Question

Selected Information from Balance Sheets (As of Year End for Years 0 and 1)

Year 0 Year 1
Cash 1,000 2,000
Accounts Receivables 1,000 5,000
Inventory 5,000 4,000
Property, Plant and Equipment (net) 12,000 11,000
Accounts Payable 5,000 4,000
Unearned Revenue 2,000 1,000
Bonds Payable 5,000 6,000
Common Stock 3,000 4,000
Retained Earnings 5,000 7,000
Income Statement (Year 1)
Sales 20,000
Costs of Goods Sold (8,000)
Wage Expense (4,000)
Depreciation Expense (2,000)
Loss from PP&E Sale (1,000)
Net Income Before Tax 5,000
Tax Expense (2.000)
Net Income 3.000
In the space provided, prepare the Operating section of the statement of cash flow for Year 1, using the indirect approach.

Answer 1

The Operating Activities section of the Statement of Cash Flow for Year 1:

Net Income $3,000

Add non-cash expenses:

Depreciation Expense 2,000

Loss from PP&E Sale 1,000

Operating cash flow 6,000

Changes working capital -5,000

Net cash flow from operating activities 1,000

Step-by-step explanation:

Changes in working capital items:

Year 0 Year 1 Changes

Accounts Receivables 1,000 5,000 -4,000

Inventory 5,000 4,000 1,000

Accounts Payable 5,000 4,000 -1,000

Unearned Revenue 2,000 1,000 -1000

Net changes in working capital -5,000