Explore BrainMass
Share

Explore BrainMass

    Cashflow - Indirect and Direct Method

    This content was COPIED from BrainMass.com - View the original, and get the already-completed solution here!

    Please help with attached cash flow question.

    Income statement
    2010 2009

    Sales $880,000.00 $801,000.00
    Cost of goods sold -$590,000.00 -$490,000.00
    Gross profit $290,000.00 $311,000.00

    Gain on disposal of assets $5,000.00
    Loss on sale of long term investments -$4,000.00
    Depreciation expenses -$33,000.00 -$29,000.00
    Operating Expenses -$206,000.00 -$232,000.00
    Interest Expenses -$10,000.00 -$14,000.00
    Income Tax expenses -$18,000.00 -$15,000.00

    Net Income $24,000.00 $21,000.00

    Balance Sheet
    2010 2009

    Cash and equivalents $102,000.00 $92,000.00 $10,000.00
    Accounts receivable $61,000.00 $65,000.00 -$4,000.00

    Inventory $320,000.00 $340,000.00 -$20,000.00
    Long-term investments $72,000.00 $100,000.00 -$28,000.00
    Property, Plant & Equipment $450,000.00 $263,000.00 $187,000.00
    Accumulated depreciation -$93,000.00 -$110,000.00 $17,000.00
    $912,000.00 $750,000.00 $162,000.00

    Accounts payable $130,000.00 $124,000.00 $6,000.00
    Interest payable $10,000.00 $12,000.00 -$2,000.00
    Income taxes payable $23,000.00 $8,000.00 $15,000.00
    Long-term debt $65,000.00 $20,000.00 $45,000.00
    Common shares, no par value $360,000.00 $250,000.00 $110,000.00
    Preferred shares, 4%, cumulative, no par value $120,000.00 $150,000.00 -$30,000.00
    Retained earnings $204,000.00 $186,000.00 $18,000.00
    $912,000.00 $750,000.00 $162,000.00

    During 2010, they sold capital assets with a net book value of $51,000 for $56,000.
    Instructions:
    a. Prepare a cash flow statement for the year ended December 31st, 2010 using the direct approach to report the operating activities.
    b. Prepare the operating section using the indirect approach.

    © BrainMass Inc. brainmass.com October 10, 2019, 2:58 am ad1c9bdddf
    https://brainmass.com/business/statement-of-cash-flows/cashflow-indirect-direct-method-401847

    Attachments

    Solution Preview

    Please see the attached file(s) for the complete tutorial.

    Income statement
    2010 2009

    Sales $880,000.00 $801,000.00
    Cost of goods sold -$590,000.00 -$490,000.00
    Gross profit $290,000.00 $311,000.00

    Gain on disposal of assets $5,000.00
    Loss on sale of long term investments -$4,000.00
    Depreciation expenses -$33,000.00 -$29,000.00
    Operating Expenses -$206,000.00 -$232,000.00
    Interest ...

    Solution Summary

    The solution uses the indirect and direct method to provide the cash flow for the given data.

    $2.19