Concept explainers
Cash flow statement gives the information related to the
To prepare: Journal entries and cash flow statement.
![Check Mark](/static/check-mark.png)
Explanation of Solution
Decrease in the
Date | Account title and explanation | post ref. | Amount ($) | Amount ($) |
Cash | 200 | |||
Account receivable | 200 | |||
(to record the account receivable) |
Table(1)
- Cash is the assets account. Here, cash has been received from the account receivable which increases the cash of the company. So, debit the cash account.
- Account receivable account is the assets account. Here, account receivable is decreased. So credit the account receivable account.
Purchase the inventory by cash
Date | Account title and explanation | post ref. | Amount ($) | Amount ($) |
Inventory account | 440 | |||
Cash | 440 | |||
(to record the purchase of the inventory) |
Table(2)
- Inventory is the assets account. Here, the inventory of the company is decreasing which decreases the asset of the company. So, debit the inventory account.
- Cash is the asset account. Here, cash of the company is decreasing which decrease the asset value of the company. So credit the assets account.
Decrease in the prepaid expenses
Date | Account title and explanation | post ref. | Amount ($) | Amount ($) |
Expense | 20 | |||
Prepaid expense | 20 | |||
(to record the prepaid expenses) |
Table(3)
- Expense is the expense account. Since expense is increasing it reduces the equity. Hence, debit expense account.
- Prepaid expense is the assets account. Here the prepaid expense is reducing. So, credit the prepaid expense account.
Increase in the prepaid expenses
Date | Account title and explanation | post ref. | Amount ($) | Amount ($) |
Prepaid rent | 40 | |||
Cash | 40 | |||
(to record the prepaid rent) |
Table(4)
- Prepaid rent is the assets account. Here, rent has been paid in advance which increase the assets of the company. So, debit the prepaid expense.
- Cash is the asset account. Here, cash of the company is decreasing which decrease the asset value of the company. So credit the assets account.
Decrease in the account payable
Date | Account title and explanation | post ref. | Amount ($) | Amount ($) |
Account payable | 200 | |||
Cash | 200 | |||
(to record the account payable) |
Table(5)
- Account payable is the liability account. Since account payable reduces the equity of the company. Hence, debit the account payable.
- Cash is the assets account. Since, the cash of the company is reducing. Hence, credit the cash account.
Increase in salaries payable
Date | Account title and explanation | post ref. | Amount ($) | Amount ($) |
Salary expense | 180 | |||
Salaries payable | 180 | |||
(to record the salaries payable) |
Table(6)
- Salaries expense account is the expense account. Here, salaries expense of the company is increasing. So, debit the salaries expense account.
- Salaries payable is the liabilities account. Here, salaries payable is increasing which increase the liabilities of the company. So, credit the salaries payable account.
Increase in utilities payable
Date | Account title and explanation | post ref. | Amount ($) | Amount ($) |
Utilities expense | 60 | |||
Utilities payable | 60 | |||
(to record the utilities payable) |
Table(7)
- Utilities expense account is the expense account. Here, utilities expense of the company is increasing. So, debit the utilities expense account.
- Utilities payable is the liabilities account. Here, utilities payable is increasing which increase the liabilities of the company. So, credit the utilities payable account.
Cash flow statement (direct method)
Cash flow from operating activities (direct method) | Amount ($) |
Cash receipts form customer | 97,400 |
Cash paid for rent | (9,040) |
Cash paid for salaries | (17,820) |
Cash paid for insurance | (3,780) |
Cash paid for interest | (3,600) |
Cash paid for utilities | (2,740) |
Cash paid for inventory | (42,640) |
Net cash flow from operating activities | 17,780 |
Table(8)
Working note:
Given,
Sales revenue is $97,200.
Account receivable for the year 2016 is $5,800.
Account receivable for the year 2017 is $5,600.
Computation of cash received from customer,
Cash receipt from customer is $97,400.
Given,
Rent expense is $9,000.
Prepaid rent for the year 2017 is $220.
Prepaid rent for the year 2016 is $180.
Computation of the cash paid for rent,
Cash paid for rent is $9,040.
Given,
Salaries expense is $18,000.
Salaries payable for the year 2016 is $700.
Salaries payable for the year 2017 is $880
Computation of the salaries payable,
Cash paid for the salaries is $17,820.
Given,
Insurance expense is $3,800.
Prepaid insurance for the year 2017 is $260.
Prepaid insurance for the year 2016 is $280.
Computation of cash paid for insurance,
Cash paid for insurance is $3,780.
Given,
Utilities expense is $2,800.
Utilities payable for the year 2016 is $160.
Utilities payable for the year 2017 is $220.
Computation of cash paid for utilities,
Cash paid for utilities is $2,740.
Given,
Cost of goods sold is $42,000.
Opening inventory is $ 1,540.
Closing inventory is $ 1,980
Account payable for the year 2016 is $4,600.
Account receivable for the year is $4,400.
Computation of cash paid to acquire inventory,
Cash paid to acquire inventory is $42,640.
Cash flow statement (Indirect method)
Cash flow from operating activities | Amount ($) |
Net income | 6,000 |
Adjustment for noncash expense | |
Add: Depreciation expense | 12,000 |
Adjustment for working capital changes: | |
Less Increase in net working capital | (220) |
Net cash flow from operating activities | 17,780 |
Table(9)
Working note:
Calculate the amount of the net working capital
Particulars | 2017 | 2016 | Increase/decrease |
Account receivable | 5,600 | 5,800 | (200) |
Inventory | 1,980 | 1,540 | 440 |
Prepaid rent | 220 | 280 | (60) |
Prepaid insurance | 260 | 180 | 80 |
Increase/decrease in current assets (A) | 260 | ||
Account payable | 4,400 | 4,600 | (200) |
Salaries payable | 880 | 700 | 180 |
Utilities payable | 220 | 160 | 60 |
Increase/decrease in current liabilities (B) | 40 | ||
Increase/decrease in working capital(A)-(B) | 220 |
Table(10)
Want to see more full solutions like this?
Chapter 12 Solutions
Managerial Accounting
- Duo Corporation is evaluating a project with the following cash flows: Year 0 1 2 3 Cash Flow -$ 30,000 12,200 14,900 16,800 4 5 13,900 -10,400 The company uses an interest rate of 8 percent on all of its projects. a. Calculate the MIRR of the project using the discounting approach. Note: Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g., 32.16. b. Calculate the MIRR of the project using the reinvestment approach. Note: Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g., 32.16. c. Calculate the MIRR of the project using the combination approach. Note: Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g., 32.16. a. Discounting approach MIRR b. Reinvestment approach MIRR c. Combination approach MIRR % % %arrow_forwardHello tutor please provide this question solution general accountingarrow_forwardGet correct answer accounting questionsarrow_forward
- Consider a four-year project with the following information: Initial fixed asset investment = $555,000; straight-line depreciation to zero over the four-year life; zero salvage value; price = $37; variable costs = $25; fixed costs = $230,000; quantity sold = 79,000 units; tax rate = 24 percent. How sensitive is OCF to changes in quantity sold?arrow_forwardLight emitting diodes (LED) light bulbs have become required in recent years, but do they make financial sense? Suppose a typical 60-watt incandescent light bulb costs $.39 and lasts 1,000 hours. A 15-watt LED, which provides the same light, costs $3.10 and lasts for 12,000 hours. A kilowatt-hour of electricity costs $.115. A kilowatt-hour is 1,000 watts for 1 hour. If you require a return of 11 percent and use a light fixture 500 hours per year, what is the equivalent annual cost of each light bulb? Note: A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16.arrow_forwardRecently, Abercrombie & Fitch has been implementing a turnaround strategy since its sales had been falling for the past few years (11% decrease in 2014, 8% in 2015, and just 3% in 2016.) One part of Abercrombie's new strategy has been to abandon its logo-adorned merchandise, replacing it with a subtler look. Abercrombie wrote down $20.6 million of inventory, including logo-adorned merchandise, during the year ending January 30, 2016. Some of this inventory dated back to late 2013. The write-down was net of the amount it would be able to recover selling the inventory at a discount. The write-down is significant; Abercrombie's reported net income after this write-down was $35.6 million. Interestingly, Abercrombie excluded the inventory write-down from its non-GAAP income measures presented to investors; GAAP earnings were also included in the same report. Question: From an investor standpoint, do you think that the effect of the inventory write-down should be considered when…arrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education
![Text book image](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Text book image](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Text book image](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![Text book image](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
![Text book image](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
![Text book image](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)