The income statement and selected balance sheet information for Direct Products Company for the year ended December 31 are presented below. |
Income Statement | ||
Sales Revenue | $ | 45,600 |
Expenses: | ||
Cost of Goods Sold | 19,500 | |
Depreciation Expense | 1,700 | |
Salaries and Wages Expense | 8,700 | |
Rent Expense | 4,200 | |
Insurance Expense | 1,750 | |
Interest Expense | 1,650 | |
Utilities Expense | 1,250 | |
Net Income | $ | 6,850 |
Selected Balance Sheet Accounts | ||||
Ending Balances | Beginning Balances | |||
Accounts Receivable | $ | 575 | $ | 610 |
Inventory | 860 | 705 | ||
Accounts Payable | 435 | 490 | ||
Prepaid Rent | 31 | 23 | ||
Prepaid Insurance | 28 | 34 | ||
Salaries and Wages Payable | 74 | 47 | ||
Utilities Payable | 26 | 18 | ||
Required: |
Prepare the cash flows from operating activities section of the statement of cash flows using the indirect method. (Amounts to be deducted should be indicated with a minus sign.) |
Solution:
Direct Products Company | ||
Statement of Cash Flows (Partial) | ||
For the year Ended December 31 | ||
Particulars | Details | Amount |
Cash Flow from Operating Activities: | ||
Net Income | $6,850.00 | |
Adjustments to reconcile net income to net cash provided by operations: | ||
Depreciation Expense | $1,700.00 | |
Decrease in accounts receivables ($610 - $575) | $35.00 | |
Increase in inventory ($860 - $705) | -$155.00 | |
Increase in prepaid rent ($31 - $23) | -$8.00 | |
Decrease in Prepaid Insurance ($34 - $28) | $6.00 | |
Decrease in accounts payable ($490 - $435) | -$55.00 | |
Increase in salaries and wages payable ($74 - $47) | $27.00 | |
Increase in utilities payable ($26 - $18) | $8.00 | $1,558.00 |
Net Cash provided by operating activities | $8,408.00 |
Get Answers For Free
Most questions answered within 1 hours.