Question
Accounting prepare Statement of cash flow indirect method and direct method! Balance sheet Asset Cash $35,473 20,238 Accounts receivable 32,552 14,496 Merchandise inventory 26,812 20,470
Accounting prepare Statement of cash flow indirect method and direct method!
Balance sheet Asset Cash $35,473 20,238 Accounts receivable 32,552 14,496 Merchandise inventory 26,812 20,470 Property, plant, and equipment 59,924 78,086 Accumulated depreciation (29,150) (23,526) Total $125,611 $109,764 Liability and stockholders equity Accounts Payable $28,796 15,092 Income Taxes payable 6,695 7,961 Bonds payable 26,691 33,309 Common stock 17,800 13,400 Retained earning 45,629 40,002 Total $125,611 $109,764 Income Statement Sales $243,765 Cost of Good Sold $176,279 Operating expense 23,863 Interest Expense 3,141 Income Tax expense 7,592 Net income $32,890 Additional information Dividends declared and paid were $27,263 During the year equipment was sold for $8,353 cash. This equipment cost $18,162 originally and had a book value of $8,353 at the time of sale. All depreciation expense, $15,433 is in the selling expense category All sales and purchases are on accounts. *This is direct method I solved.
Cash flows from operating activities | ||
Cash Received from customers | 225709 | |
Deduct: Cash payments for merchandise | 168917 | |
Cash payments for operating expenses | 23,863 | |
Cash payments for interest | 3,141 | |
Cash payments for income tax | 8,858 | 204779 |
Net cash flow from operating activities | 20930 |
*Indrect methods I solved
Cash Flows from operating activities: | ||
Net Income | 32890 | |
Adjustments to reconcile net income to net cash flow from operations: | ||
Depreciation expense | 15433 | |
Changes in current operating assets and liabilities | ||
Increase in accounts receivable | -18056 | |
Increase in inventory | -6342 | |
Increase in accounts payable | 13704 | |
Interest paid | -3141 | |
Decrease in income taxes payable | -8858 | -7260 |
Net cash flow provided by operating activities | 25630 | |
Cash flow from investing activities: | ||
Cash recevied from sale of equipment | 8353 | |
Net cash flow used investing activities | 8353 | |
Cash flow from financing activities | ||
Cash received from sale of common stock | 4400 | |
Less Cash paid for dividends | -27263 | |
Less cash paid to retire bonds payable | -6618 | |
Net cash flow used by financing activities | -29481 | |
Increase in Cash | 4502 | |
Cash at beginning of period | 20238 | |
Cash at end of period | 24740 | |
I'm sure there are some error. Please correct it!
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started