In: Accounting
Abbey INC. |
|||
Balance Sheet |
|||
Assets |
Dec. 31, 2010 |
Jan. 1, 2010 |
Inc./Dec. |
Equipment |
$39,000 |
$22,000 |
$17,000 Inc. |
Less: Accumulated depreciation |
-17,000 |
$ (11,000) |
6,000 Inc. |
Accounts receivable |
91000 |
88,000 |
3,000 Inc. |
Cash |
45,000 |
13,000 |
32,000 Inc. |
Total |
$158,000 |
$112,000 |
|
Equity and Liabilities |
|||
Share capital—ordinary |
100000 |
$80,000 |
20,000 Inc. |
Retained earnings |
38,000 |
17,000 |
21 ,OOO Inc. |
Accounts payable |
20,000 |
15,000 |
5,000 Inc. |
Total |
$158,000 |
$112,000 |
Net Income of $34000 was reported and Dividend of $13000 were paid in 2010. New Equipment was purchased and none was sold.
Requirement:
Prepare Statement of Cash Flow for the year 2010.
Cash Flow Statement (Indirect Method) | ||
Particulars | Amount | Amount |
Net Income | $ 34,000.00 | |
Adjustments to reconcile net income to: | ||
Net cash provided by operating activities | ||
Depreciation | $ 6,000.00 | |
Increase in Accounts Receivable | $ (3,000.00) | |
Increase in Accounts Payable | $ 5,000.00 | |
Net Cash Generated | $ 8,000.00 | |
Net cash provided by operating activities | (A) | $ 42,000.00 |
Cash Flows from Investing Activities | ||
Purchase of Equipment | $ (17,000.00) | |
Net cash provided by investing activities | (B) | $ (17,000.00) |
Cash Flows from Financing Activities | ||
Dividend Paid | $ (13,000.00) | |
Increase in Share Capital | $ 20,000.00 | |
Net cash provided by Financing activities | (C') | $ 7,000.00 |
Net increase/decrease in cash | (A+B+C') | $ 32,000.00 |
Add:Opening cash balance | $ 13,000.00 | |
Closing cash balance | $ 45,000.00 |