Table 5–5
Dodson Fun N’ Games
Income Statement
For the Year Ended December 31, 20X9
Sales $624,000
Less Expenses:
Cost of Goods Sold $332,000
Wage Expense 211,000
Depreciation Expense 20,000
Rent Expense 18,000
Income Tax Expense 16,000 597,000
Net Income $ 27,000
Dodson Fun N’ Games
Balance Sheet
December 31, 20X8 and 20X9
12/31/X9 12/31/X8 12/31/X9 12/31/X8
Current Assets: Current Liabilities:
Cash $ 8,100 $ 10,600 Accounts Payable $ 57,200 $59,900
Accts. Rec. 66,100 53,400 Wages Payable 17,500 11,300
Inventory 27,700 35,900 Taxes Payable 7,100 8,200
Prepaid Rent 3,000 4,500 81,800 79,400
104,900 104,400 Owners’ Equity:
Long–term Assets: Common Stock 75,000 74,000
Fixed Assets 165,500 147,700 Retained Earnings 44,800 43,500
Acc. Depre. (68,800) (55,200) 119,800 117,500
96,700 92,500 Total Liabilities
Total Assets $201,600 $196,900 & Owners’ Equity $201,600 $196,900
5.6-20) Refer to Table 5–5. Determine the cash flows from operations for Dodson Fun N’ Games, assuming
the company uses the indirect method.