![Bundle: Accounting, Loose-Leaf Version, 26th + CengageNOWv2, 2 term Printed Access Card](https://www.bartleby.com/isbn_cover_images/9781305617063/9781305617063_largeCoverImage.gif)
Statement of
Indirect method: Under this method, the following amounts are to be adjusted from the Net Income to calculate the net cash provided from operating activities.
Cash flows from operating activities: These are the cash produced by the normal business operations.
The below table shows the way of calculation of cash flows from operating activities:
Cash flows from operating activities (Indirect method) |
Add: Decrease in current assets |
Increase in current liability |
|
Loss on sale of plant assets |
Deduct: Increase in current assets |
Decrease in current liabilities |
Gain on sale of plant assets |
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.
The below table shows the way of calculation of cash flows from investing activities:
Cash flows from investing activities |
Add: Proceeds from sale of fixed assets |
Sale of marketable securities / investments |
Interest received |
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.
The below table shows the way of calculation of cash flows from financing activities:
Cash flows from financing activities |
Add: Issuance of common stock |
Proceeds from borrowings |
Proceeds from issuance of debt |
Issuance of bonds payable |
Deduct: Payment of dividend |
Repayment of debt |
Interest paid |
Redemption of debt |
Repurchase of stock |
Net cash provided from or used by financing activities |
Table (3)
To Prepare: A statement of cash flows using the indirect method for presenting cash flows from operating activities.
![Check Mark](/static/check-mark.png)
Answer to Problem 16.3APR
Company W | ||
Statement of Cash Flows | ||
For the year ended December 31, 2016 | ||
Details | Amount ($) | Amount ($) |
Cash flows from operating activities: | ||
Net loss | (35,320) | |
Adjustments to reconcile net income to net cash flow from operating activities: | ||
Depreciation expense | 55,620 | |
Loss on sales of land | 12,600 | |
Changes in current operating assets and liabilities: | ||
Increase in |
(66,960) | |
Increase in merchandised inventory | (105,480) | |
Decrease in prepaid expenses | 5,760 | |
Decrease in accounts payable | (35,820) | |
Net cash used for operating activities | (169,600) | |
Cash flows from investing activities: | ||
Cash from land sold | 151,200 | |
Cash used for acquisition of building | (561,600) | |
Cash used for purchase of equipment | (104,400) | |
Net cash used for investing activities | ($514,800) | |
Cash flows from financing activities: | ||
Cash received from sale of common stock | 400,000 | |
Cash received from issuance of bonds payable | 270,000 | |
Cash used for dividends | (32,400) | |
Net cash provided by financing activities | $637,600 | |
Increase (decrease) in cash | ($46,800) | |
Cash at the beginning of the year | 964,800 | |
Cash at the end of the year | $918,000 |
Table (4)
Explanation of Solution
Working note:
Prepare the schedule in the changes of current assets and liabilities.
Schedule in the Change of Current Assets and Liabilities | ||||
Details | Amount ($) | Effect on Operating Activities | ||
Beginning Balance | Ending Balance | Increase/ (Decrease) | ||
Accounts receivable | 761,940 | 828,900 | 66,960 | Deduct |
Merchandised inventories | 1,162,980 | 1,268,460 | 105,480 | Deduct |
Prepaid expenses | 35,100 | 5,760 | (29,340) | Add |
Accounts payable | 958,320 | 922,500 | (35,820) | Deduct |
Table (5)
Working notes:
Calculate the amount of loss on sale of land:
Calculate the amount of depreciation expense:
Calculate the amount of cash received from common stock:
Therefore, the ending cash balance is $918,000.
Want to see more full solutions like this?
Chapter 16 Solutions
Bundle: Accounting, Loose-Leaf Version, 26th + CengageNOWv2, 2 term Printed Access Card
- What is the firm's ROA ? Need helparrow_forwardCrich Corporation uses direct labor hours in its predetermined overhead rate. At the beginning of the year, the estimated direct labor hours were 33,280 hours and the total estimated manufacturing overhead was $634,368. At the end of the year, actual direct labor hours for the year were 31,500 hours and the actual manufacturing overhead for the year was $634,368. Overhead at the end of the year was _. Financial Accountingarrow_forwardPlease given answer general accountingarrow_forward
- Crowd Company applies overhead based on direct labor cost. Estimated overhead and direct labor costs for the year were $123,500 and $138,000, respectively. During the year, actual overhead was $114,400, and actual direct labor cost was $133,000. The entry to close the over- or underapplied overhead at year-end, assuming an immaterial amount, would include: Answerarrow_forwardX Company has two production departments, 1 and 2. Listed below are budgeted information for the two departments, and actual information for one of its products, Product X: Department 1 All Products Product X Overhead $4,320,000 Direct labor $600,000 $10,800 Direct labor hours 55,000 925 Machine hours 100,000 1,020 Units produced 56,000 650 Department 2 Overhead $2,530,000 - Direct labor $600,000 $3,840 Direct labor hours 55,000 345 Machine hours 133,000 850 Units produced 32,000 650 Using a plant-wide allocation system with direct labor hours as the cost driver, what was the allocation to Product X?arrow_forwardFinancial accounting 2.0arrow_forward
- Financial AccountingAccountingISBN:9781305088436Author:Carl Warren, Jim Reeve, Jonathan DuchacPublisher:Cengage LearningEBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENTPrinciples of Accounting Volume 1AccountingISBN:9781947172685Author:OpenStaxPublisher:OpenStax College
- Financial AccountingAccountingISBN:9781337272124Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningFinancial And Managerial AccountingAccountingISBN:9781337902663Author:WARREN, Carl S.Publisher:Cengage Learning,
![Text book image](https://www.bartleby.com/isbn_cover_images/9781305088436/9781305088436_smallCoverImage.gif)
![Text book image](https://www.bartleby.com/isbn_cover_images/9781337514835/9781337514835_smallCoverImage.jpg)
![Text book image](https://www.bartleby.com/isbn_cover_images/9781337272124/9781337272124_smallCoverImage.gif)
![Text book image](https://www.bartleby.com/isbn_cover_images/9781337690881/9781337690881_smallCoverImage.gif)
![Text book image](https://www.bartleby.com/isbn_cover_images/9781337902663/9781337902663_smallCoverImage.jpg)