60.1K

Verified Solution

Link Copied!

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	$	36,400			$	30,600
Accounts receivable		39,300				31,600
Merchandise inventory		45,000				40,500
Property and equipment		125,600				102,700
Less: Accumulated depreciation		(34,000	)			(27,100	)
	$	212,300			$	178,300
Accounts payable	$	40,300			$	31,600
Wages payable		3,500				4,000
Note payable, long-term		47,500				52,900
Contributed capital		94,400				74,700
Retained earnings		26,600				15,100
	$	212,300			$	178,300
Income statement for current year
Sales	$	137,000
Gain on sale of equipment		2,000
Cost of goods sold		87,000
Other expenses		40,500
Net income	$	11,500

Additional data:

Bought equipment for cash, $33,900. Sold equipment with original cost of $11,000, accumulated depreciation of $9,000, for $4,000 cash.

Paid $5,400 on the long-term note payable.

Issued new shares of stock for $19,700 cash.

No dividends were declared or paid.

Other expenses included depreciation, $15,900; wages, $13,000; taxes, $6,200; and other, $5,400.

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.)

XS SUPPLY COMPANY Statement of Cash Flows For the Year Ended December 31, Current Year Cash flows from operating activities: Adjustments to reconcile net income to net cash provided by operating activities: Cash flows from investing activities: Cash flows from financing activities

Answer & Explanation Solved by verified expert

See Answer