Prepare a statement of cash flows for the following company. Use the direct meth
ID: 2428154 • Letter: P
Question
Prepare a statement of cash flows for the following company. Use the direct method. Make any assumptions you find necessary and state them in your answer.
Prepare a statement of cash flows for the following company. Use the direct method. Make any assumptions you find necessary and state them in your answer.
Kasian Catering
Balance Sheet
December 31, 20X9 and 20X8
12/31/X9 12/31/X8
Current Assets:
Cash $ 4,600 $ 3,100
Accounts Receivable 9,600 7,900
Inventory 17,500 18,600
Supplies 1,200 2,100
Prepaid Insurance 1,400 1,000
Total Current Assets 34,300 32,700
Long-term Assets:
Fixed Assets 71,000 58,000
Accumulated Depreciation (30,400) (26,500)
Patent 6,000 7,100
Total Long-term Assets 46,600 38,600
Total Assets $ 80,900 $ 71,300
Current Liabilities:
Accounts Payable $ 6,100 $ 4,900
Wages Payable 2,200 2,600
Interest Payable 800 1,000
Taxes Payable 2,300 1,600
Total Current Liabilities 11,400 10,100
Long-term Liabilities: Bonds Payable 20,300 24,000
Total Liabilities 31,700 34,100
Stockholders' Equity:
Common Stock 22,700 20,000
Retained Earnings 26,500 17,200
Total Stockholders' Equity 49,200 37,200
Total Liabilities and Stockholders' Equity $ 80,900 $ 71,300
Income Statement
For the Year Ended December 31, 20X9
Sales $147,600
Cost of Goods Sold (63,800)
Gross Profit 83,800
Less Operating Expenses:
Wage Expense $ 40,100
Supply Expense 3,600
Insurance Expense 3,000
Depreciation Expense 3,900
Amortization Expense 1,100
Rent Expense 5,400 57,100
Operating Income 26,700
Interest Expense (2,600)
Income before Taxes 24,100
Income Tax Expense (10,800)
Net Income $ 13,300
If anybody could help me with this, you would be my hero. I can't figure out what I'm doing wrong, but I am not getting my net CASH flow to be the same as the change in the cash balance sheet account, which is +1500. Thank you so much!