Question

Swasey Company provided the following partial comparative balance sheets and the income statement for 20X2.

Swasey Company

Partial Comparative Balance Sheets

At December 31, 20X1 and 20X2

1		20X1	20X2
2	Current Assets
3	Accounts receivable	755,000.00	677,000.00
4	Inventories	295,000.00	315,000.00
5	Current liabilities
6	Wages payable	695,000.00	690,000.00

Swasey Company

Income Statement

For the Year Ended December 31, 20X2

1	Revenues	3,140,000.00
2	Gain on sale of equipment	110,000.00
3	Cost of goods sold	(1,930,000.00)
4	Depreciation expense	(270,000.00)
5	Interest expense	(10,000.00)
6	Net income	$1,040,000.00

Refer to the list below for the exact wording of an amount description within your Statement of Cash Flows.

Amount Descriptions
Add cost of goods sold
Add interest expense
Decrease in accounts receivable
Decrease in inventories
Decrease in wages payable
Depreciation expense
Gain on sale of equipment
Increase in accounts receivable
Increase in inventories
Increase in wages payable
Less cost of goods sold
Loss on sale of equipment
Net cash from financing activities
Net cash from investing activities
Net cash from operating activities
Net income
Net loss

Compute operating cash flows using the indirect method. (Note: Use a minus sign to indicate any decreases in cash or cash outflows. Refer to the Amount Descriptions list provided for the exact wording of the answer choices for text entries.)

Swasey Company

Statement of Cash Flows

Year Ending December 31, 20X2

1
2	Add (deduct) adjusting items:
3
4
5
6
7
8

Answer 1

Swasey Company
Statement of Cash Flows
Year Ending December 31, 20X2
Net Income	1040000
Add ( Deduct ) adjusting items
Depreciation Expense	270000
Gain on Sale of Equipment	-110000
Decrease in Accounts Receivable	78000
Increase in Inventory	-20000
Decrease in Wages payable	-5000
Net cash from Operating Activities	1253000
Working
Decrease in Accounts Receivable	=755000-677000
Increase in Inventory	=-315000+295000
Decrease in Wages payable	=-695000+690000