
Prepare the statement of

Explanation of Solution
Statement of cash flows: Statement of cash flows reports all the cash transactions which are responsible for inflow and outflow of cash and result of these transactions is reported as ending balance of cash at the end of reported period. Statement of cash flows includes the changes in cash balance due to operating, investing, and financing activities.
Cash flows from operating activities: Cash flows from operating activity represent the net cash flows from the general operation of the business by comparing the cash receipt and cash payments.
Direct method: The direct method uses the cash basis of accounting for the preparation of the statement of cash flows. It takes into account those revenues and expenses for which cash is either received or paid.
The below table shows the way of calculation of cash flows from operating activities using direct method:
Cash flows from operating activities (Direct method) |
Add: Cash receipts. |
Cash receipt from customer |
Less: Cash payments: |
To supplier |
Interest expense |
For operating expenses |
Income tax expenses |
Net cash provided from or used by operating activities |
Table (1)
Cash flows from investing activities: Cash provided by or used in investing activities is a section of statement of cash flows. It includes the purchase or sale of equipment or land, or marketable securities, which is used for business operations.
Cash flows from investing activities |
Add: Proceeds from sale of fixed assets |
Sale of marketable securities / investments |
Dividend received |
Deduct: Purchase of fixed assets/long-lived assets |
Purchase of marketable securities |
Net cash provided from or used by investing activities |
Table (2)
Cash flows from financing activities: Cash provided by or used in financing activities is a section of statement of cash flows. It includes raising cash from long-term debt or payment of long-term debt, which is used for business operations.
Cash flows from financing activities |
Add: Issuance of common stock |
Proceeds from borrowings |
Proceeds from sale of |
Proceeds from issuance of debt |
Deduct: Payment of dividend |
Repayment of debt |
Interest paid |
Redemption of debt |
Purchase of treasury stock |
Net cash provided from or used by financing activities |
Table (3)
The statement of cash flows for the year ended June 30, 2015:
I Incorporation | ||
Statement of cash flows (Direct Method) | ||
For the Year Ended June 30, 2015 | ||
Details | Amount ($) | Amount ($) |
Cash flows from operating activities | ||
Cash received from customers | $664,000 | |
Cash paid for inventory | (393,300) | |
Cash paid for operating expenses | (75,000) | |
Cash paid for income taxes | (44,290) | |
Net cash provided by operating activities | $151,410 | |
Cash flows from investing activities | ||
Cash received from sale of equipment | 10,000 | |
Cash paid for equipment | (57,600) | |
Net cash used in investing activities | (47,600) | |
Cash flows from financing activities | ||
Cash received from stock issuance | 60,000 | |
Cash paid to retire notes | (30,000) | |
Cash paid for dividends | (90,310) | |
Net cash used in financing activities | (60,310) | |
Net increase in cash | $43,500 | |
Cash balance at prior year-end | 44,000 | |
Cash balance at current year-end | $87,500 |
Table (4)
Working notes:
The amount of cash receipts from customers.
Step 1: Calculate the change in
Step 2: The Calculate the amount of cash receipts from customers.
Calculate the cash payments to suppliers.
Step 1: Calculate the change in inventory.
Step 2: Calculate the change in accounts payable.
Step 3: Calculate the amount of cash payments to suppliers.
Calculate the amount of cash paid for other operating expenses:
Step 1: Calculate the change in prepaid expenses.
Step 2: Calculate the change in wages payable.
Step 3: Calculate the amount of cash paid for other operating expenses.
Calculate the amount of cash paid for income tax expenses:
Step 1: Calculate the change in income taxes payable.
Step 2: Calculate the amount of cash paid for income taxes.
Calculate the cash receipt from sale of equipment:
Details | Amount ($) | Amount ($) |
Cost of equipment sold | 48,600 | |
Less: Accumulated depreciation | (40,600) | |
Book value of equipment | 8,000 | |
Gain on sale of equipment | 2,000 | |
Cash receipt from sale of equipment | $10,000 |
Table (5)
Calculate the amount of cash paid for new equipment:
Calculate the amount of dividend paid:
Want to see more full solutions like this?
Chapter 16 Solutions
Principles of Financial Accounting, Chapters 1-17 - With Access (Looseleaf)
- On May 1, Sandhill Company had beginning inventory consisting of 360 units with a unit cost of $8. During May, the company purchased inventory as follows: 720 units at $8 1080 units at $9 The company sold 1800 units during the month for $14 per unit. Sandhill uses the average-cost method. Assuming that a periodic inventory system is used, the value of Sandhill's inventory at May 31 is (Round average cost per unit to 2 decimal places, e.g. 12.52.) ○ $3240 ○ $18360 ○ $3060 ○ $2880arrow_forwardSuppose that Sandhill Trading Post has the following inventory data: July 1 Beginning inventory 46 units at $23 $1058 7 Purchases 162 units at $24 3888 22 Purchases 23 units at $26 598 $5544 The company uses a periodic inventory system. A physical count of merchandise inventory on July 31 reveals that there are 58 units on hand. Using the LIFO inventory method, the amount allocated to cost of goods sold for July is ○ $4198. ○ $4036. ○ $3932. ○ $4106.arrow_forwardSuppose that Sandhill Trading Post has the following inventory data: July 1 Beginning inventory 46 units at $23 $1058 7 Purchases 162 units at $24 3888 22 Purchases 23 units at $26 598 $5544 The company uses a periodic inventory system. A physical count of merchandise inventory on July 31 reveals that there are 58 units on hand. Using the LIFO inventory method, the amount allocated to cost of goods sold for July is ○ $4198. ○ $4036. ○ $3932. ○ $4106.arrow_forward
- Suppose that Ivanhoe Depot Inc. has the following inventory data: July 1 Beginning inventory 24 units at $19 $456 7 Purchases 84 units at $20 1680 22 Purchases 12 units at $22 264 $2400 The company uses a periodic inventory system. A physical count of merchandise inventory on July 31 reveals that there are 40 units on hand. Using the FIFO inventory method, the amount allocated to ending inventory for July is ○ $824. 000 $800. ○ $880. ○ $776.arrow_forwardA company has a total cost of $50.00 per unit at a volume of 100,000 units. The variable cost per unit is $20.00. What would the price be if the company expected a volume of 120,000 units and used a markup of50%?arrow_forwardAccurate Answerarrow_forward
- 1.1.3 accounting .arrow_forwardAssume the following informationarrow_forwardThe addition of the cost of goods sold (COGS) and gross profit is the main way that a merchandising company's income statement differs from that of a service organization. Since a merchandising business makes their money by selling material goods, sales revenue, COGS, and gross profit before operating expenditures are subtracted which are all included in its income statement. A service company, on the other hand, does not have a COGS section because they have no inventory involved but instead generates their income through the delivery of services (Weygandt, Kimmel, & Kieso, 2022). The income statement of a merchandising company will usually have only a single-step or could have a multi-step style, with the multi-step clearly separating the net income from the operational income and gross profit. This difference is important because COGS is a major part of financial reporting for merchandising organizations, because it has a direct impact on profitability and financial analysis…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





