XS Supply Company is developing its annual financial statements at December 31.
ID: 2590751 • Letter: X
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 cashExplanation / Answer
XS Supply Company
CASH FLOW STATEMENT FOR THE YEAR ENDED DEC 31
$
$
CASH FLOW FROM OPERATING ACTIVITIES
Net Income
12,500.00
Adjustments to Reconcile Net Income to Net Cash Provided by
Operating Activities:
Decrease in inventory
(3,300.00)
Decrease in Accounts Receivable
(7,300.00)
Increase in Accounts Payable
9,300.00
Decrease in Salaries and Wages payable
(230.00)
Depreciation
5,300.00
3,770.00
Net Cash provided by Operating Activities
16,270.00
CASH FLOW FROM INVESTING ACTIVITIES
Cash Payments to Purchase Equipment
(22,500.00)
Net Cash Used in Investing Activities
(22,500.00)
CASH FLOW FROM FINANCING ACTIVITIES
Cash Receipts from issuing stock
17,500.00
Cash payments to Notes payable (long - term)
(6,300.00)
Net Cash provided by Financing Activities
11,200.00
Net Increase in Cash during the year
4,970.00
Cash Balance, January 1
29,750.00
Cash Balance, December 31
34,720.00
XS Supply Company
CASH FLOW STATEMENT FOR THE YEAR ENDED DEC 31
$
$
CASH FLOW FROM OPERATING ACTIVITIES
Net Income
12,500.00
Adjustments to Reconcile Net Income to Net Cash Provided by
Operating Activities:
Decrease in inventory
(3,300.00)
Decrease in Accounts Receivable
(7,300.00)
Increase in Accounts Payable
9,300.00
Decrease in Salaries and Wages payable
(230.00)
Depreciation
5,300.00
3,770.00
Net Cash provided by Operating Activities
16,270.00
CASH FLOW FROM INVESTING ACTIVITIES
Cash Payments to Purchase Equipment
(22,500.00)
Net Cash Used in Investing Activities
(22,500.00)
CASH FLOW FROM FINANCING ACTIVITIES
Cash Receipts from issuing stock
17,500.00
Cash payments to Notes payable (long - term)
(6,300.00)
Net Cash provided by Financing Activities
11,200.00
Net Increase in Cash during the year
4,970.00
Cash Balance, January 1
29,750.00
Cash Balance, December 31
34,720.00
Related Questions
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.