Question
Whole Sailers Wholesalers is developing its annual financial statements at December 31 of the current year. The statements are complete except for the statement of
Whole Sailers Wholesalers is developing its annual financial statements at December 31 of 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 | $ | 37,600 | $ | 30,000 | |||
Accounts receivable | 33,000 | 29,100 | |||||
Merchandise inventory | 41,000 | 38,600 | |||||
Property and equipment | 122,300 | 101,000 | |||||
Less: Accumulated depreciation | (31,400 | ) | (25,500 | ) | |||
$ | 202,500 | $ | 173,200 | ||||
Accounts payable | $ | 37,300 | $ | 28,400 | |||
Accrued wages expense | 2,000 | 2,200 | |||||
Note payable, long-term | 45,100 | 53,000 | |||||
Contributed capital | 90,100 | 73,300 | |||||
Retained earnings | 28,000 | 16,300 | |||||
$ | 202,500 | $ | 173,200 | ||||
Income statement for current year | |||||||
Sales | $ | 125,000 | |||||
Cost of goods sold | 75,000 | ||||||
Other expenses | 38,300 | ||||||
Net income | $ | 11,700 | |||||
Additional Data:
A - Bought equipment for cash, $21,300.
B - Paid $7,900 on the long-term note payable.
C - Issued new shares of stock for $16,800 cash.
D - No dividends were declared or paid.
E - Other expenses included depreciation, $5,900; wages, $20,400; taxes, $6,900; other, $5,100.
F - 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 of the current year, using the indirect method.
BG WHOLESALERS Statement of Cash Flows For the Year Ended December 31, Current Year Cash flows from operating activities $ 11,700 et 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 accrued expenses 11,700 Cash flows from investing activities Cash payments to purchase fixed assets Cash flows from financing activities Cash payments on long-term note ash receipts from issuing stock et cash provided by financing activities et increase in cash during the year ash balance, January 1, current year ash balance, December 31, current year
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