I need help with the following:
Prepare statement of cash flows (indirect method) using balance sheet
data. Presented below are comparative balance sheets for Millco,
Inc., at January 31 and February 28, 2004.
_______________________________________________________________________________
MILLCO, INC.
Balance Sheets
February 28 and January 31, 2004
_______________________________________________________________________________
February 28 January 31
_______________________________________________________________________________
Assets
Cash.............................................. $ 42,000 $ 37,000
Accounts receivable............................... 64,000 53,000
Merchandise inventory............................. 81,000 94,000
Total current assets............................ $187,000 $184,000
Plant and equipment:
Production equipment............................ 166,000 152,000
Less: Accumulated depreciation................ (24,000) (21,000)
Total Assets...................................... $329,000 $315,000
Liabilities
Short term debt................................... $ 44,000 $ 44,000
Accounts Payable.................................. 37,000 41,000
Other accrued liabilities......................... 21,000 24,000
Total current liabilities....................... $102,000 $109,000
Long Term Debt.................................... 33,000 46,000
Total Liabilities................................. $135,000 $155,000
Owner's Equity
Common stock, no par value, 40,000 shares
authorized 30,000 and 28,000 shares issued
respectively.................................... $104,000 $ 96,000
Retained earnings
Beginning balance............................... $ 64,000 $ 43,000
Net income for month............................ 36,000 29,000
Dividends....................................... (10,000) (8,000)
Ending Balance.................................. $ 90,000 $ 64,000
Total owner's equity.......................... $194,000 $160,000
Total liabilities and owner's equity.............. $329,000 $315,000
_____________________________________________________________________________
Questions:
a. Prepare a statement of cash flows that explains the change that
occurred in cash during the month. You may assume that the change in
each balance sheet amount is due to a single event (e.g., the change
in the amount of production equipment is not the result of both a
purchase and sale of equipment). |