Can you please help me with this?
Transcribed Image Text: Cash flows from operating activities:
Net income
Adjustments to reconcile net income to net cash
flow from operating activities:
Depreciation
Loss on sale of investments
Changes in current operating assets and liabilities:
Increase in accounts receivable
Increase in inventories
Increase in accounts payable
Increase in accrued expenses payable
Net cash flow from operating activities
Cash flows from investing activities:
Cash received from sale of investments
Less cash paid for purchase of land
Less cash paid for purchase of equipment
Net cash flow used for investing activities
MERRICK EQUIPMENT CO.
Statement of Cash Flows
For the Year Ended December 31, 2014
Cash flows from financing activities:
Cash received from sale of common stock
Less cash paid for dividends
Net cash flow provided by financing activities
Optional:
Increase in cash
Cash at the beginning of the year
Cash at the end of the year
Cash
Accounts receivable (net)
Inventories
Investments
Operating activities:
Net income
Land
Equipment
Accum. depr. - equipment
Accounts payable
Accrued expenses payable
Dividends payable
Common stock, $1 par
Paid-in capital in excess of par
Retained earnings
Totals
Depreciation
Loss on sale of investments
Increase in accounts receivable
Increase in inventories
Purchase of equipment
Purchase of land
Sale of investments
Increase in accounts payable
Increase in accrued expenses payable
Investing activities:
Financing activities:
Net increase in cash
Totals
Declaration of cash dividends
Sale of common stock
Increase in dividends payable
MERRICK EQUIPMENT CO.
Spreadsheet (Work Sheet) for Statement of Cash Flows
For the Year Ended December 31, 2014
Balance,
Dec. 31, 2013
47,940
188,190
289,850
102,000
$141,680
358,020
(84,320)
(194,140)
(26,860)
(20,400)
(102,000)
(204,000)
(354,280)
14,790
10,200
(19,040)
(8,670)
11,560
3,740
$ 91,800
(295,800)
(80,580)
$250,000
(96,900)
$154,260
Debit
(284,580)
Transactions
153,100
$ 22,780
47,940
$ 70,720
Credit
Balance,
Dec. 31, 2014
70,720
207,230
298,520
295,800
438,600
(99,110)
(205,700)
(30,600)
(25,500)
(202,000)
(354,000)
(393,960)
Transcribed Image Text: Problems Series B
Net cash flow from
operating activities,
$154,260
SPREADSHEET
Net cash flow from
operating activities,
$561,400
SPREADSHEET
Cash
Accounts receivable (net).
Inventories
Investments
PR 16-18 Statement of cash flows-indirect method
OBJ. 2
The comparative balance sheet of Merrick Equipment Co. for December 31, 2014 and
2013, is as follows:
Land ......
Equipment....
Accumulated depreciation-equipment..
Assets
Liabilities and Stockholders' Equity
Accounts payable (merchandise creditors) ...
Accrued expenses payable (operating expenses)
Dividends payable....
Common stock, $1 par...
Paid-in capital: Excess of issue price over par-common stock....
Retained earnings..
Cash
Accounts receivable (net)
Inventories ..
Chapter 16 Statement of Cash Flows
Prepaid expenses
Land .....
Assets
Buildings...
Accumulated depreciation-buildings.
Dec. 31, 2014
$ 70,720
207,230
298,520
0
295,800
438,600
(99,110)
$1,211,760
Additional data obtained from an examination of the accounts in the ledger for 2014
are as follows:
Machinery and equipment......
Accumulated depreciation-machinery and equipment...
Patents..
CON
$ 205,700
30,600
25,500
202,000
354,000
393,960
$1,211,760
a. Equipment and land were acquired for cash.
b. There were no disposals of equipment during the year.
c. The investments were sold for $91,800 cash.
d. The common stock was issued for cash.
e. There was a $141,680 credit to Retained Earnings for net income.
f. There was a $102,000 debit to Retained Earnings for cash dividends declared.
Instructions
Prepare a statement of cash flows, using the indirect method of presenting cash flows
from operating activities.
PR 16-2B Statement of cash flows-indirect method
OBJ. 2
The comparative balance sheet of Harris Industries Inc. at December 31, 2014 and 2013,
is as follows:
Dec. 31, 2013
$ 47,940
188,190
289,850
102,000
0
358,020
(84,320)
$901,680
Dec. 31, 2014
$194,140
26,860
20,400
102,000
204,000
354,280
$901,680
$ 443,240
665,280
887,880
31,640
302,400
1,713,600
(466,200)
781,200
(214,200)
106,960
$4,251,800
771
Dec. 31, 2013
$360,920
592,200
1,022,560
25,200
302,400
1,134,000
(414,540)
781,200
(191,520)
112,000
$3,724,420
(Continued)
I