Prior Year MONTGOMERY INC. Comparative Balance Sheets December 31 Current Year Assets Cash $ 78,500 Accounts receivable, net 16,700 Inventory 149, 700 Total current assets 244,900 Equipment 82,900 Accum. depreciation-Equipment (37,500) Total assets $290, 300 Liabilities and Equity Accounts payable $ 39,900 Salaries payable 700 Total current liabilities 40,600 Equity Common stock, no par value 210,200 Retained earnings 39,500 Total liabilities and equity $290, 300 $ 78,600 20,400 117,900 216,900 69,800 (25,700) $261,000 $ 42,700 1,000 43,700 195,500 21,800 $261,000 MONTGOMERY INC. Income Statement For Current Year Ended December 31 Sales $ 76,100 Cost of goods sold (31,600) Gross profit 44,500 Operating expenses Depreciation expense $11,800 Other expenses 9,400 Total operating expense 21,200 MONTGOMERY INC. Income Statement For Current Year Ended December 31 Sales $ 76,100 Cost of goods sold (31,600) Gross profit 44,500 Operating expenses Depreciation expense $11,800 Other expenses 9.400 Total operating expense 21 200 Income before taxes 23, 300 Income tax expense 5,600 Net income $ 17,700 Additional Information on Current-Year Transactions a. No dividends are declared or paid. b. Issued additional stock for $14.700 cash. c Purchased equipment for cash: no equipment was sold. 1. Use the above information to prepare a statement of cash flows for the current year using the indirect method (Amounts to be deducted should be indicated by a minus sign) Answer is complete but not entirely correct. MONTGOMERY, INC Statement of Cash Flows (indirect Method) MONTGOMERY, INC. Statement of Cash Flows (Indirect Method) For Current Year Ended December 31 Cash flows from operating activities Net income 17,700 Adjustments to reconcile net income to net cash provided by operations: Income statement items not affecting cash Depreciation expense 11,800 Depreciation expense Changes in current operating assets and liabilities Decrease in accounts receivable 3,700 Increase in inventory (31,800) Decrease in salaries payable (300) Decrease in accounts payable (2,800) Cash paid for equipment 1,700 Decrease in accounts payable Net cash provided by operating activities Cash flows from investing activities Cash paid for equipment (13,100) Decrease in accounts payable 0 Net cash used in investing activities $ (13,100) Cash flows from financing activities 0 0 3,700 (31,800) (300) (2,800) 1,700 X X 0 X 0 Depreciation expense Changes in current operating assets and liabilities Decrease in accounts receivable Increase in inventory Decrease in salaries payable Decrease in accounts payable Cash paid for equipment Decrease in accounts payable Net cash provided by operating activities Cash flows from investing activities Cash paid for equipment Decrease in accounts payable Net cash used in investing activities Cash flows from financing activities Cash received from stock issuance Decrease in accounts payable Net cash used in financing activities Net decrease in cash Cash balance at beginning of year Cash balance at end of year (13,100) OX $ (13,100) 14,700 $ $ 14,700 1,600 78,600 80,200 $