Statement of Cash Flows (Direct Method) The Sweet Company’s income statement and
ID: 2528271 • Letter: S
Question
Statement of Cash Flows (Direct Method) The Sweet Company’s income statement and comparative balance sheets as of December 31 of 2016 and 2015 are presented below:
During the year, Sweet Company sold equipment for $27,000 cash that originally cost $57,000 and had $46,000 accumulated depreciation. New equipment was purchased for cash. Bonds payable and common stock were issued for cash. Cash dividends of $30,000 were declared and paid. At the end of the year, shares of treasury stock were purchased for cash. Accounts payable relate to merchandise purchases.
Required
a. Compute the change in cash that occurred during 2016.
b. Prepare a statement of cash flows using the direct method.
a. Change in Cash during 2016 $Answer AnswerIncreaseDecrease
b. Use a negative sign with cash outflow answers.
SWEET COMPANYIncome Statement
For the Year Ended December 31, 2016 Sales Revenue $950,000 Cost of Goods Sold $507,000 Wages Expense 207,000 Depreciation Expense 62,000 Insurance Expense 13,000 Interest Expense 12,000 Income Tax Expense 57,000 Gain on Sale of Equipment (16,000) 842,000 Net Income $108,000
Explanation / Answer
Solution:
Cash Flow Statement using direct method
SWEET COMPANY
Statement of Cash Flows
For Year Ended December 31, 2016
Cash Flow from Operating Activities
Cash Received from Customers (Refer Note 1)
$925,000
Cash Paid for Merchandise Purchased (Note 2)
-$548,000
Cash Paid to Employees
-207000
Cash Paid for Insurance (Note 4)
-$11,000
Cash Paid for Interest (Note 5)
-$7,000
Cash Paid as Income Taxes
-$64,000
-$837,000
Cash Provided by Operating Activities
$88,000
Cash Flow from Investing Activities
Sale of Equipment
$27,000
Purchase of Equipment (Refer Note 7)
-$174,000
Cash Used by Investing Activities
-$147,000
Cash Flow from Financing Activities
Issuance of Bonds Payable (145,000 - 80,000)
65000
Issuance of Common Stock (660,000 - 585,000)
75000
Payment of Dividends
-30000
Purchase of Treasury Stock
-52000
Cash Provided by Financing Activities
58000
Net in Cash Increase / (Decrease)
-$1,000
Cash at Beginning of Year
33000
Cash at End of Year
$32,000
Note – Please check the sign (+ or -) and put the answer in the format given in the answer.. I have used – sign for cash outflow.
Note 1 -- Cash receipts from Customers
Beginning Accounts Receivable
$43,000
Plus: Credit Sales made during the year
$950,000
Less: Ending Accounts Receivable
-$68,000
Cash Collected from Customers
$925,000
Note 2 -- Cash payment for merchandise
Beginning Accounts Payable
$27,000
Plus: Purchases made during the year (refer note 3)
$558,000
Less: Ending Accounts Payable
-$37,000
Cash Paid to Supplier during the year
$548,000
Note 3 -- Purchase made during the year
Cost of Goods Sold
$507,000
Plus: Ending Inventory
$177,000
Less: Beginning Inventory
-$126,000
Purchases made during the year
$558,000
Note 4 -- Cash paid for insurance expense
Insurance Expense during the year
$13,000
Add: Ending Prepaid Insurance
$9,000
Less: Beginning Prepaid Insurance
-$11,000
Cash paid for insurance expense
$11,000
Note 5 -- Cash paid for Interest
Interest Expense incurred during the year
$12,000
Add: Beginning Balance
$0
Less: Ending balance
-$5,000
Cash paid for interest
$7,000
Note 6 -- Cash paid for Income Taxes
Income tax expense incurred during the year
$57,000
Add: Beginning Balance
$18,000
Less: Ending balance
-$11,000
Cash paid for Income Taxes
$64,000
Note 7
Equipment Account
Debit
Credit
Beginning Balance
$770,000
Cost of Equipment Sold
$57,000
Equipment Purchased during the year (bal fig)
$174,000
Ending bal
$887,000
$944,000
$944,000
Change in Cash = Decrease $1,000
Hope the above calculations, working and explanations are clear to you and help you in understanding the concept of question.... please rate my answer...in case any doubt, post a comment and I will try to resolve the doubt ASAP…thank you
SWEET COMPANY
Statement of Cash Flows
For Year Ended December 31, 2016
Cash Flow from Operating Activities
Cash Received from Customers (Refer Note 1)
$925,000
Cash Paid for Merchandise Purchased (Note 2)
-$548,000
Cash Paid to Employees
-207000
Cash Paid for Insurance (Note 4)
-$11,000
Cash Paid for Interest (Note 5)
-$7,000
Cash Paid as Income Taxes
-$64,000
-$837,000
Cash Provided by Operating Activities
$88,000
Cash Flow from Investing Activities
Sale of Equipment
$27,000
Purchase of Equipment (Refer Note 7)
-$174,000
Cash Used by Investing Activities
-$147,000
Cash Flow from Financing Activities
Issuance of Bonds Payable (145,000 - 80,000)
65000
Issuance of Common Stock (660,000 - 585,000)
75000
Payment of Dividends
-30000
Purchase of Treasury Stock
-52000
Cash Provided by Financing Activities
58000
Net in Cash Increase / (Decrease)
-$1,000
Cash at Beginning of Year
33000
Cash at End of Year
$32,000
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.