Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

INXS Supply Co. is developing its annual financial statements at December 31 for the current year. The statements are complete except for the statement of

INXS Supply Co. is developing its annual financial statements at December 31 for the current year. The statements are complete except for the statement of cash flows. The completed comparative balance sheets and income statement are summarized:

Current Year Prior Year
Balance sheet at December 31
Cash $ 36,100 $ 28,300
Accounts receivable 38,400 31,400
Merchandise inventory 45,000 40,100
Property and equipment 125,100 102,000
Less: Accumulated depreciation (33,500 ) (26,900 )
$ 211,100 $ 174,900
Accounts payable $ 39,700 $ 30,900
Wages payable 3,200 3,700
Note payable, long-term 46,800 51,800
Contributed capital 93,700 74,500
Retained earnings 27,700 14,000
$ 211,100 $ 174,900
Income statement for current year
Sales $ 135,000
Gain on sale of equipment 4,000
Cost of goods sold 85,000
Other expenses 40,300
Net income $ 13,700

Additional data:

Bought equipment for cash, $35,100. Sold equipment with original cost of $12,000, accumulated depreciation of $8,000, for $8,000 cash.

Paid $5,000 on the long-term note payable.

Issued new shares of stock for $19,200 cash.

No dividends were declared or paid.

Other expenses included depreciation, $14,600; wages, $13,900; taxes, $6,400; and other, $5,400.

Accounts payable includes only inventory purchases made on credit. Because there are no liability accounts relating to taxes or other expenses, assume that these expenses were fully paid in cash.

Prepare the statement of cash flows for the year ended December 31, current year, using the indirect method.

image text in transcribed

Statement of Cash Flows For the Year Ended December 31, Current Year Cash flows from operating activities Net income Adjustments to reconcile net income to net cash provided by operating activities Depreciation expense Increase in accounts receivable Increase in merchandise inventory Increase in accounts payable Decrease in wages payable Net cash provided by operating activities Cash flows from investing activities Cash payments to purchase equipment Net cash used in investing activities Cash flows from financing activities Cash payments on long-term note Cash receipts from issuing stock Net cash provided by financing activities Net increase in cash during the year Cash balance, January 1, current year Cash balance, December 31, current year

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Cost Accounting A Managerial Emphasis

Authors: Charles T. Horngren, Foster George, Srikand M. Datar, Maureen P. Gowing

5th Canadian Edition

0135004934, 978-0135004937

More Books

Students also viewed these Accounting questions

Question

A service window closes just as they get to the front of the line.

Answered: 1 week ago