Question
XS Supply Company is developing its annual financial statements at December 31, current year. The statements are complete except for the statement of cash flows.
XS Supply Company is developing its annual financial statements at December 31, 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 | $ | 36,900 | $ | 29,900 | |||
Accounts receivable | 39,800 | 31,800 | |||||
Merchandise inventory | 44,000 | 41,000 | |||||
Property and equipment | 126,100 | 103,300 | |||||
Less: Accumulated depreciation | (34,700 | ) | (27,300 | ) | |||
$ | 212,100 | $ | 178,700 | ||||
Accounts payable | $ | 40,700 | $ | 32,100 | |||
Wages payable | 3,700 | 4,100 | |||||
Note payable, long-term | 48,000 | 55,100 | |||||
Contributed capital | 94,900 | 74,900 | |||||
Retained earnings | 24,800 | 12,500 | |||||
$ | 212,100 | $ | 178,700 | ||||
Income statement for current year | |||||||
Sales | $ | 139,000 | |||||
Gain on sale of equipment | 3,000 | ||||||
Cost of goods sold | 89,000 | ||||||
Other expenses | 40,700 | ||||||
Net income | $ | 12,300 | |||||
|
Additional data:
Bought equipment for cash, $35,800. Sold equipment with original cost of $13,000, accumulated depreciation of $10,000, for $6,000 cash.
Paid $7,100 on the long-term note payable.
Issued new shares of stock for $20,000 cash.
No dividends were declared or paid.
Other expenses included depreciation, $17,400; wages, $13,900; taxes, $6,900; and other, $2,500.
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.
Required:
1. Prepare the statement of cash flows for the year ended December 31, current year, using the indirect method. (List cash outflows as negative amounts.)
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