XS Supply Company is developing its annual financial statements at December 31. The statements are complete...

Free

80.2K

Verified Solution

Question

Accounting

XS Supply Company is developing its annual financial statementsat December 31. The statements are complete except for thestatement of cash flows. The completed comparative balance sheetsand income statement are summarized:

Current YearPrevious Year
  Balance Sheet atDecember 31
     Cash$32,570$27,500
     Accounts Receivable33,60027,300
     Inventory39,60037,300
     Equipment110,50093,000
     AccumulatedDepreciation—Equipment(28,600)(24,300)
$187,670$160,800
     Accounts Payable$34,600$26,300
     Salaries and Wages Payable1,1701,300
     Note Payable (long-term)31,70037,000
     Common Stock84,40071,900
     Retained Earnings35,80024,300
$187,670$160,800
  Income Statement
     Sales Revenue$113,000
     Cost of Goods Sold66,500
     Other Expenses35,000
     Net Income$11,500
Additional Data:
a.Bought equipment for cash, $17,500.
b.Paid $5,300 on the long-term note payable.
c.Issued new shares of stock for $12,500 cash.
d.No dividends were declared or paid.
e.

Other expenses included depreciation, $4,300; Salaries andwages, $19,300; taxes, $5,300; utilities, $6,100.

f.

Accounts Payable includes only inventory purchases made oncredit. Because there are no liability accounts relating to taxesor other expenses, assume that these expenses were fully paid incash.

Required:
1.

Prepare the statement of cash flows for the current year endedDecember 31 using the indirect method. (Amounts to bededucted should be indicated with a minus sign.)

Answer & Explanation Solved by verified expert
4.5 Ratings (792 Votes)

XS SUPPLY COMPANY
Statement of Cash Flows
For the Year Ended December 31
Cash flows from operating activities:
Net income 11500
Adjustments to reconcile net income to net cash
provided by operating activities:
Depreciation expense 4300
Increase in accounts receivable -6300
Increase in inventory -2300
Increase in accounts payable 8300
Decrease in Salaries and wages payable -130
3870
Net cash provided by operating activities 15370
Cash flows from investing activities:
Cash payments to purchase equipment -17500
Net cash used by investing activities -17500
Cash flows from financing activities:
Cash payments on long-term note -5300
Cash receipts from issuing stock 12500
Net cash provided by financing activities 7200
Net increase in cash during the year 5070
Cash balance, January 1 27500
Cash balance, December 31 32570

Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students