xercise 17-05 (Video)
The current sections of Scoggin Inc.’s balance sheets at
December 31, 2019 and 2020, are presented here.
Scoggin’s net income for 2020 was $152,700. Depreciation expense
was $24,300.
2020 |
2019 |
|||
Current assets | ||||
Cash |
$107,100 |
$95,300 |
||
Accounts receivable |
109,200 |
78,300 |
||
Inventory |
157,800 |
171,100 |
||
Prepaid expenses |
26,100 |
25,300 |
||
Total current assets |
$400,200 |
$370,000 |
||
Current liabilities | ||||
Accrued expenses payable |
$15,300 |
$9,900 |
||
Accounts payable |
84,700 |
95,300 |
||
Total current liabilities |
$100,000 |
$105,200 |
Prepare the net cash provided by operating activities section of
the company’s statement of cash flows for the year ended December
31, 2020, using the indirect method. (Show amounts that
decrease cash flow with either a - sign e.g. -15,000 or in
parenthesis e.g. (15,000).)
SCOGGIN INC. Partial Statement of Cash Flows For the Month Ended December 31, 2020For the Year Ended December 31, 2020December 31, 2020 |
||
Cash at Beginning of PeriodCash at End of PeriodCash Flows from Financing ActivitiesCash Flows from Investing ActivitiesCash Flows from Operating ActivitiesNet Cash Provided by Financing ActivitiesNet Cash Provided by Investing ActivitiesNet Cash Provided by Operating ActivitiesNet Cash Used by Financing ActivitiesNet Cash Used by Investing ActivitiesNet Cash Used by Operating ActivitiesNet Decrease in CashNet Increase in Cash |
||
Decrease in Accounts Receivable Increase in Accounts Receivable Decrease in Inventory Increase in Prepaid Expenses Increase in Accounts Payable Net Income Decrease in Accounts Payable Decrease in Prepaid Expenses Depreciation Expense Increase in Accrued Expenses Payable Increase in Inventory Decrease in Accrued Expenses Payable |
$ | |
Adjustments to reconcile net income to |
||
Cash at Beginning of PeriodCash at End of PeriodCash Flows from Financing ActivitiesCash Flows from Investing ActivitiesCash Flows from Operating ActivitiesNet Cash Provided by Financing ActivitiesNet Cash Provided by Investing ActivitiesNet Cash Provided by Operating ActivitiesNet Cash Used by Financing ActivitiesNet Cash Used by Investing ActivitiesNet Cash Used by Operating ActivitiesNet Decrease in CashNet Increase in Cash |
||
Decrease in Accrued Expenses Payable Increase in Accounts Receivable Decrease in Accounts Receivable Net Income Depreciation Expense Decrease in Prepaid Expenses Increase in Prepaid Expenses Decrease in Inventory Decrease in Accounts Payable Increase in Accrued Expenses Payable Increase in Accounts Payable Increase in Inventory |
$ | |
Decrease in Accounts Receivable Net Income Decrease in Inventory Increase in Inventory Increase in Accrued Expenses Payable Decrease in Prepaid Expenses Depreciation Expense Decrease in Accrued Expenses Payable Increase in Prepaid Expenses Decrease in Accounts Payable Increase in Accounts Payable Increase in Accounts Receivable |
||
Decrease in Inventory Decrease in Accounts Payable Increase in Prepaid Expenses Decrease in Accrued Expenses Payable Decrease in Prepaid Expenses Increase in Inventory Increase in Accounts Payable Decrease in Accounts Receivable Increase in Accounts Receivable Net Income Increase in Accrued Expenses Payable Depreciation Expense |
||
Increase in Accrued Expenses Payable Decrease in Accrued Expenses Payable Increase in Prepaid Expenses Decrease in Accounts Payable Decrease in Prepaid Expenses Increase in Inventory Increase in Accounts Payable Decrease in Accounts Receivable Increase in Accounts Receivable Net Income Depreciation Expense Decrease in Inventory |
||
Depreciation Expense Decrease in Inventory Decrease in Accrued Expenses Payable Increase in Inventory Decrease in Prepaid Expenses Increase in Prepaid Expenses Decrease in Accounts Payable Increase in Accrued Expenses Payable Increase in Accounts Payable Increase in Accounts Receivable Decrease in Accounts Receivable Net Income |
||
Decrease in Accrued Expenses Payable Increase in Accrued Expenses Payable Depreciation Expense Decrease in Inventory Increase in Prepaid Expenses Increase in Inventory Increase in Accounts Receivable Decrease in Prepaid Expenses Decrease in Accounts Receivable Decrease in Accounts Payable Net Income Increase in Accounts Payable |
||
Cash at Beginning of Period Cash at End of Period Cash Flows from Financing Activities Cash Flows from Investing Activities Cash Flows from Operating Activities Net Cash Provided by Financing Activities Net Cash Provided by Investing Activities Net Cash Provided by Operating Activities Net Cash Used by Financing Activities Net Cash Used by Investing Activities Net Cash Used by Operating Activities Net Decrease in Cash Net Increase in Cash |
$ |
Answer
SCOGGIN INC. |
||
Partial Statement of Cash Flows |
||
for the year ended 31 Dec 2020 |
||
Cash flows from Operating activities |
||
Net Income |
$152,700 |
|
Adjustments to reconcile net income to |
||
Net cash provided by Operating activities |
||
Depreciation expense |
$24,300 |
|
Increase in account receivables |
($30,900) |
|
Decrease in Inventory |
$13,300 |
|
Increase in prepaid expenses |
($800) |
|
Increase in Accrued expenses Payable |
$5,400 |
|
Decrease in accounts payable |
($10,600) |
|
$700 |
||
Net Cash provided by Operating activities |
$153,400 |
No. |
Conceptual Notes |
1 |
Cash Flow Statement reflects the Cash Inflows and Outflows during a period of time. |
2 |
Effects of Non - Cash Transaction are adjusted from Net Income. |
3 |
Depreciation Expense, Amortisation expenses are Added back to Net Income in Cash Flow Statement. |
4 |
Decrease in Current Assets OR Increase in Current Liabilities are ADDED to Net Income |
5 |
Increase in Current Assets OR Decrease in Current Liabilities are DEDUCTED from Net Income |
xercise 17-05 (Video) The current sections of Scoggin Inc.’s balance sheets at December 31, 2019 and...
The current sections of Ayayai Corp.’s balance sheets at December 31, 2021 and 2022, are presented here. Ayayai Corp.’s net income for 2022 was $457,200. Depreciation expense was $75,600. 2022 2021 Current assets Cash $111,600 $ 160,200 Accounts receivable 153,000 124,200 Inventory 140,400 111,600 Prepaid expenses 30,600 34,200 Total current assets $435,600 $430,200 Current liabilities Accrued expenses payable $ 10,800 $ 28,800 Accounts payable 158,400 129,600 Total current liabilities $169,200 $ 158,400 Prepare the net cash provided by operating activities...
The current sections of Ayayai Corp.’s balance sheets at December 31, 2021 and 2022, are presented here. Ayayai Corp.’s net income for 2022 was $457,200. Depreciation expense was $75,600. 2022 2021 Current assets Cash $111,600 $ 160,200 Accounts receivable 153,000 124,200 Inventory 140,400 111,600 Prepaid expenses 30,600 34,200 Total current assets $435,600 $430,200 Current liabilities Accrued expenses payable $ 10,800 $ 28,800 Accounts payable 158,400 129,600 Total current liabilities $169,200 $ 158,400 Prepare the net cash provided by operating activities...
Here are comparative balance sheets for Velo Company. Velo Company Comparative Balance Sheets December 31 Assets 2020 2019 Cash $72,800 $33,200 Accounts receivable 86,500 70,700 Inventory 170,200 187,000 Land 72,700 100,700 Equipment 260,700 200,600 Accumulated depreciation—equipment (65,700 ) (33,500 ) Total $597,200 $558,700 Liabilities and Stockholders’ Equity Accounts payable $35,400 $46,500 Bonds payable 149,800 203,300 Common stock ($1 par) 218,000 173,000 Retained earnings 194,000 135,900 Total $597,200 $558,700 Additional information: 1. Net income for 2020 was $103,600. 2. Cash dividends...
Rojas Corporation’s comparative balance sheets are presented below. ROJAS CORPORATION Comparative Balance Sheets December 31 2020 2019 Cash $14,500 $10,700 Accounts receivable 20,800 23,800 Land 19,600 26,300 Buildings 70,100 70,100 Accumulated depreciation—buildings (15,000 ) (10,700 ) Total $110,000 $120,200 Accounts payable $11,800 $28,300 Common stock 75,000 73,400 Retained earnings 23,200 18,500 Total $110,000 $120,200 Additional information: 1. Net income was $22,800. Dividends declared and paid were $18,100. 2. No noncash investing and financing activities occurred during 2020. 3. The land...
Velo Company Comparative Balance Sheets December 31 Assets 2020 2019 Cash $72,800 $33,200 Accounts receivable 86,500 70,700 Inventory 170,200 187,000 Land 72,700 100,700 Equipment 260,700 200,600 Accumulated depreciation—equipment (65,700 ) (33,500 ) Total $597,200 $558,700 Liabilities and Stockholders’ Equity Accounts payable $35,400 $46,500 Bonds payable 149,800 203,300 Common stock ($1 par) 218,000 173,000 Retained earnings 194,000 135,900 Total $597,200 $558,700 Additional information: 1. Net income for 2020 was $103,600. 2. Cash dividends of $45,500 were declared and paid. 3. Bonds...
Exercise 17-04 Gutierrez Company reported net income of $197,600 for 2020. Gutierrez also reported depreciation expense of $43,800 and a loss of $5,200 on the disposal of plant assets. The comparative balance sheet shows a decrease in accounts receivable of $12,500 for the year, a $14,500 increase in accounts payable, and a $3,200 decrease in prepaid expenses. Prepare the operating activities section of the statement of cash flows for 2020. Use the indirect method. (Show amounts that decrease cash flow...
Velo Company Comparative Balance Sheets December 31 Assets 2020 2019 Cash $72,800 $33,200 Accounts receivable 86,500 70,700 Inventory 170,200 187,000 Land 72,700 100,700 Equipment 260,700 200,600 Accumulated depreciation—equipment (65,700 ) (33,500 ) Total $597,200 $558,700 Liabilities and Stockholders’ Equity Accounts payable $35,400 $46,500 Bonds payable 149,800 203,300 Common stock ($1 par) 218,000 173,000 Retained earnings 194,000 135,900 Total $597,200 $558,700 Additional information: 1. Net income for 2020 was $103,600. 2. Cash dividends of $45,500 were declared and paid. 3. Bonds...
Telfer, Inc. reported net income of $2.6 million in 2020. Depreciation for the year was $157,700, accounts receivable decreased $375,000, and accounts payable decreased $267,200.Compute net cash provided by operating activities using the indirect method. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)Telfer, Inc.Statement of Cash Flows-Indirect Approach For the Month Ended December 31, 2020December 31, 2020For the Year Ended December 31, 2020 Cash at Beginning of PeriodCash at End of PeriodCash Flows...
WileyPLUS Problem 5-10 a (Indirect Method) The income statement of Tamache Corporation is shown below: TAMACHE CORPORATION Statement of Income Year Ended December 31, 2020 Sales revenue $7,216,000 Cost of goods sold 4,400,000 Gross profit 2,816,000 Operating expenses $1,469,600 Depreciation expense 70,400 1,540,000 Profit before income tax $1,276,000 Income tax expense 446,600 Net income $829,400 Additional information: 1. Accounts receivable decreased $264,000 during the year. 2. Prepaid expenses increased $176,000 during the year. 3. Inventory decreased $352,000 during the year....
Question 1 Gutierrez Company reported net income of $190,400 for 2020. Gutierrez also reported depreciation expense of $41,900 and a loss of $4,600 on the disposal of plant assets. The comparative balance sheet shows a decrease in accounts receivable of $14,400 for the year, a $16,400 increase in accounts payable, and a $4,100 decrease in prepaid expenses. Prepare the operating activities section of the statement of cash flows for 2020. Use the indirect method. (Show amounts that decrease cash flow...