Explore BrainMass

Statement of Cash Flow using indirect method

Rapture Company's 2011 income statement and selected balance sheet data at December 31, 2010 and 2011, follow ($ thousands).

Income Statement
For Year Ended December 31, 2011
Sales revenue $ 64,000
Cost of goods sold 19,000
Depreciation expense 5,000
Salaries expense 10,000
Rent expense 2,500
Insurance expense 1,500
Interest expense 1,700
Utilities expense 1,100

Net income $ 23,200

Selected Balance Sheet Accounts
At December 31 2011 2010
Accounts receivable $ 380 $ 391
Inventory 92 71
Accounts payable 118 126
Salaries payable 45 34
Utilities payable 11 8
Prepaid insurance 8 9
Prepaid rent 11 9

Prepare the cash flows from operating activities section only of the company's 2011 statement of cash flows using the indirect method (amounts to be deducted should be indicated with a minus sign).

Solution Summary

The solution contains cash flow statement in excel sheet using indirect method. Effect of increase and decrease of current assets and current liabilities on net cash provided by operating activities is shown in classified form. Full explanatory notes provided for treatment of various items of balance sheet including treatment of depreciation being non-cash item of income statement.