building 71.300 58.300
Machine and Equipment 428.300 428.300
Accum. Depr.- Machine-Equipment 148.500 138.000
Patent 58.000 65.000
Total Assets $ 1.159.290 $ 1.093.660
Dakota Company
Income Statement
December 31, 2017
Title
Sales $ 1.100.000
Cost of Goods Sold 710.000
Gross Profit 390.000
Operating Expense :
Depreciation Expense $ 23.500
Amortization - Patent 7.000
Others Expense 196.000
Total Operating Expense $ 226.500
Operating Income $ 163.500
Others Income and Expense :
Interest Expense $ 26.000
Gain on Sale of Investment 11.000
Total Others Expense and Income $ 15.000
Net Income Before Income Tax $ 148.500
Income Tax 50.000
Net Income $ 98.500
Informasi tambahan yang berhubungan dengan data di atas adalah sebagai berikut :
Diminta : Susunlah Cash Flow Statement untuk periode yang berakhir Dec.31, 2017.
Penyelesaian.
Dakota Company
Comparative Balance Sheet
December 31, 2016 and 2017
Dakota Company
Cash Flow Statement
Ending Period Dec 31, 2016 and 2017
Description
Cash Flow From Operating Activities :
Net Income $ 98.500
Added :
Depreciation expense $ 23.500
Patent Amortization 7.000
Decreasing of Account Receivable 7.000
Increasing of actual expense 1.500
$ 39.000
$ 137.500
Deducted :
Increasing of Inventory $ 7.300
Increasing of Prepaid Expense 380
Decreasing of Income Tax 3.200
Decreasing of Account Payable 500
Gain From Sale of Investment 11.000
Net Cash Flow From Operating Activities $ 22.380
$ 115.120
Noncash Financing :
Issuing Common Stock for retired Bonds $ 100.000
2. Direct Method.
Dakota Company
Cash Flow Statement
Ending Period Dec 31, 2016 and 2017
Description
Cash Flow From Operating Activities :
Cash received from customer (1) $ 1.107.000*
Deduct :
Cash payment for merchandise (2) $720.500*
Cash payment for operating expense (3) 194.880*
Cash payment for interest expense 26.000
Cash payment for income tax (4) 50.500*
Increasing of actual expenses $ 991.880
Net Cash Flow From Operating Activities $ 115.120
Noncash Financing :
Issuing Common Stock for retired Bonds $ 100.000
Computation :
The income statement for the year ended December 31, 2016 , is as follows :
Sales $ 1,580,500
Cost of Merchandise Sold 957,300
Gross Profit $ 623,200
Operating Expenses :
Depreciation Expense $ 26,000
Other Operating Expense 329,400
Total Operating Expenses $ 355,400
Operating Income $ 267,800
Other Income :
Gain on Sal of Investment 12,000
Income Before Income Tax $ 279,800
Income Tax 99,200
Net Income $ 180,600
Answer :