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

Question

XS Supply Company is developing its annual financial statements at December 31. The statements are complete except for the statement of cash flows. The completed comparative balance sheets and income statement are summarized Previous Year Current Year Balance Sheet at December 31 Cash Accounts Receivable Inventory Equipment Accumulated Depreciation-Equipment 35,600 41,600 125,500 34,720 29,750 28,300 38,300 103,000 (30,600) (25,300) $206,820 $174,050 Accounts Payable Salaries and Wages Payable Note Payable (long-term) Common Stock Retained Earnings $ 36,600 $27,300 1,550 47,000 72,900 25,300 1,320 40,700 90,400 37,800 $206,820 $174,050 Income Statement Sales Revenue Cost of Goods Sold Other Expenses $123,000 71,500 39,000 Net Income $12,500 Additional Data a. Bought equipment for cash, $22,500. b. Paid $6,300 on the long-term note payable c. Issued new shares of stock for $17,500 cash d. No dividends were declared or paid e. Other expenses included depreciation, $5,300; Salaries and wages, $20,300; taxes, $6,300; utilities, $7,100. f. Accounts Payable includes only inventory purchases made on credit. Because there are no liability accounts relating to taxes or other expenses, assume that these expenses were fully paid in cash

Explanation / Answer

Description Amount Amount Cash flow from operating activity        16,270 Net Income before tax-(12500+6300)         18,800 Add non cash expense Depreciation           5,300 Adjustment for change in working capital Change in AR         (7,300) Change in inventory         (3,300) Change in AP           9,300 Change in salary and wages payable            (230) Income tax paid         (6,300) Cash flow from Financing activity        11,200 Issue of new shares         17,500 Notes payable paid         (6,300) Cash flow from Investing activity      (22,500) Purchase of Equipment       (22,500) Total of above          4,970 Opening cash balance        29,750 Closing Cash balance        34,720 In BS        34,720 Variance                -   Opening Accumulated Dep         25,300 Dep reversed for sold PPE total         25,300 Less Closing accumulated dep         30,600 Year Depreciatin           5,300 Opening profits         25,300 Profit for the year         12,500 total         37,800 Less Closing profits       (37,800) Dividend distributed                 -

Related Questions

Navigate

• Browse (All)
• Browse X
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.