Question

Pharoah Inc., a greeting card company, had the following statements prepared as of December 31, 2017.

PHAROAH INC. COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2017 AND 2016
		12/31/17			12/31/16
Cash		$6,100			$6,900
Accounts receivable		61,900			50,500
Short-term debt investments (available-for-sale)		34,800			18,200
Inventory		39,900			59,800
Prepaid rent		4,900			4,000
Equipment		155,500			131,200
Accumulated depreciation—equipment		(34,800	)		(25,300	)
Copyrights		45,700			50,200
Total assets		$314,000			$295,500
Accounts payable		$46,200			$39,700
Income taxes payable		4,000			6,100
Salaries and wages payable		7,900			4,000
Short-term loans payable		7,900			10,000
Long-term loans payable		59,800			68,600
Common stock, $10 par		100,000			100,000
Contributed capital, common stock		30,000			30,000
Retained earnings		58,200			37,100
Total liabilities & stockholders’ equity		$314,000			$295,500

PHAROAH INC. INCOME STATEMENT FOR THE YEAR ENDING DECEMBER 31, 2017
Sales revenue				$335,575
Cost of goods sold				173,200
Gross profit				162,375
Operating expenses				119,100
Operating income				43,275
Interest expense		$11,400
Gain on sale of equipment		2,000		9,400
Income before tax				33,875
Income tax expense				6,775
Net income				$27,100

Additional information:

1.		Dividends in the amount of $6,000 were declared and paid during 2017.
2.		Depreciation expense and amortization expense are included in operating expenses.
3.		No unrealized gains or losses have occurred on the investments during the year.
4.		Equipment that had a cost of $20,100 and was 70% depreciated was sold during 2017.

Prepare a statement of cash flows using the direct method.

Answer 1

Statement of Cash flow

Cash flow from operating activities
Cash received from customer (335575-11400)	324175
Cash paid to supplier (173200-19900-6500)	-146800
Cash paid for expense (119100+900-3900-23570-4500)	-88030
Cash paid for interest	-11400
Cash paid for income tax (6775+2100)	-8875
Net cash provided by operating activities		69070
Cash flow from investing activities
Purchase short term debt	-16600
Sale of equipment	8030
Purchase of equipment	-44400
Net cash used investing activities		-52970
Cash flow from financing activities
Dividend paid	-6000
Repaid short term loan payable	-2100
Repaid long term loan payable	-8800
Net cash used in financing activities		-16900
Net cash increases (Decrease)		-800
Beginning Cash		6900
Ending Cash		6100