Academic Integrity: tutoring, explanations, and feedback — we don’t complete graded work or submit on a student’s behalf.

xercise 12-4 The current sections of Sage Hill Inc.’s balance sheets at December

ID: 2408082 • Letter: X

Question

xercise 12-4

The current sections of Sage Hill Inc.’s balance sheets at December 31, 2016 and 2017, are presented here. Sage Hill Inc.’s net income for 2017 was $160,497. Depreciation expense was $28,323.

2017

2016

$110,145

$ 103,851

83,920

93,361

176,232

180,428

28,323

23,078

$398,620

$400,718

$ 15,735

$ 5,245

89,165

96,508

$104,900

$ 101,753



Prepare the net cash provided (used) by operating activities section of the company’s statement of cash flows for the year ended December 31, 2017, using the indirect method.

Adjustments to reconcile net income to

Open Show Work

2017

2016

Current assets    Cash

$110,145

$ 103,851

   Accounts receivable

83,920

93,361

   Inventory

176,232

180,428

   Prepaid expenses

28,323

23,078

Total current assets

$398,620

$400,718

Current liabilities    Accrued expenses payable

$ 15,735

$ 5,245

   Accounts payable

89,165

96,508

Total current liabilities

$104,900

$ 101,753

Explanation / Answer

Cash flow from operating activities :

Cash flow from operating activities Net income 160497 Adjustment to reconcile net income Depreciation expense 28323 Decrease account receivable 9441 Decrease inventory 4196 Increase prepaid expense -5245 Increase  Accrued expenses payable 10490 Decrease account payable -7343 39862 Net Cash Provided by Operating Activities 200359