Answer:
Bingky Barnes Inc.
Statement of Cash Flows for the year ended December 31, Current Year
(using the indirect method)
Operating activities:
Net income $11,900
Add non-cash expenses:
Depreciation 5,400
Adjusted operating $17,300
Changes in working capital:
Accounts receivable -3,800
Merchandise inventory -3,700
Accounts payable +8,800
Accrued wages expense -400
Net operating cash flow $18,200
Investing activities:
Property & equipment -$20,700
Financing activities:
Note payable, long-term -6,300
Common stock and
additional paid-in capital +16,700
Net cash from financing $10,400
Net cash flows $7,900
Explanation:
a) Data and Calculations:
Comparative balance sheets and income statement
Current Year Prior Year Change
Balance sheet at December 31
Cash $37,300 $29,400 +7,900
Accounts receivable 32,700 28,900 +3,800
Merchandise inventory 42,000 38,300 +3,700
Property and equipment 121,500 100,800 +20,700
Less: Accumulated depreciation (30,700) (25,300)
Total assets $202,800 $172,100
Accounts payable $36,700 $27,900 +8,800
Accrued wages expense 1,400 1,800 -400
Note payable, long-term 44,500 50,800 -6,300
Common stock and
additional paid-in capital 89,600 72,900 +16,700
Retained earnings 30,600 18,700
Total liabilities and equity $202,800 $172,100
Income statement for current year
Sales $123,000
Cost of goods sold 73,000
Other expenses 38,100
Net income $11,900
Additional Data:
a. Equipment bought for cash, $20,700
b. Long-term notes payable was paid off for $4,800?
c. Issued new shares of stock for $16,400 cash.
d. No dividends were declared or paid.
e. Other expenses:
Depreciation, $5,400
Wages 20,100
Taxes, 6,100
Other, 6,500
f. Assume that expenses were fully paid in cash, when there are no liabilities account related to them. For example, tax expenses are paid in cash since there is no taxes payable.
Wages Payable
Beginning balance $1,800
Wages expense $20,100
Ending balance 1,400
Cash paid 19,700
