In: Accounting
Lansing Company’s current-year income statement and selected balance sheet data at December 31 of the current and prior years follow. LANSING COMPANY Income Statement For Current Year Ended December 31 Sales revenue $ 115,200 Expenses Cost of goods sold 48,000 Depreciation expense 15,000 Salaries expense 24,000 Rent expense 9,600 Insurance expense 4,400 Interest expense 4,200 Utilities expense 3,400 Net income $ 6,600 LANSING COMPANY Selected Balance Sheet Accounts At December 31 Current Year Prior Year Accounts receivable $ 6,200 $ 7,000 Inventory 2,580 1,840 Accounts payable 5,000 5,800 Salaries payable 1,000 760 Utilities payable 340 220 Prepaid insurance 320 400 Prepaid rent 340 240 Required: Prepare the operating activities section of the statement of cash flows using the indirect method for the current year. (Amounts to be deducted should be indicated with a minus sign.)
Solution
LANSING COMPANY | ||
Cash flow from operating activities- Indirect Method | ||
For the ended december 31 | ||
Cash Flow from Operating Activities: | ||
Net Income | $ 6,600 | |
Adjustments to reconcile net income to net cash provided by operations: | ||
Depreciation expense | $ 15,000 | |
Changes in Current operating assets and liabilities | ||
Decrease in accounts receivables | $ 800 | |
Increase in Inventory | $ (740) | |
Decrease in Accounts Payables | $ (800) | |
Increase in salaries payable | $ 240 | |
Increase in utilities payable | $ 120 | |
Decresae in prepaid insurance | $ 80 | |
Increase in prepaid rent | $ (100) | |
$ 14,600 | ||
A. Cash Flow from Operating Activities | $ 21,200 |