Can you please show me the solution step by step and also included the whole calculation ; i need to understand the solution to solve another one on my own ,
Income Statement Data December 31 2007
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
Net Sales
|
|
2850000
|
|
|
|
|
|
|
Dividend Income
|
|
104000
|
|
|
|
|
|
|
Interest Income
|
|
70000
|
|
|
|
|
|
|
Gain on Sales of Marketable Securities
|
|
4000
|
|
|
|
|
|
|
Total Revenue and Gains
|
|
3028000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost And Expenses
|
|
|
|
|
|
|
|
|
COGS
|
1550000
|
|
|
|
|
|
|
|
Operationg Expense
|
980000
|
|
|
|
|
|
|
|
Interest Expense
|
185000
|
|
|
|
|
|
|
|
Income Tax Expense
|
90000
|
|
|
|
|
|
|
|
Total costs and expenses
|
|
2805000
|
|
|
|
|
|
|
Net Income
|
|
223000
|
|
|
|
|
|
|
Selected Account Balances
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End Of Year
|
Beginning Of Year
|
|
|
|
|
|
|
Accounts Receivable
|
650000
|
720000
|
|
|
|
|
|
|
Accrued interest receivable
|
9000
|
6000
|
|
|
|
|
|
|
Inventories
|
800000
|
765000
|
|
|
|
|
|
|
Short term prepayments
|
20000
|
15000
|
|
|
|
|
|
|
Accounts payable ( Merchandise suppliers)
|
570000
|
562000
|
|
|
|
|
|
|
Accrued Operating Expense Payable
|
65000
|
94000
|
|
|
|
|
|
|
Accrued Interest Payable
|
21000
|
12000
|
|
|
|
|
|
|
Accrued Income Tax Payable
|
22000
|
35000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Information
|
|
|
|
|
|
|
|
|
1.Dividend revenue is recognized on the cash basis.All other income statement amounts are recognized on the accrual basis.
|
|
2.Operating expenses include deppreciation expense of 115000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Instructions
|
|
|
|
|
|
|
|
|
Prepare a partial statement of cash flows, including only the operating activities section of the statement and using direct method.
|
Place brackets around numbers representing cash payments.Show supporting computations for the following;
|
|
|
|
|
|
|
|
|
|
1.Cash received from customers
|
|
|
|
|
|
|
|
|
2.Interest and dividends received
|
|
|
|
|
|
|
|
|
3.Cash paid to suppliers
|
|
|
|
|
|
|
|
|
4.Cash paid for operating expenses
|
|
|
|
|
|
|
|
|
5.Interest Paid
|
|
|
|
|
|
|
|
|
6.Income Taxes Paid
|
|
|
|
|
|
|
|
|