In: Accounting
The list includes all balance sheet accounts related to cash from operating activities.
| Case X | Case Y | Case Z | |||||||
| Net income | $ | 6,000 | $ | 151,000 | $ | 109,200 | |||
| Depreciation expense | 45,100 | 12,000 | 36,400 | ||||||
| Accounts receivable increase (decrease) | 60,200 | 30,000 | (6,000 | ) | |||||
| Inventory increase (decrease) | (30,200 | ) | (15,100 | ) | 15,100 | ||||
| Accounts payable increase (decrease) | 36,200 | (33,300 | ) | 21,100 | |||||
| Accrued liabilities increase (decrease) | (66,400 | ) | 18,200 | (12,000 | ) | ||||
For each of the above separate cases X, Y, and Z, compute cash flows from operations using the indirect method. (Amounts to be deducted should be indicated by a minus sign.)
  | 
|||||||||||||||||||||||||||||||||||||||||
| Case X | Case Y | Case Z | |
| Net Income | 6,000 | 1,51,000 | 1,09,200 | 
| Adjustment to Reconcile Net Income to Net Cash Provided by Operations :- | |||
| Accounts Payable | 36,200 | -33,300 | 21,100 | 
| Accounts Receivable | -60,200 | -30,000 | 6,000 | 
| Accrued Liabilities | -66,400 | 18,200 | -12,000 | 
| Depreciation | 45,100 | 12,000 | 36,400 | 
| Inventories | 30,200 | 15,100 | -15,100 | 
| Cash Provided by (used for) operating Activities | -9,100 | 1,33,000 | 1,45,600 |