Case A
Cash Collected from Customer = Sales Revenue + Accounts Receivable Decrease
..................................................= $53,000 + $1,000
..................................................= $54,000
Purchases done during the year = Cost of Goods Sold + Inventory Increase
....................................................= $36,500 + $2,300
....................................................= $38,800
Cash Payment to Suppliers = Purchases
.............................................= $38,800
Cash Payments for Operating Expenses = Other Operating expense - Operating Expense Payable Increase
.................................................................= $5,300 - $1,650
.................................................................= $3,650
Net Cash Provided by Operating Activities = Cash Collected from Customer - Cash Payment to Suppliers - Cash Payments for Salaries and Wages
....................................................................= $54,000 - $38,800 - $3,650
....................................................................= $11,550
Case B
Cash Collected from Customer = Sales Revenue - Accounts Receivable Increase
..................................................= $58,000 - $4,300
..................................................= $53,700
Purchases done during the year = Cost of Goods Sold
....................................................= $27,500
Cash Payment to Suppliers = Purchases - Account Payable Increase
.............................................= $27,500 - $2,800
.............................................= $24,700
Cash Payments for Operating Expenses = Other Operating expense + Operating Expense Payable Decrease
.................................................................= $13,300 + $2,300
.................................................................= $15,600
Net Cash Provided by Operating Activities = Cash Collected from Customer - Cash Payment to Suppliers - Cash Payments for Salaries and Wages
....................................................................= $53,700 - $24,700 - $15,600
....................................................................= $13,400
Case C
Cash Collected from Customer = Sales Revenue - Accounts Receivable Increase
..................................................= $99,000 - $3,300
..................................................= $95,700
Purchases done during the year = Cost of Goods Sold - Inventory Decrease
....................................................= $66,500 - $3,300
....................................................= $63,200
Cash Payment to Suppliers = Purchases + Account Payable Decrease
.............................................= $63,200 + $1,000
.............................................= $64,200
Cash Payments for Operating Expenses = Other Operating expense - Operating Expense Payable Increase
.................................................................= $8,300 - $1,000
.................................................................= $7,300
Net Cash Provided by Operating Activities = Cash Collected from Customer - Cash Payment to Suppliers - Cash Payments for Salaries and Wages
....................................................................= $95,700 - $64,200 - $7,300
....................................................................= $24,200
M12-12 Computing Cash Flows from Operating Activities (Direct Method) [LO 12-6] The independent cases are listed...
M12-5 Computing Cash Flows from Operating Activities (Indirect Method) [LO 12-2] The two independent cases are listed below. ts Sood Case A Year 2 Year 1 Year 2 $11,000 $9,880 $21,099 6,000 5,500 12,89€ 5,000 3,5899 ,689 1,000 1,089 1,500 2.589 2.889 5.080 1,500 509 2,500 480 750 Year 1 $18,690 11, 7,000 Sales Revenue Cost of Goods Sold Gross Profit Depreciation Expense Salaries and Wages Expense Net Income Accounts Receivable Inventory Accounts Payable Salaries and Wages Payable eBook 750...
3 M12-6 Computing Cash Flows from Investing Activities [LO 12-3] Based on the following information, compute cash flows from investing activities under GAAP 8 points Cash collections from customers Purchase of used equiprient Depreciation expense Sale of investments Dividends received Skipped $800 200 200 450 100 Interest received 200 еВook Cash Flows from investing Activities Print References
Case A Case B Case CSales revenue$72,000$62,000$103,000Cost of goods sold38,50029,50068,900Depreciation expense10,7002,70026,700Salaries and wages expense5,70013,7008,700Net income (loss)17,10016,100(1,300)Accounts receivable increase (decrease)(1,100)4,7003,700Inventory increase (decrease)2,7000(3,700)Accounts payable increase (decrease)03,200(1,100)Salaries and wages payable increase (decrease)1,850(2,700)1,100Compute cash flows from operating activities using the direct...
M12-7 Computing Cash Flows from Financing Activities [LO 12-4] Based on the following information, compute cash flows from financing activities under GAAP. Purchase of investments$ 170Dividends paid1,120Interest paid320Additional borrowing from bank2,400Cssh Flows from Financing Activities _______
The independent cases are listed below that includes all items relevant to operating activities: Case A Case B Case C Sales revenue $ 62,000 $ 52,000 $ 100,000 Cost of goods sold 33,500 24,500 72,600 Depreciation expense 11,300 1,700 27,300 Salaries and wages expense 4,700 12,700 7,700 Net income (loss) 12,500 13,100 (7,600 ) Accounts receivable increase (decrease) (1,100 ) 3,700 2,700 Inventory increase (decrease) 1,700 0 (2,700 ) Accounts payable increase (decrease) 0 2,200 (1,100 ) Salaries and wages...
Homework The independent cases are listed below that includes all items relevant to operating activities: Sales revenue Cost of goods sold Depreciation expense Salaries and wages expense Net income (loss) Accounts receivable increase (decrease) Inventory increase (decrease) Accounts payable increase (decrease) Salaries and wages payable increase (decrease) Case A $65,000 35,000 10,000 5,000 15,000 (1,000) 2,000 0 1,500 Case B $55,000 26,000 2,000 13,000 14,000 4,000 0 2,500 (2,000) Case C $96,000 65,000 26,000 8,000 (3,000) 3,000 (3,000) (1,000) 1,000...
Smed Chapter 12 graded hw problems - REQ'DA M12-7 Computing Cash Flows from Financing Activities [LO 12-4] Based on the following information, compute cash flows from financing activities under GAAP. points Skipped Purchase of investments Dividends paid Interest paid Additional borrowing from bank $ 250 1,200 400 2,800 eBook Cash Flows from Financing Activities
The independent cases are listed below that includes all items relevant to operating activities: 1.69 points Case A $65,000 35,000 10,000 5,000 15,000 (1,000) 2,000 Sales revenue Cost of goods sold Depreciation expense Salaries and wages expense Net income (loss) Accounts receivable increase (decrease) Inventory increase (decrease) Accounts payable increase (decrease) Salaries and wages payable increase (decrease) Case B $55,000 26,000 2,000 13,000 14,000 4,000 Case C $96,000 65,000 26,000 8,000 (3,000) 3,000 Skipped (3,000) 1,500 2,500 (2,000) (1,000) 1,000...
The independent cases are listed below that includes all items relevant to operating activities: Case A Case B Case C $64,000 30,500 Sales revenue $74,000 $105,000 Cost of goods sold Depreciation expense Salaries and wages expense 70,300 39,500 10,900 2,900 26,900 13,900 5,900 8,900 Net income (loss) 16,700 17,700 (1,100) (1,000) 2,900 Accounts receivable increase (decrease) 4,900 3,900 Inventory increase (decrease) Accounts payable increase (decrease) Salaries and wages payable increase (decrease) (3,900) 0 |(1,000) 0 3,400 (2,900) 1,000 1,950 Compute...
Lansing Company's current-year income statement and selected balance sheet data at December 31 of the current and prior years follow. Problem 12-2AB Direct: Computing cash flows from operations LO P5 Required: Prepare the operating activities section of the statement of cash flows using the direct method for the current year. (Amounts to be deducted should be indicated with a minus sign.)