FINANCIAL ACCT.FUND(LL)W/ACCESS>CUSTOM<
FINANCIAL ACCT.FUND(LL)W/ACCESS>CUSTOM<
6th Edition
ISBN: 9781260255119
Author: Wild
Publisher: MCG CUSTOM
Question
Book Icon
Chapter 12, Problem 2BP
To determine

Prepare the cash flows from operating activities section for the year 2017 using direct method.

Expert Solution & Answer
Check Mark

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)

The cash flows from operating activities section for the year 2017:

S Company
Statement of Cash Flows (partial)-Direct Method
For the Year Ended December 31, 2017
DetailsAmount ($)Amount ($)
Cash flows from operating activities:  
Receipts:  
Collections from customers155,400 
Total cash receipts 155,400
Payments:  
Cash payments to suppliers(72,080) 
Cash payments for salaries(19,700) 
Cash payments for rent(4,900) 
Cash payments for insurance(2,560) 
Cash payments for utilities(1,800) 
Cash payments for interest(2,400) 
Total cash payments (103,440)
Net cash provided by operating activities $51,960

Table (2)

Working notes:

The amount of cash receipts from customers.

Step 1: Calculate the change in accounts receivable.

Change in accounts receivable=(Ending balanceBeginning balance)=$3,600$3,000=$600(Increase)

Step 2: The Calculate the amount of cash receipts from customers.

CashreceiptsfromCustomers]=Salesrevenue (+Decrease in Accounts ReceivableORIncrease in Accounts Receivable)= Sales Revenue Increase in Accounts Receivable=$156,000$600=$155,400

Calculate the cash payments to suppliers.

Step 1: Calculate the change in inventory.

Change in inventory=(Ending balanceBeginning balance)=$860$980=$120(Decrease)

Step 2: Calculate the change in accounts payable.

Change in accounts payable=(Ending balanceBeginning balance)=$2,400$6,600=$200(Decrease)

Step 3: Calculate the amount of cash payments to suppliers.

(Cashpaid to suppliers)=Cost of Goods Sold (+Decrease in Accounts Payable/Increase in InventoryORIncrease in Accounts Payable /Decrease in Inventory)=(Cost of goods sold + Decrease in accounts payable  Decrease in inventory)=$72,000+$200$120=$72,080

Calculate the amount of cash paid for salaries expenses:

Step 1: Calculate the change in salaries payable.

Change in salaries payable =(Ending balanceBeginning balance)=$900$600=$300(Increase)

Step 2: Calculate the amount of cash paid for income taxes.

(Cash paid for salaries)=Salaries expense(+Decrease in salaries  payableORIncrease in salaries payable)=(Salaries expenseIncrease in salaries payable)=($20,000$300)=$19,700

Calculate the amount of cash paid for rent expenses:

Step 1: Calculate the change in prepaid rent.

Change in prepaid rent =(Ending balanceBeginning balance)=$100$200=$100(Decrease)

Step 2: Calculate the amount of cash paid for rent expenses.

(Cash paid for rent expenses)=Rent expenses(Decrease in prepaid rentOR+Increase in prepaid rent)=(Rent expense  Decrease in prepaid rent)=($5,000 $100)=$4,900

Calculate the amount of cash paid for insurance expenses:

Step 1: Calculate the change in prepaid insurance.

Change in prepaid insurance =(Ending balanceBeginning balance)=$140$180=$40(Decrease)

Step 2: Calculate the amount of cash paid for insurance expenses.

(Cash paid for insurance expenses)=Insurance expenses(Decrease in prepaid insuranceOR+Increase in prepaid insurance)=(Insurance expenseDecrease in prepaid insurance)=($2,600$40)=$2,560

Calculate the amount of cash paid for utilities expenses:

Step 1: Calculate the change in utilities payable.

Change in utilities payable =(Ending balanceBeginning balance)=$200$0=$200(Increase)

Step 2: Calculate the amount of cash paid for utilities expense.

(Cash paid for utilities expense)=Utilities  expense(+Decrease in utilities payableORIncrease in utilities payable)=(Utilities  expenseIncrease in utilities payable)=($2,000$200)=$1,800

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Chapter 12 Solutions

FINANCIAL ACCT.FUND(LL)W/ACCESS>CUSTOM<

Knowledge Booster
Background pattern image
Recommended textbooks for you
Text book image
FINANCIAL ACCOUNTING
Accounting
ISBN:9781259964947
Author:Libby
Publisher:MCG
Text book image
Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,
Text book image
Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,
Text book image
Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON
Text book image
Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education
Text book image
Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education