Question

Blackwell Company's income statement for 2020 consisted of:
	Revenues			1,220,000
	Cost of goods sold		627,000
	Operating expenses		295,000
	Depreciation expense		60,000
	Interest expense		26,000
	Gain on the sale of machinery		(12,000)
	Loss on the sale of investments		8,000	1,004,000
	Income before income tax			216,000
	Income tax expense			40,000
	Net income			176,000
Blackwell's comparative balance sheet information for 2020 included:
			12/31/20	12/31/19
	Accounts receivable		268,000	257,000
	Accounts payable		47,000	42,000
	Income taxes payable		17,000	13,500
	Interest payable		9,000	7,500
	Bonds payable		500,000	500,000
	Discount on bonds payable		26,000	28,000
Prepare the Cash flows from operating activities section of Blackwell's 2020 Statement of Cash Flows using the indirect method
and the required disclosures for interest and income tax expense.

Answer 1

Net Income		$        176,000
Add
Depreciation	$          60,000
Interest expense	$          26,000
Loss on sale of investment	$            8,000
Income Tax	$          40,000
Amortisation	$2000	$        136,000
Less-
Gain on the sale of machinery	$        (12,000)
Interest Paid	$        (24,500)
Income Tax paid	$        (36,500)	$        (73,000)
Fund Flow before changes in Working Capital		$        239,000
Less - Increase in Accounts receivable	$        (11,000)
Add - Increase in Accounts Payable	$            5,000
Changes in Working capital		$          (6,000)
Cashflow from operations		$        233,000

Opening Income Tax Payable	13,500.00
Add - Current Yr Income Tax	40,000.00
Less - Closing Income Tax Payable	-17000
Cash Paid for Income Tax	36,500.00

Opening Interest Payable	7,500.00
Add - Interest exp	26,000.00
Less - Closing Interest Payable	-9000
Cash Paid for Interest	24,500.00