Example of the Statement of Cash Flows Under the Direct Method: Page 590-592 Example of the Statement of Cash Flows Under the Direct Method: Page 590-592 a Kate's Cards Kate's Cards Statement of Cash Flows Statement of Cash Flows For the Year Ended August 31, 2019 For the Year Ended August 31, 2019 Cash flows from operating activities Cash flows from operating activities Cash collected from customers Cash paid for inventory Cash paid for operating expenses Cash paid for interest Cash paid for taxes Cash provided by operating activities 4 S-0 Cash provided by operating activities S-0 Cash flow from investing activities Cash flow from investing activities 4 Cash used by investing activities --0 Cash used by investing activities --0 6 Cash flow from financing activities Cash flow from financing activities 6. Cash provided by financing activities 3 4 -0 Cash provided by financing activities Increase in cash Cash balance, beginning of the year Increase in cash Cash balance, beginning of the year Cash balance, end of the year S-0 S-0 0.00 0.00 6 Cash balance, end of the year 7.

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Topic Video
Question

I need help filling out the excel template with this given information. 

Kate has just completed her first year of Kate's Cards. She has been preparing monthly income statements and balance sheets, so she knows that her company has been profitable and that there is cash in the bank. She has not, however, prepared a statement of cash flows. Kate's provides you with the year-end income statement and balance sheet and asks that you construct an statement of cash flows for Kate's Cards.

Additional information:

1. There were no disposals of equipment during the year

2. Dividends in the amount of $1,300 were paid in cash during the year.

3. Prepaid expenses relate to operating expenses.

Required

a. Construct an statement of cash flows for Kate's Cards for the year-ended August 31, 2019, using the indirect method. Hint: Since this was Kate's first year of operations, the beginning balance sheet account balances were zero.

b. Construct an statement of cash flows for Kate's Cards for the year ended August 31, 2019, using the direct method.

  KATE'S CARDS

Income Statement

Year Ended August 31,2019

Sales Revenue.........................................................................$185,000

Cost of Goods Sold...........................................................................................106,000

Gross profit...............................................................................79,000

Operating Expenses

Wages.......................................................................................18,000

Consulting.................................................................................11,850

Insurance...................................................................................1,200

Utilities.......................................................................................2,400

Rent............................................................................................14,400

Depreciation..............................................................................3, 250

Total Operating Expense.....................................................................................51,100

Income from Operations.........................................................27,900

Interest Expense.......................................................................900

Income before income tax..............................................................................................27,000

Income tax expense................................................................5,400

Net Income..............................................................................$21,600

KATE'S CARDS

  Balance Sheet

  As of August 31, 2019

Assets

Current assets

Cash.......................................................................................$17,400

Accounts receivable.............................................................11,000

Inventory...............................................................................16,000

Prepaid insurance................................................................1,000

Total Current Assets............................................................45,400

Equipment............................................................................17,500

Accumulated Depreciation................................................(3,250)

Total Assets.........................................................................$59,650

Liabilities

Current Liabilities

Accounts Payable ...............................................................$6,200

Unearned revenue................................................................1,250

Other Current liabilities........................................................1,900

Total Current Liabilities.........................................................9,350

Note Payable.........................................................................15,000

Total Liabilities......................................................................24,350

Stockholders' equity

Common Stock......................................................................500

Additional paid-in-capital.....................................................9,500

Preferred Stock......................................................................5,000

Retained Earnings.................................................................20,300

Total Stockholders' equity...................................................35,300

Total liabilities and stockholders' equity...........................$59,650

# Example of the Statement of Cash Flows Under the Direct Method

**Kate's Cards**  
Statement of Cash Flows  
For the Year Ended August 31, 2019

## Overview

The statement of cash flows is divided into three main sections: Operating Activities, Investing Activities, and Financing Activities. Each section shows cash inflows and outflows, with a total provided for each category.

### Left Panel

- **Operating Activities:**
  - Cash flows from operating activities (details not shown since sections are highlighted and empty).
  - Total cash provided by operating activities: $0

- **Investing Activities:**
  - Cash flow from investing activities (details not shown).
  - Total cash used by investing activities: -$0

- **Financing Activities:**
  - Cash flow from financing activities (details not shown).
  - Total cash provided by financing activities: -$0

- **Net Increase in Cash:**
  - $0

- **Cash Balance:**
  - Beginning of the year: $0.00
  - End of the year: -$0

### Right Panel

- **Operating Activities:**
  - Cash collected from customers.
  - Cash paid for inventory.
  - Cash paid for operating expenses.
  - Cash paid for interest.
  - Cash paid for taxes.
  - Total cash provided by operating activities: $0

- **Investing Activities:**
  - Cash used by investing activities (details not shown).
  - Total cash used by investing activities: -$0

- **Financing Activities:**
  - Cash flow from financing activities (details not shown).
  - Total cash provided by financing activities: -$0

- **Net Increase in Cash:**
  - $0

- **Cash Balance:**
  - Beginning of the year: $0.00
  - End of the year: -$0

### Summary

The tables illustrate a simplified example of a cash flow statement, showing beginning and ending cash balances, with no net increase in cash. The direct method involves listing specific cash receipts and payments to calculate the net cash flow from operating activities. Both panels highlight the structure of such a statement, though specific financial amounts and activities are not detailed.
Transcribed Image Text:# Example of the Statement of Cash Flows Under the Direct Method **Kate's Cards** Statement of Cash Flows For the Year Ended August 31, 2019 ## Overview The statement of cash flows is divided into three main sections: Operating Activities, Investing Activities, and Financing Activities. Each section shows cash inflows and outflows, with a total provided for each category. ### Left Panel - **Operating Activities:** - Cash flows from operating activities (details not shown since sections are highlighted and empty). - Total cash provided by operating activities: $0 - **Investing Activities:** - Cash flow from investing activities (details not shown). - Total cash used by investing activities: -$0 - **Financing Activities:** - Cash flow from financing activities (details not shown). - Total cash provided by financing activities: -$0 - **Net Increase in Cash:** - $0 - **Cash Balance:** - Beginning of the year: $0.00 - End of the year: -$0 ### Right Panel - **Operating Activities:** - Cash collected from customers. - Cash paid for inventory. - Cash paid for operating expenses. - Cash paid for interest. - Cash paid for taxes. - Total cash provided by operating activities: $0 - **Investing Activities:** - Cash used by investing activities (details not shown). - Total cash used by investing activities: -$0 - **Financing Activities:** - Cash flow from financing activities (details not shown). - Total cash provided by financing activities: -$0 - **Net Increase in Cash:** - $0 - **Cash Balance:** - Beginning of the year: $0.00 - End of the year: -$0 ### Summary The tables illustrate a simplified example of a cash flow statement, showing beginning and ending cash balances, with no net increase in cash. The direct method involves listing specific cash receipts and payments to calculate the net cash flow from operating activities. Both panels highlight the structure of such a statement, though specific financial amounts and activities are not detailed.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Financial Statements
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education