ACCT20100 Chapter Notes - Chapter 7: Cash Flow Statement, Accounts Payable
Document Summary
Get access
Related Documents
Related Questions
Statement of Cash Flows Using A method of preparing the statement of cash flows that reconciles net income with net cash flows from operating activities.Indirect Method
For the year ending March 31, 20Y5, Omega Systems Inc. reported net income of $105,450 and paid dividends of $7,500. Comparative balance sheets as of March 31, 20Y5 and 20Y4, are as follows:
OMEGA SYSTEMS INC. | |||||||
Balance Sheets | |||||||
March 31, | Changes Increase (Decrease) | ||||||
20Y5 | 20Y4 | ||||||
Assets | |||||||
Current assets: | |||||||
Cash | $ 39,500 | $ 29,250 | $ 10,250 | ||||
Accounts receivable | 114,120 | 78,000 | 36,120 | ||||
Inventory | 126,550 | 117,550 | 9,000 | ||||
Estimated Returns Inventory | 6,600 | 5,000 | 1,600 | ||||
Office supplies | 4,255 | 4,435 | (180) | ||||
Prepaid insurance | 3,975 | 4,500 | (525) | ||||
Total current assets | $ 295,000 | $238,735 | $ 56,265 | ||||
Property, plant, and equipment: | |||||||
Land | $ 30,000 | $ 30,000 | $ 0 | ||||
Store equipment | 350,000 | 285,000 | 65,000 | ||||
Accumulated depreciationâstore equipment | (118,550) | (93,900) | (24,650) | ||||
Office equipment | 23,355 | 15,000 | 8,355 | ||||
Accumulated depreciationâoffice equipment | (7,080) | (3,345) | (3,735) | ||||
Total property, plant, and equipment | $ 277,725 | $232,755 | $ 44,970 | ||||
Total assets | $ 572,725 | $471,490 | $101,235 | ||||
Liabilities | |||||||
Current liabilities: | |||||||
Accounts payable | $ 24,630 | $ 13,905 | $ 10,725 | ||||
Customer refunds payable | 9,000 | 7,500 | 1,500 | ||||
Notes payable (current portion) | 7,500 | 7,500 | 0 | ||||
Salaries payable | 1,710 | 2,250 | (540) | ||||
Unearned rent | 2,700 | 3,600 | (900) | ||||
Total current liabilities | $ 45,540 | $ 34,755 | $ 10,785 | ||||
Long-term liabilities: | |||||||
Notes payable (final payment due in eight years) | 30,000 | 37,500 | (7,500) | ||||
Total liabilities | $ 75,540 | $ 72,255 | $ 3,285 | ||||
Stockholdersâ Equity | |||||||
Common stock | $ 37,500 | $ 37,500 | $ 0 | ||||
Retained earnings | 459,685 | 361,735 | 97,950 | ||||
Total stockholdersâ equity | $ 497,185 | $399,235 | $ 97,950 | ||||
Total liabilities and stockholdersâ equity | $ 572,725 | $471,490 | $101,235 |
Instructions:
1. Prepare a statement of cash flows, using the indirect method. Enter account decreases, cash outflows, and the income statement effects that reduce net income as negative amounts.
Omega Systems Inc. | |||
Statement of Cash Flows | |||
For the Year Ended March 31, 20Y5 Cash flows from operating activities: Net income Depreciation expense-store equipment Depreciation expense-office equipment Changes in noncash current operating assets and liabilities: Increase in accounts receivable Increase in inventory Increase in estimated returns inventory Decrease in office supplies Decrease in prepaid insurance Increase in accounts payable Increase in customer refunds payable Decrease in salaries payable Decrease in unearned rent Net cash flows used for investing activities Cash flows used for financing activities: Payment of note payable Payment of dividends Net cash flows used for financing activities Net increase in cash April 1, 20Y4 cash balance March 31, 20Y5 cash balance |
"Ozark Corporation reported net income of $100,000 for 2015. Theincome statement revealed sales of $1,000,000; gross profit of$520,000; selling and administrative costs of $340,000; interestexpense of $20,000; and income taxes of $60,000.
The selling and administrative expenses included $25,000 fordepreciation. No equipment was sold during the year. Equipmentpurchases were made with cash. Prepaid insurance included in thebalance sheet related to administrative costs. All accounts payableincluded in the balance sheet relate to inventory purchases. Thechange in retained earnings is attributable to net income anddividends. The increase in common stock and additional paid-incapital is due to issuing additional shares for cash.
"
Using the indirect approach, prepare a statement of cash flows forOzark for the year ending December 31, 2015. Comparative balancesheets for Ozark follow.
OZARK CORPORATION
Balance Sheet
December 31, 2014 and 2015
ASSETS 2015 $2,014
Cash $458,700 $471,450
Accounts receivable 199,250 171,500
Inventories 248,600 278,800
Prepaid insurance 13,000 11,000
Land 250,000 250,000
Building and equipment 1,500,000 1,300,000
Less: Accumulated depreciation (205,000) (180,000)
Total assets $2,464,550 $2,302,750
LIABILITIES
Accounts payable $85,700 $93,400
Interest payable 10,500 15,000
Income taxes payable 22,000 8,000
STOCKHOLDERS' EQUITY
Common stock 710,000 700,000
Paid in capital in excess of par 990,000 900,000
Retained earnings 646,350 586,350
Total liabilities and equity $2,464,550 $2,302,750
This below is what i am needing | ||||
OZARK CORPORATION | ||||
Statement of Cash Flows(Indirect Approach) | ||||
For the year ending December31, 2015 | ||||
Cash flows from operatingactivities: | ||||
Net income | $ - | |||
Add (deduct) noncash effects on operatingincome | ||||
Depreciation expense | $ - | |||
Increase in accounts receivable | - | |||
Decrease in inventory | - | |||
Increase in prepaid insurance | - | |||
Decrease in accounts payable | - | |||
Decrease in interest payble | - | |||
Increase in income taxes payable | - | - | ||
Net cash provided by operating activities | $ - | |||
Cash flows from investingactivities: | ||||
Purchase of equipment | $ - | |||
Net cash used by investing activities | - | |||
Cash flows from financingactivities: | ||||
Proceeds from issuing stock | $ - | |||
Dividends on common | - | |||
Net cash provided by financing activities | - | |||
Net decrease in cash | $ - | |||
Cash balance at January 1,20X5 | - | |||
Cash balance at December 31,20X5 | $ - | |||